| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 4.38M | 850.00K | |
| Cash Equivalents | | | 18.07M | N/A | N/A | N/A | N/A | |
| Receivables | | | 11.05M | 8.13M | N/A | 6.83M | 7.63M | |
| Inventories | | | 10.36M | 4.82M | N/A | 3.64M | 2.89M | |
| Other Current Assets | | | 1.49M | 1.78M | N/A | 830.00K | 270.00K | |
| Total Current Assets | | | 40.96M | 22.00M | N/A | 15.67M | 11.64M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 29.37M | 13.00M | N/A | 6.66M | 7.27M | |
| Goodwill | | | 9.45M | 8.63M | N/A | 8.63M | 8.63M | |
| Intangibles | | | 3.53M | 3.44M | N/A | 1.50M | 1.98M | |
| Other Non-Current Assets | | | 720.00K | 100.00K | N/A | 2.11M | 500.00K | |
| Total Non-Current Assets | | | 43.07M | 25.00M | N/A | 18.92M | 18.39M | |
| |
| TOTAL ASSETS | | | 84.03M | 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. | | | 2.01M | 4.13M | N/A | 2.42M | 2.21M | |
| Accrued Expenses | | | 8.41M | 3.85M | N/A | 390.00K | 290.00K | |
| Accounts Payable | | | 11.70M | 9.05M | N/A | 9.06M | 6.48M | |
| Total Current Liabilities | | | 22.13M | 17.00M | N/A | 11.88M | 8.99M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.67M | 2.54M | N/A | 7.29M | 9.60M | |
| Other Non-Current Liabilities | | | 6.64M | 2.60M | N/A | 2.90M | 3.34M | |
| Total Non-Current Liabilities | | | 12.31M | 5.00M | N/A | 10.19M | 12.93M | |
| |
| TOTAL LIABILITIES | | | 34.44M | 22.00M | N/A | 22.07M | 21.92M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 3.22M | 160.00K | N/A | -10.06M | -12.33M | |
| Additional Paid In Capital | | | 46.53M | 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 | | | 40.65M | 38.00M | N/A | 36.09M | 35.53M | |
| Tangible Book Value per Share | | | 0.90 | 0.34 | N/A | 0.07 | -0.07 | |
| Total Shareholders' Equity | | | 49.60M | 25.00M | N/A | 12.52M | 8.11M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 84.03M | 47.00M | N/A | 34.59M | 30.03M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.11 | 0.10 | N/A | 0.58 | 1.18 | |
| Current Ratio | | | 1.85 | 1.29 | N/A | 1.32 | 1.29 | |
| Return On Assets (ROA) | | | 5.54% | 7.90% | N/A | 6.56% | -0.83% | |
| Return On Equity (ROE) | | | 9.38% | 14.84% | N/A | 18.13% | -3.08% | |
| Return On Invested Capital (ROIC) | | | 7.57% | 12.63% | N/A | 9.65% | 0.30% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 10.69% | 12.63% | N/A | 9.65% | 0.30% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 15.19% | 21.14% | N/A | 17.42% | 0.60% | |