| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.01M | 610.00K | 50.00K | 10.00K | |
| Receivables | | | 1.39M | 510.00K | 920.00K | 250.00K | |
| Inventories | | | 2.05M | 1.06M | 570.00K | 630.00K | |
| Other Current Assets | | | N/A | N/A | N/A | 10.00K | |
| Total Current Assets | | | 4.46M | 2.19M | 1.54M | 900.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.00K | N/A | N/A | N/A | |
| Investments And Advances | | | 220.00K | 220.00K | 150.00K | 150.00K | |
| Total Non-Current Assets | | | 230.00K | 220.00K | 160.00K | 150.00K | |
| |
| TOTAL ASSETS | | | 4.69M | 2.41M | 1.70M | 1.05M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Accrued Expenses | | | 280.00K | 220.00K | 250.00K | 150.00K | |
| Accounts Payable | | | 1.34M | 1.24M | 870.00K | 350.00K | |
| Other Current Liabilities | | | 20.00K | N/A | 20.00K | N/A | |
| Total Current Liabilities | | | 1.64M | 1.46M | 1.13M | 510.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.63M | 10.00K | 50.00K | 250.00K | |
| Total Non-Current Liabilities | | | 1.63M | 20.00K | 50.00K | 240.00K | |
| |
| TOTAL LIABILITIES | | | 3.27M | 1.48M | 1.18M | 750.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.38M | 890.00K | 480.00K | 260.00K | |
| Common Shares | | | 40.00K | 40.00K | 40.00K | 40.00K | |
| Shares Outstanding | | | 4.00M | 4.00M | 4.00M | 4.00M | |
| Total Shareholders' Equity | | | 1.42M | 930.00K | 520.00K | 300.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.69M | 2.41M | 1.70M | 1.05M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.15 | 0.01 | 0.10 | 0.83 | |
| Current Ratio | | | 2.72 | 1.50 | 1.36 | 1.76 | |
| Return On Assets (ROA) | | | 10.45% | 17.43% | 12.94% | 2.86% | |
| Return On Equity (ROE) | | | 34.51% | 45.16% | 42.31% | 10.00% | |
| Return On Invested Capital (ROIC) | | | 17.70% | 47.37% | 42.11% | 13.89% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 17.70% | 47.37% | 42.11% | 13.89% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 17.70% | 47.37% | 42.11% | 13.89% | |