|  ASSETS |  | 
|---|
|  Current Assets |  | 
|---|
| Cash Equivalents |  |  | 2.14M | 1.75M | 690.00K | 919.00K | 1.09M |  | 
| Receivables |  |  | 21.85M | 16.63M | 17.65M | 19.56M | 17.26M |  | 
| Inventories |  |  | 18.19M | 18.10M | 18.96M | 18.78M | 15.26M |  | 
| Other Current Assets |  |  | 311.00K | 298.00K | 297.00K | 368.00K | 365.40K |  | 
| Total Current Assets |  |  | 42.48M | 36.78M | 37.60M | 39.63M | 33.98M |  | 
|     | 
|  Non-Current Assets |  | 
|---|
| PPE Net |  |  | 3.16M | 1.69M | 1.46M | 702.00K | 430.10K |  | 
| Intangibles |  |  | 5.75M | N/A | N/A | N/A | N/A |  | 
| Other Non-Current Assets |  |  | N/A | N/A | N/A | N/A | 0.00 |  | 
| Total Non-Current Assets |  |  | 10.10M | 2.81M | 1.46M | 702.00K | 430.10K |  | 
|     | 
| TOTAL ASSETS |  |  | 52.58M | 39.59M | 39.06M | 40.33M | 34.41M |  | 
|     | 
|  LIABILITIES |  | 
|---|
|  Current Liabilities |  | 
|---|
| Short Term Debt |  |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  | 
| Current Portion Of LT Debt. |  |  | 18.88M | 18.02M | 15.86M | 15.95M | 12.55M |  | 
| Accrued Expenses |  |  | 292.00K | 308.00K | 345.00K | 118.00K | 34.50K |  | 
| Accounts Payable |  |  | 5.22M | 4.63M | 4.65M | 5.00M | 2.50M |  | 
| Other Current Liabilities |  |  | 13.22M | 5.65M | 13.59M | 15.84M | 14.92M |  | 
| Total Current Liabilities |  |  | 37.61M | 28.61M | 34.45M | 36.90M | 30.01M |  | 
|     | 
|  Non-Current Liabilities |  | 
|---|
| Long Term Debt |  |  | 3.08M | 2.03M | 1.20M | 1.95M | 3.05M |  | 
| Deferred Taxes/Income |  |  | 175.00K | 38.00K | 39.00K | 38.00K | 38.30K |  | 
| Other Non-Current Liabilities |  |  | 551.00K | 38.00K | 320.00K | 96.00K | 28.50K |  | 
| Total Non-Current Liabilities |  |  | 3.81M | 2.10M | 1.72M | 2.16M | 3.11M |  | 
|     | 
| TOTAL LIABILITIES |  |  | 41.42M | 30.72M | 36.16M | 39.06M | 33.12M |  | 
|     | 
|  SHAREHOLDERS' EQUITY |  | 
|---|
| Retained Earnings |  |  | 2.06M | 1.81M | 1.65M | 100.00K | 130.60K |  | 
| Additional Paid In Capital |  |  | 8.25M | 7.18M | 1.24M | 1.24M | 1.24M |  | 
| Minority Interest |  |  | N/A | N/A | 160.00K | 77.00K | N/A |  | 
| Common Shares |  |  | 8.00K | 5.00K | 5.00K | 5.00K | 9.40K |  | 
| Other Shareholders' Equity |  |  | 848.00K | -127.00K | -4.00K | -72.00K | -89.90K |  | 
| Shares Outstanding |  |  | 16.17M | 9.88M | 9.00M | 9.00M | 12.50M |  | 
| Tangible Book Value per Share |  |  | 0.33 | 0.90 | 0.32 | 0.14 | 0.10 |  | 
| Total Shareholders' Equity |  |  | 11.17M | 8.88M | 2.89M | 1.27M | 1.29M |  | 
|     | 
| TOTAL LIABILITIES AND EQUITY |  |  | 52.58M | 39.59M | 39.06M | 40.33M | 34.41M |  | 
|     | 
|  Statistics |  | 
|---|
| Debt/Equity |  |  | 0.28 | 0.23 | 0.41 | 1.53 | 2.37 |  | 
| Current Ratio |  |  | 1.13 | 1.29 | 1.09 | 1.07 | 1.13 |  | 
| Return On Assets (ROA) |  |  | 0.48% | 0.02% | 4.17% | 3.79% | 3.99% |  | 
| Return On Equity (ROE) |  |  | 2.25% | 0.09% | 56.35% | 119.86% | 106.61% |  | 
| Return On Invested Capital (ROIC) |  |  | 9.95% | 5.64% | 43.36% | 37.01% | 19.83% |  | 
| Return On Invested Capital Ex Cash (ROICexc) |  |  | 11.61% | 6.71% | 51.00% | 50.51% | 26.37% |  | 
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) |  |  | 21.04% | 6.71% | 51.00% | 50.51% | 26.37% |  |