| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.00M | 1.11M | 3.69M | |
| Receivables | | | 6.70M | 2.52M | 2.70M | |
| Inventories | | | 66.30K | 679.70K | 339.90K | |
| Other Current Assets | | | 3.18M | 5.34M | 401.90K | |
| Total Current Assets | | | 11.95M | 9.65M | 7.12M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 739.50K | 783.60K | 1.75M | |
| Investments And Advances | | | N/A | 0.00 | 145.50K | |
| Other Non-Current Assets | | | 0.00 | 204.00K | 56.20K | |
| Total Non-Current Assets | | | 739.50K | 987.50K | 1.95M | |
| |
| TOTAL ASSETS | | | 12.69M | 10.63M | 9.08M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 997.70K | 0.00 | 103.70K | |
| Current Portion Of LT Debt. | | | 428.70K | 535.20K | 585.60K | |
| Accrued Expenses | | | 412.80K | 475.30K | 209.90K | |
| Accounts Payable | | | 624.70K | 1.14M | 518.30K | |
| Other Current Liabilities | | | 1.92M | 2.55M | 2.27M | |
| Total Current Liabilities | | | 4.39M | 4.70M | 3.69M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 839.60K | 2.00M | 2.65M | |
| Other Non-Current Liabilities | | | 441.50K | 439.90K | N/A | |
| Total Non-Current Liabilities | | | 1.28M | 2.44M | 2.65M | |
| |
| TOTAL LIABILITIES | | | 5.67M | 7.14M | 6.34M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.62M | 2.06M | 2.72M | |
| Additional Paid In Capital | | | 5.59M | 1.55M | 119.30K | |
| Common Shares | | | 5.40K | 5.00K | 5.00K | |
| Other Shareholders' Equity | | | -196.80K | -121.90K | -106.40K | |
| Shares Outstanding | | | 2.15M | 2.00M | 2.15M | |
| Tangible Book Value per Share | | | 3.27 | 1.75 | 1.27 | |
| Total Shareholders' Equity | | | 7.02M | 3.50M | 2.73M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.69M | 10.63M | 9.08M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.26 | 0.57 | 1.01 | |
| Current Ratio | | | 2.73 | 2.05 | 1.93 | |
| Return On Assets (ROA) | | | -3.46% | -6.14% | 11.75% | |
| Return On Equity (ROE) | | | -6.25% | -18.67% | 39.00% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 17.50% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 53.23% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 53.23% | |