| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 10.39M | 2.55M | 991.80K | 3.04M | 6.17M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 15.00K | |
| Marketable Securities | | | 204.50K | 13.18M | 179.20K | 234.20K | 608.50K | |
| Receivables | | | 47.43M | 31.79M | 29.42M | 28.24M | 22.37M | |
| Inventories | | | 18.06M | 8.74M | 3.66M | 416.10K | 155.00K | |
| Other Current Assets | | | 84.80K | 193.60K | 614.90K | 1.44M | 422.20K | |
| Total Current Assets | | | 76.17M | 56.47M | 34.87M | 33.37M | 29.74M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.10M | 1.42M | 1.70M | 1.90M | 1.45M | |
| Investments And Advances | | | 13.35M | 298.40K | 4.59M | 4.40M | 3.74M | |
| Goodwill | | | 9.71M | 2.00M | 2.51M | 2.76M | 2.80M | |
| Intangibles | | | 29.77M | 28.62M | 20.29M | 15.49M | 10.44M | |
| Other Non-Current Assets | | | 800.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 56.33M | 35.78M | 30.11M | 26.65M | 19.07M | |
| |
| TOTAL ASSETS | | | 132.50M | 92.25M | 64.99M | 60.02M | 48.81M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 19.48M | 15.10M | 11.34M | 8.13M | 7.10M | |
| Current Portion Of LT Debt. | | | 25.50K | 25.50K | 14.60K | 131.70K | 144.70K | |
| Accrued Expenses | | | 1.75M | 835.70K | 523.80K | 526.40K | 509.80K | |
| Accounts Payable | | | 11.01M | 8.76M | 4.81M | 4.17M | 3.80M | |
| Other Current Liabilities | | | 11.75M | 9.99M | 7.24M | 7.52M | 7.74M | |
| Total Current Liabilities | | | 44.02M | 34.71M | 23.94M | 20.48M | 19.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 26.03M | 10.74M | 15.06M | 15.61M | 11.35M | |
| Deferred Taxes/Income | | | 295.90K | 66.00K | 121.80K | 92.40K | 14.40K | |
| Other Non-Current Liabilities | | | 9.43M | 6.47M | 7.11M | 5.85M | 4.49M | |
| Total Non-Current Liabilities | | | 39.38M | 17.30M | 22.36M | 21.61M | 18.93M | |
| |
| TOTAL LIABILITIES | | | 83.40M | 52.01M | 46.30M | 42.10M | 38.23M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 13.01M | 16.04M | 16.49M | 15.60M | 6.75M | |
| Additional Paid In Capital | | | 32.26M | 21.06M | N/A | N/A | N/A | |
| Minority Interest | | | 3.63M | 30.00K | 71.10K | 63.10K | 3.07M | |
| Common Shares | | | 4.52M | 3.72M | 2.14M | 2.14M | 1.91M | |
| Treasury Stock | | | -492.00K | -521.40K | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -189.30K | -74.80K | 54.40K | 181.00K | -17.60K | |
| Shares Outstanding | | | 18.28M | 11.78M | 12.05M | 12.05M | 12.05M | |
| Tangible Book Value per Share | | | 0.53 | 0.82 | -0.34 | -0.03 | -0.22 | |
| Total Shareholders' Equity | | | 49.11M | 40.23M | 18.69M | 17.92M | 10.58M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 132.50M | 92.25M | 64.99M | 60.02M | 48.81M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.93 | 0.64 | 1.41 | 1.32 | 1.74 | |
| Current Ratio | | | 1.73 | 1.63 | 1.46 | 1.63 | 1.54 | |
| Return On Assets (ROA) | | | -0.46% | 1.95% | 3.65% | 6.24% | 4.32% | |
| Return On Equity (ROE) | | | -1.25% | 4.46% | 12.70% | 20.88% | 19.92% | |
| Return On Invested Capital (ROIC) | | | 1.22% | 3.74% | 5.40% | 4.71% | 5.18% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.22% | 4.56% | 5.42% | 4.74% | 5.27% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 1.93% | 9.41% | 9.63% | 7.70% | 8.34% | |