| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 601.80K | 539.00K | 3.10M | 17.30M | 8.30M | |
| Receivables | | | 12.67M | 14.29M | 10.23M | 4.50M | 4.00M | |
| Inventories | | | 20.72M | 12.73M | 6.14M | 5.30M | 4.50M | |
| Other Current Assets | | | 5.82M | 7.12M | 15.21M | 1.20M | 800.00K | |
| Total Current Assets | | | 39.81M | 34.69M | 34.67M | 28.20M | 17.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 18.15M | 13.37M | 7.91M | 6.30M | 8.20M | |
| Goodwill | | | 6.70M | 5.21M | 3.56M | N/A | N/A | |
| Intangibles | | | 24.14M | 27.01M | 16.19M | 100.00K | 100.00K | |
| Other Non-Current Assets | | | 2.98M | 2.10M | 633.10K | 100.00K | 1.10M | |
| Total Non-Current Assets | | | 51.97M | 47.70M | 28.28M | 6.50M | 9.40M | |
| |
| TOTAL ASSETS | | | 91.78M | 82.38M | 62.96M | 34.70M | 27.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 2.00M | N/A | N/A | |
| Accrued Expenses | | | 3.09M | 3.42M | 2.92M | 3.00M | 1.40M | |
| Accounts Payable | | | 5.11M | 2.32M | 1.34M | 700.00K | 600.00K | |
| Other Current Liabilities | | | 3.08M | 1.53M | 143.40K | 300.00K | 400.00K | |
| Total Current Liabilities | | | 11.28M | 7.27M | 6.40M | 3.90M | 2.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 23.26M | 28.03M | 17.50M | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | 459.10K | 451.40K | 421.50K | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 23.72M | 28.48M | 17.92M | 100.00K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 35.00M | 35.74M | 24.32M | 4.00M | 2.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 21.18M | 12.67M | 5.67M | -400.00K | -5.90M | |
| Additional Paid In Capital | | | 56.95M | 55.32M | 54.32M | 52.50M | 51.80M | |
| Common Shares | | | 19.70K | 19.60K | 19.50K | 0.00 | 0.00 | |
| Treasury Stock | | | -21.37M | -21.37M | -21.37M | -21.40M | -21.40M | |
| Shares Outstanding | | | 17.62M | 17.50M | 17.45M | 17.30M | 17.20M | |
| Tangible Book Value per Share | | | 1.47 | 0.82 | 1.08 | 1.77 | 1.42 | |
| Total Shareholders' Equity | | | 56.79M | 46.64M | 38.64M | 30.70M | 24.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 91.78M | 82.38M | 62.96M | 34.70M | 27.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.41 | 0.60 | 0.45 | N/A | N/A | |
| Current Ratio | | | 3.53 | 4.77 | 5.42 | 7.23 | 7.08 | |
| Return On Assets (ROA) | | | 12.74% | 8.50% | 9.57% | 15.91% | 18.67% | |
| Return On Equity (ROE) | | | 20.60% | 15.01% | 15.60% | 17.98% | 20.57% | |
| Return On Invested Capital (ROIC) | | | 15.91% | 10.16% | 10.28% | 18.52% | 12.53% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 16.03% | 10.24% | 10.88% | 42.25% | 18.90% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 26.10% | 18.02% | 17.24% | 42.57% | 19.02% | |