| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.31M | 944.00K | 2.27M | 1.40M | 2.12M | |
| Receivables | | | 13.50M | 18.39M | 19.50M | 20.16M | 13.16M | |
| Inventories | | | 21.06M | 25.29M | 30.57M | 23.32M | 25.89M | |
| Other Current Assets | | | 455.00K | 680.00K | 767.00K | 785.00K | 676.00K | |
| Total Current Assets | | | 36.33M | 45.30M | 53.11M | 45.67M | 41.85M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 14.05M | 13.69M | 14.73M | 14.93M | 15.60M | |
| Investments And Advances | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Goodwill | | | 3.22M | 3.65M | 4.07M | N/A | N/A | |
| Intangibles | | | 16.01M | 13.35M | 11.26M | 8.18M | 4.95M | |
| Other Non-Current Assets | | | 5.95M | 4.75M | 3.60M | 1.41M | 321.00K | |
| Total Non-Current Assets | | | 40.48M | 36.19M | 34.85M | 25.32M | 21.63M | |
| |
| TOTAL ASSETS | | | 76.82M | 81.49M | 87.96M | 70.99M | 63.48M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 8.09M | 9.76M | 33.08M | 22.30M | 7.20M | |
| Accrued Expenses | | | 681.00K | 665.00K | 720.00K | 245.00K | 304.00K | |
| Accounts Payable | | | 6.86M | 6.30M | 7.51M | 6.28M | 2.18M | |
| Other Current Liabilities | | | 39.00M | 30.45M | 5.01M | 205.00K | 306.00K | |
| Total Current Liabilities | | | 54.63M | 47.18M | 46.33M | 29.03M | 9.99M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 4.25M | 5.60M | 3.75M | 16.35M | |
| Deferred Taxes/Income | | | 4.13M | 3.43M | 2.82M | 1.96M | 892.00K | |
| Other Non-Current Liabilities | | | 5.18M | 8.44M | 9.48M | 5.93M | 5.42M | |
| Total Non-Current Liabilities | | | 9.31M | 16.12M | 17.89M | 11.64M | 22.66M | |
| |
| TOTAL LIABILITIES | | | 63.94M | 63.30M | 64.22M | 40.67M | 32.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.82M | 3.68M | 9.07M | 15.76M | 16.32M | |
| Additional Paid In Capital | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | |
| Common Shares | | | 13.27M | 13.27M | 13.27M | 13.27M | 13.27M | |
| Treasury Stock | | | -62.00K | -62.00K | -62.00K | -106.00K | -112.00K | |
| Other Shareholders' Equity | | | 236.00K | 45.00K | 214.00K | 146.00K | 99.00K | |
| Shares Outstanding | | | 13.21M | 13.21M | 13.21M | 13.17M | 13.16M | |
| Tangible Book Value per Share | | | -0.48 | 0.09 | 0.64 | 1.68 | 1.97 | |
| Total Shareholders' Equity | | | 12.88M | 18.19M | 23.74M | 30.32M | 30.83M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 76.82M | 81.49M | 87.96M | 70.99M | 63.48M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.23 | 0.24 | 0.12 | 0.53 | |
| Current Ratio | | | 0.67 | 0.96 | 1.15 | 1.57 | 4.19 | |
| Return On Assets (ROA) | | | -7.20% | -6.64% | -7.18% | -0.09% | 7.37% | |
| Return On Equity (ROE) | | | -42.95% | -29.74% | -26.59% | -0.20% | 15.17% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 0.39% | 8.29% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 0.41% | 8.63% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 0.51% | 9.56% | |