ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 4.38M | 850.00K | |
Cash Equivalents | | | 12.01M | N/A | N/A | N/A | N/A | |
Receivables | | | 5.80M | 8.13M | N/A | 6.83M | 7.63M | |
Inventories | | | 5.29M | 4.82M | N/A | 3.64M | 2.89M | |
Other Current Assets | | | 1.12M | 1.78M | N/A | 830.00K | 270.00K | |
Total Current Assets | | | 24.23M | 22.00M | N/A | 15.67M | 11.64M | |
|
Non-Current Assets | |
---|
PPE Net | | | 16.23M | 13.00M | N/A | 6.66M | 7.27M | |
Goodwill | | | 8.63M | 8.63M | N/A | 8.63M | 8.63M | |
Intangibles | | | 3.07M | 3.44M | N/A | 1.50M | 1.98M | |
Other Non-Current Assets | | | 564.00K | 100.00K | N/A | 2.11M | 500.00K | |
Total Non-Current Assets | | | 28.50M | 25.00M | N/A | 18.92M | 18.39M | |
|
TOTAL ASSETS | | | 52.73M | 47.00M | N/A | 34.59M | 30.03M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | N/A | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.10M | 4.13M | N/A | 2.42M | 2.21M | |
Accrued Expenses | | | 5.43M | 3.85M | N/A | 390.00K | 290.00K | |
Accounts Payable | | | 9.18M | 9.05M | N/A | 9.06M | 6.48M | |
Total Current Liabilities | | | 18.71M | 17.00M | N/A | 11.88M | 8.99M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.96M | 2.54M | N/A | 7.29M | 9.60M | |
Other Non-Current Liabilities | | | 5.61M | 2.60M | N/A | 2.90M | 3.34M | |
Total Non-Current Liabilities | | | 7.57M | 5.00M | N/A | 10.19M | 12.93M | |
|
TOTAL LIABILITIES | | | 26.29M | 22.00M | N/A | 22.07M | 21.92M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.40M | 160.00K | N/A | -10.06M | -12.33M | |
Additional Paid In Capital | | | 25.19M | 25.00M | N/A | 22.72M | 20.59M | |
Common Shares | | | 400.00 | 0.00 | N/A | 0.00 | 0.00 | |
Treasury Stock | | | -150.00K | -150.00K | N/A | -150.00K | -150.00K | |
Other Shareholders' Equity | | | -400.00 | 0.00 | N/A | N/A | N/A | |
Shares Outstanding | | | 37.60M | 38.00M | N/A | 36.09M | 35.53M | |
Tangible Book Value per Share | | | 0.39 | 0.34 | N/A | 0.07 | -0.07 | |
Total Shareholders' Equity | | | 26.44M | 25.00M | N/A | 12.52M | 8.11M | |
|
TOTAL LIABILITIES AND EQUITY | | | 52.73M | 47.00M | N/A | 34.59M | 30.03M | |
|
Statistics | |
---|
Debt/Equity | | | 0.07 | 0.10 | N/A | 0.58 | 1.18 | |
Current Ratio | | | 1.29 | 1.29 | N/A | 1.32 | 1.29 | |
Return On Assets (ROA) | | | 8.34% | 7.90% | N/A | 6.56% | -0.83% | |
Return On Equity (ROE) | | | 16.62% | 14.84% | N/A | 18.13% | -3.08% | |
Return On Invested Capital (ROIC) | | | 12.98% | 12.63% | N/A | 9.65% | 0.30% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 20.07% | 12.63% | N/A | 9.65% | 0.30% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 42.87% | 21.14% | N/A | 17.42% | 0.60% | |