| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 923.30K | 909.70K | 775.70K | 2.09M | 480.00K | |
| Receivables | | | 9.87M | 6.33M | 6.59M | 7.73M | 5.90M | |
| Inventories | | | 1.86M | 2.67M | 2.35M | 2.61M | 2.97M | |
| Other Current Assets | | | 1.41M | 2.02M | 1.10M | 1.64M | 2.04M | |
| Total Current Assets | | | 14.00M | 12.00M | 11.00M | 14.06M | 11.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.00M | 10.00M | 11.00M | 13.60M | 6.00M | |
| Investments And Advances | | | 33.00M | 33.00M | N/A | N/A | N/A | |
| Intangibles | | | N/A | N/A | 4.66M | 4.96M | 720.00K | |
| Other Non-Current Assets | | | 5.44M | 5.34M | 5.21M | 3.54M | 3.73M | |
| Total Non-Current Assets | | | 54.00M | 53.00M | 21.00M | 22.10M | 10.45M | |
| |
| TOTAL ASSETS | | | 68.00M | 65.00M | 32.00M | 36.16M | 21.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 420.00K | 0.00 | 0.00 | 0.00 | 5.66M | |
| Current Portion Of LT Debt. | | | 9.40M | 6.08M | 5.77M | 6.33M | 530.00K | |
| Accrued Expenses | | | 260.00K | 360.00K | 260.00K | 500.00K | 610.00K | |
| Accounts Payable | | | 1.67M | 1.38M | 1.38M | 2.96M | 2.45M | |
| Other Current Liabilities | | | 530.00K | 390.00K | 270.00K | 2.65M | 440.00K | |
| Total Current Liabilities | | | 12.00M | 8.21M | 7.68M | 12.44M | 9.69M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 70.00K | 3.31M | 3.34M | 10.19M | 290.00K | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 20.00K | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | 0.00 | 40.00K | 380.00K | |
| Total Non-Current Liabilities | | | 0.00 | 3.79M | 3.32M | 10.25M | 670.00K | |
| |
| TOTAL LIABILITIES | | | 12.00M | 12.00M | 11.00M | 22.69M | 10.36M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 13.00M | 12.00M | 14.00M | 13.11M | 10.18M | |
| Additional Paid In Capital | | | 43.00M | 43.00M | 8.04M | 610.00K | 610.00K | |
| Common Shares | | | 10.00K | 10.00K | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -580.00K | -1.61M | -910.00K | -250.00K | 700.00K | |
| Shares Outstanding | | | 73.00M | 73.00M | 12.00M | 12.06M | 12.06M | |
| Tangible Book Value per Share | | | 0.76 | 0.73 | 1.36 | 0.71 | 0.89 | |
| Total Shareholders' Equity | | | 56.00M | 53.00M | 21.00M | 13.47M | 11.49M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 68.00M | 65.00M | 32.00M | 36.16M | 21.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | 0.06 | 0.16 | 0.76 | 0.52 | |
| Current Ratio | | | 1.17 | 1.46 | 1.43 | 1.13 | 1.18 | |
| Return On Assets (ROA) | | | -1.31% | -2.89% | 2.69% | 8.10% | 14.65% | |
| Return On Equity (ROE) | | | -1.59% | -3.55% | 4.10% | 21.75% | 27.85% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 3.31% | 9.73% | 17.47% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 3.42% | 10.66% | 17.95% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 4.27% | 13.84% | 18.73% | |