| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 310.00K | 140.00K | 60.00K | 150.00K | 40.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 700.00K | |
| Receivables | | | 670.00K | 930.00K | 840.00K | 1.17M | 1.25M | |
| Inventories | | | 1.70M | 1.43M | 1.70M | 1.53M | 1.31M | |
| Other Current Assets | | | 30.00K | 0.00 | 20.00K | 20.00K | 30.00K | |
| Total Current Assets | | | 2.71M | 2.50M | 2.62M | 2.88M | 3.32M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 240.00K | 910.00K | 980.00K | 1.07M | 1.16M | |
| Investments And Advances | | | 40.00K | 40.00K | 30.00K | 20.00K | 50.00K | |
| Other Non-Current Assets | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 280.00K | 950.00K | 1.01M | 1.09M | 1.21M | |
| |
| TOTAL ASSETS | | | 2.99M | 3.45M | 3.63M | 3.97M | 4.53M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 520.00K | 520.00K | 250.00K | 250.00K | 300.00K | |
| Accounts Payable | | | 400.00K | 530.00K | 590.00K | 270.00K | 270.00K | |
| Other Current Liabilities | | | 10.00K | 40.00K | 0.00 | 140.00K | 250.00K | |
| Total Current Liabilities | | | 930.00K | 1.10M | 840.00K | 660.00K | 820.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 600.00K | 1.05M | 550.00K | 650.00K | 750.00K | |
| Other Non-Current Liabilities | | | 80.00K | 50.00K | 0.00 | 0.00 | N/A | |
| Total Non-Current Liabilities | | | 690.00K | 1.10M | 550.00K | 650.00K | 750.00K | |
| |
| TOTAL LIABILITIES | | | 1.62M | 2.20M | 1.39M | 1.31M | 1.57M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 770.00K | 650.00K | 1.64M | 2.06M | 2.36M | |
| Common Shares | | | 600.00K | 600.00K | 600.00K | 600.00K | 600.00K | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
| Shares Outstanding | | | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | |
| Tangible Book Value per Share | | | 0.91 | 0.83 | 1.49 | 1.77 | 1.97 | |
| Total Shareholders' Equity | | | 1.37M | 1.25M | 2.24M | 2.66M | 2.96M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.99M | 3.45M | 3.63M | 3.97M | 4.53M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.44 | 0.84 | 0.25 | 0.24 | 0.25 | |
| Current Ratio | | | 2.91 | 2.27 | 3.12 | 4.36 | 4.05 | |
| Return On Assets (ROA) | | | 3.68% | -28.70% | -11.57% | -16.62% | 5.96% | |
| Return On Equity (ROE) | | | 8.03% | -79.20% | -18.75% | -24.81% | 9.12% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 3.40% | 9.30% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 3.40% | 11.46% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 3.40% | 11.46% | |