ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.00K | 1.00K | 3.00K | 0.00 | 0.00 | |
Cash Equivalents | | | 8.17M | 11.31M | 12.61M | 13.17M | 7.36M | |
Receivables | | | 7.17M | 5.07M | 5.24M | 2.50M | 3.28M | |
Inventories | | | 5.25M | 4.92M | 4.65M | 3.11M | 3.51M | |
Other Current Assets | | | 624.50K | 289.40K | 341.60K | 240.00K | 200.00K | |
Total Current Assets | | | 21.23M | 21.59M | 22.80M | 19.02M | 14.36M | |
|
Non-Current Assets | |
---|
PPE Net | | | 456.20K | 463.60K | 378.70K | 410.00K | 520.00K | |
Goodwill | | | 1.49M | 1.49M | 1.49M | 1.10M | 1.10M | |
Intangibles | | | 5.93M | 5.79M | 5.40M | 4.29M | 4.39M | |
Other Non-Current Assets | | | 754.80K | 870.70K | 1.08M | 70.00K | 350.00K | |
Total Non-Current Assets | | | 8.64M | 8.62M | 8.35M | 5.87M | 6.36M | |
|
TOTAL ASSETS | | | 29.86M | 30.21M | 31.15M | 24.89M | 20.72M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.56M | 3.42M | 2.22M | 1.04M | 1.89M | |
Accrued Expenses | | | 1.06M | 1.32M | N/A | 710.00K | 90.00K | |
Accounts Payable | | | 2.69M | 2.53M | 2.39M | 1.68M | 1.80M | |
Other Current Liabilities | | | 932.30K | 1.27M | 4.22M | 730.00K | 1.39M | |
Total Current Liabilities | | | 8.25M | 8.55M | 8.84M | 4.16M | 5.17M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.21M | 6.58M | 9.27M | 10.70M | 6.05M | |
Deferred Taxes/Income | | | 146.00K | 168.50K | 203.90K | 70.00K | 90.00K | |
Other Non-Current Liabilities | | | 369.40K | 402.00K | 381.50K | 1.34M | 1.76M | |
Total Non-Current Liabilities | | | 5.72M | 7.15M | 9.86M | 12.11M | 7.90M | |
|
TOTAL LIABILITIES | | | 13.97M | 15.70M | 18.69M | 16.27M | 13.07M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 10.41M | 9.03M | 6.98M | 3.36M | 2.40M | |
Common Shares | | | 5.48M | 5.48M | 5.48M | 5.26M | 5.25M | |
Other Shareholders' Equity | | | 0.00 | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 10.94M | 10.94M | 10.94M | 10.33M | 10.51M | |
Tangible Book Value per Share | | | 0.77 | 0.66 | 0.51 | 0.31 | 0.21 | |
Total Shareholders' Equity | | | 15.89M | 14.51M | 12.46M | 8.62M | 7.65M | |
|
TOTAL LIABILITIES AND EQUITY | | | 29.86M | 30.21M | 31.15M | 24.89M | 20.72M | |
|
Statistics | |
---|
Debt/Equity | | | 0.33 | 0.45 | 0.74 | 1.24 | 0.79 | |
Current Ratio | | | 2.57 | 2.53 | 2.58 | 4.57 | 2.78 | |
Return On Assets (ROA) | | | 8.82% | 7.27% | 8.07% | 4.94% | 0.24% | |
Return On Equity (ROE) | | | 16.57% | 15.14% | 20.16% | 14.27% | 0.65% | |
Return On Invested Capital (ROIC) | | | 13.96% | 12.04% | 12.93% | 7.49% | 2.52% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 22.45% | 25.19% | 29.73% | 20.53% | 4.78% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 50.17% | 84.99% | 102.45% | 71.53% | 14.51% | |