ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.38M | 470.30K | 182.80K | 614.00K | 70.00K | |
Marketable Securities | | | 0.00 | 56.80K | 24.30K | 6.30K | 44.40K | |
Receivables | | | 1.51M | 2.53M | 6.57M | 4.11M | 3.04M | |
Inventories | | | 8.59M | 5.74M | 3.81M | 1.99M | 2.31M | |
Other Current Assets | | | 9.73M | 7.31M | 3.35M | 1.46M | 551.90K | |
Total Current Assets | | | 21.21M | 16.10M | 13.95M | 8.18M | 6.02M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.77M | 1.65M | 1.55M | 413.30K | 478.10K | |
Investments And Advances | | | N/A | N/A | 0.00 | 1.57M | 0.00 | |
Intangibles | | | 871.00K | 1.92M | 1.44M | 1.11M | 30.70K | |
Other Non-Current Assets | | | 176.00K | N/A | N/A | N/A | N/A | |
Total Non-Current Assets | | | 2.81M | 3.57M | 2.99M | 3.10M | 508.70K | |
|
TOTAL ASSETS | | | 24.02M | 19.67M | 16.94M | 11.27M | 6.53M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 145.60K | 0.00 | 203.00K | 0.00 | 0.00 | |
Accrued Expenses | | | 768.50K | 362.70K | 218.00K | 24.60K | 39.60K | |
Accounts Payable | | | 2.22M | 929.80K | 1.80M | 863.20K | 1.31M | |
Other Current Liabilities | | | 10.78M | 12.05M | 9.28M | 5.55M | 3.37M | |
Total Current Liabilities | | | 13.91M | 13.34M | 11.50M | 6.44M | 4.72M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 236.50K | 140.90K | 0.00 | 219.70K | 0.00 | |
Other Non-Current Liabilities | | | 554.40K | 310.30K | 362.50K | 57.30K | 20.50K | |
Total Non-Current Liabilities | | | 790.90K | 676.20K | 575.20K | 457.60K | 185.10K | |
|
TOTAL LIABILITIES | | | 14.70M | 14.02M | 12.07M | 6.90M | 4.90M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.11M | 3.01M | 2.04M | 3.18M | 1.53M | |
Additional Paid In Capital | | | 8.78M | 3.01M | 3.01M | 1.04M | 0.00 | |
Minority Interest | | | 0.00 | 225.10K | 212.80K | 180.60K | 164.60K | |
Common Shares | | | 8.60K | 6.40K | 6.40K | 5.70K | 5.70K | |
Other Shareholders' Equity | | | -577.80K | -377.80K | -194.90K | 148.40K | 87.10K | |
Shares Outstanding | | | 8.63M | 7.78M | 7.78M | 7.78M | 7.78M | |
Tangible Book Value per Share | | | 0.98 | 0.48 | 0.44 | 0.42 | 0.20 | |
Total Shareholders' Equity | | | 9.32M | 5.65M | 4.87M | 4.37M | 1.63M | |
|
TOTAL LIABILITIES AND EQUITY | | | 24.02M | 19.67M | 16.94M | 11.27M | 6.53M | |
|
Statistics | |
---|
Debt/Equity | | | 0.04 | 0.02 | N/A | 0.05 | N/A | |
Current Ratio | | | 1.52 | 1.21 | 1.21 | 1.27 | 1.28 | |
Return On Assets (ROA) | | | -3.38% | 4.93% | 6.33% | 14.63% | 8.72% | |
Return On Equity (ROE) | | | -8.72% | 17.15% | 22.03% | 37.71% | 35.03% | |
Return On Invested Capital (ROIC) | | | N/A | 10.22% | 21.29% | 36.59% | 35.63% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 11.15% | 22.10% | 41.98% | 38.03% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 16.65% | 30.07% | 57.06% | 38.73% | |