ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | 10.93M | 2.48M | 2.68M | |
Receivables | | | 5.36M | 4.54M | 3.06M | 2.64M | 1.29M | |
Inventories | | | 90.00K | 80.00K | 84.00K | 12.00K | 10.00K | |
Other Current Assets | | | 2.06M | 1.89M | 1.53M | 889.00K | 327.00K | |
Total Current Assets | | | 15.00M | 15.00M | 15.60M | 6.03M | 4.31M | |
|
Non-Current Assets | |
---|
PPE Net | | | 8.49M | 7.93M | 2.56M | 2.69M | 3.06M | |
Goodwill | | | 9.09M | 9.79M | 8.41M | 9.63M | 4.34M | |
Intangibles | | | 480.00K | 500.00K | 89.00K | 85.00K | 69.00K | |
Other Non-Current Assets | | | N/A | N/A | -9.00K | N/A | N/A | |
Total Non-Current Assets | | | 18.00M | 18.00M | 11.05M | 12.41M | 7.47M | |
|
TOTAL ASSETS | | | 33.00M | 33.00M | 26.65M | 18.44M | 11.79M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Accounts Payable | | | 1.81M | 1.65M | 597.00K | 760.00K | 591.00K | |
Other Current Liabilities | | | 2.55M | 2.74M | 2.63M | 1.19M | 440.00K | |
Total Current Liabilities | | | 4.35M | 4.39M | 3.23M | 1.95M | 1.03M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.67M | 10.00M | 9.04M | 4.33M | 3.85M | |
Other Non-Current Liabilities | | | 2.05M | 2.12M | 3.19M | 5.84M | 4.23M | |
Total Non-Current Liabilities | | | 12.65M | 13.61M | 12.32M | 10.18M | 8.08M | |
|
TOTAL LIABILITIES | | | 17.00M | 18.00M | 15.55M | 12.13M | 9.11M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 8.99M | 7.31M | 10.81M | 5.92M | 2.39M | |
Additional Paid In Capital | | | 7.53M | 7.53M | N/A | N/A | N/A | |
Minority Interest | | | 1.51M | 1.51M | 95.00K | N/A | N/A | |
Common Shares | | | 290.00K | 290.00K | 293.00K | 388.00K | 293.00K | |
Other Shareholders' Equity | | | N/A | 0.00 | N/A | 0.00 | N/A | |
Shares Outstanding | | | 290.00K | 290.00K | 293.00K | 293.00K | 293.00K | |
Tangible Book Value per Share | | | 25.62 | 16.24 | 8.86 | -11.63 | -5.92 | |
Total Shareholders' Equity | | | 17.00M | 15.00M | 11.10M | 6.31M | 2.68M | |
|
TOTAL LIABILITIES AND EQUITY | | | 33.00M | 33.00M | 26.65M | 18.44M | 11.79M | |
|
Statistics | |
---|
Debt/Equity | | | 0.51 | 0.67 | 0.81 | 0.69 | 1.44 | |
Current Ratio | | | 3.45 | 3.42 | 4.83 | 3.09 | 4.18 | |
Return On Assets (ROA) | | | 12.97% | 10.30% | 15.77% | 21.39% | -5.89% | |
Return On Equity (ROE) | | | 25.18% | 22.67% | 37.86% | 62.51% | -25.91% | |
Return On Invested Capital (ROIC) | | | 16.32% | 15.11% | 22.02% | 23.62% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 16.32% | 15.11% | 22.02% | 23.62% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 24.51% | 23.60% | 34.57% | 57.51% | N/A | |