ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.37M | 8.96M | 6.86M | 5.10M | 4.87M | |
Receivables | | | 1.65M | 1.81M | 1.77M | 3.15M | 2.01M | |
Inventories | | | 1.01M | 910.00K | 1.36M | 1.14M | 2.23M | |
Other Current Assets | | | 240.00K | 220.00K | 1.45M | 1.22M | 1.43M | |
Total Current Assets | | | 5.27M | 11.89M | 11.44M | 10.61M | 10.54M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.39M | 1.92M | 2.99M | 4.27M | 6.01M | |
Investments And Advances | | | 7.32M | 1.15M | 1.44M | 730.00K | 750.00K | |
Goodwill | | | N/A | N/A | N/A | N/A | 0.00 | |
Intangibles | | | 390.00K | 340.00K | 410.00K | 440.00K | 390.00K | |
Other Non-Current Assets | | | 0.00 | 0.00 | N/A | N/A | N/A | |
Total Non-Current Assets | | | 9.09M | 3.41M | 4.83M | 5.43M | 7.16M | |
|
TOTAL ASSETS | | | 14.36M | 15.30M | 16.27M | 16.04M | 17.70M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 10.00K | 0.00 | 10.00K | |
Current Portion Of LT Debt. | | | N/A | N/A | 80.00K | 160.00K | 770.00K | |
Accrued Expenses | | | 130.00K | 1.03M | 790.00K | 700.00K | 1.42M | |
Accounts Payable | | | 310.00K | 290.00K | 370.00K | 600.00K | 580.00K | |
Other Current Liabilities | | | 120.00K | 320.00K | 590.00K | 930.00K | 1.45M | |
Total Current Liabilities | | | 560.00K | 1.64M | 1.83M | 2.39M | 4.23M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 440.00K | 340.00K | 310.00K | 400.00K | 550.00K | |
Total Non-Current Liabilities | | | 440.00K | 330.00K | 310.00K | 390.00K | 540.00K | |
|
TOTAL LIABILITIES | | | 1.00M | 1.97M | 2.14M | 2.78M | 4.77M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -190.00K | 420.00K | -10.00K | -1.45M | -7.17M | |
Additional Paid In Capital | | | 16.80M | 16.80M | 16.80M | 16.80M | 16.80M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 50.00K | 50.00K | 50.00K | 50.00K | 5.35M | |
Other Shareholders' Equity | | | -3.30M | -3.94M | -2.71M | -2.14M | -2.05M | |
Shares Outstanding | | | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | |
Tangible Book Value per Share | | | 2.42 | 2.43 | 2.56 | 2.40 | 2.34 | |
Total Shareholders' Equity | | | 13.36M | 13.33M | 14.13M | 13.26M | 12.92M | |
|
TOTAL LIABILITIES AND EQUITY | | | 14.36M | 15.30M | 16.27M | 16.04M | 17.70M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
Current Ratio | | | 9.41 | 7.25 | 6.25 | 4.44 | 2.49 | |
Return On Assets (ROA) | | | -4.25% | 8.95% | 8.85% | 2.68% | 9.72% | |
Return On Equity (ROE) | | | -4.57% | 10.28% | 10.19% | 3.24% | 13.31% | |
Return On Invested Capital (ROIC) | | | N/A | 16.64% | 6.44% | 8.85% | 34.83% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 16.64% | 6.44% | 8.85% | 34.83% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 17.06% | 6.62% | 9.14% | 35.87% | |