| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 2.84M | 574.50K | 7.20M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 3.73M | 3.47M | 2.87M | 3.67M | 7.53M | |
| Inventories | | | 19.00M | 37.00M | 33.19M | 39.83M | 40.79M | |
| Other Current Assets | | | 1.43M | 3.18M | 1.09M | 3.28M | 2.20M | |
| Total Current Assets | | | 29.00M | 47.00M | 39.99M | 47.36M | 57.73M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.65M | 3.15M | 14.41M | 16.01M | 17.19M | |
| Investments And Advances | | | N/A | 0.00 | 279.70K | N/A | N/A | |
| Intangibles | | | 8.53M | 320.00K | 1.85M | 3.38M | 4.48M | |
| Other Non-Current Assets | | | N/A | N/A | 2.53M | 2.53M | 2.18M | |
| Total Non-Current Assets | | | 12.00M | 7.00M | 19.07M | 21.92M | 23.85M | |
| |
| TOTAL ASSETS | | | 41.00M | 54.00M | 59.05M | 69.29M | 81.58M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 14.00M | 17.00M | 14.09M | 12.31M | 17.11M | |
| Accrued Expenses | | | 0.00 | 0.00 | 2.50K | 100.00 | 2.50K | |
| Accounts Payable | | | 7.74M | 7.16M | 9.07M | 11.89M | 10.60M | |
| Other Current Liabilities | | | 610.00K | 1.59M | 1.95M | 4.56M | 1.21M | |
| Total Current Liabilities | | | 23.00M | 26.00M | 25.11M | 28.76M | 28.93M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.10M | 0.00 | 12.38M | 19.90M | 21.09M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 4.60K | |
| Other Non-Current Liabilities | | | 3.29M | 2.97M | 2.45M | 2.50M | 5.28M | |
| Total Non-Current Liabilities | | | 7.00M | 3.00M | 14.83M | 22.40M | 26.37M | |
| |
| TOTAL LIABILITIES | | | 30.00M | 29.00M | 39.95M | 51.16M | 55.29M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -16.00M | 4.54M | 13.16M | 12.54M | 20.61M | |
| Additional Paid In Capital | | | 17.00M | 14.00M | N/A | N/A | N/A | |
| Common Shares | | | 9.79M | 6.59M | 5.99M | 5.99M | 5.63M | |
| Other Shareholders' Equity | | | 230.00K | -190.00K | -40.10K | -400.60K | 46.40K | |
| Shares Outstanding | | | 9.79M | 7.55M | 5.99M | 5.99M | 5.82M | |
| Tangible Book Value per Share | | | 0.25 | 3.27 | 2.88 | 2.46 | 3.75 | |
| Total Shareholders' Equity | | | 11.00M | 25.00M | 19.11M | 18.13M | 26.28M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 41.00M | 54.00M | 59.05M | 69.29M | 81.58M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.37 | N/A | 0.65 | 1.10 | 0.80 | |
| Current Ratio | | | 1.26 | 1.81 | 1.59 | 1.65 | 2.00 | |
| Return On Assets (ROA) | | | -51.22% | -0.87% | 1.05% | -16.40% | -10.16% | |
| Return On Equity (ROE) | | | -190.91% | -1.88% | 3.25% | -62.67% | -31.54% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 2.59% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 2.59% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 2.74% | N/A | N/A | |