| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.06M | 2.62M | 2.91M | 2.03M | 1.51M | |
| Marketable Securities | | | 10.00K | 10.00K | 10.00K | 10.00K | 0.00 | |
| Receivables | | | 4.42M | 4.41M | 5.76M | 4.97M | 5.28M | |
| Inventories | | | 1.51M | 2.30M | 1.29M | 1.37M | 1.13M | |
| Other Current Assets | | | 270.00K | 490.00K | 460.00K | 460.00K | 570.00K | |
| Total Current Assets | | | 9.26M | 9.83M | 10.44M | 8.84M | 8.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.77M | 6.77M | 5.67M | 4.25M | 3.63M | |
| Investments And Advances | | | 220.00K | 200.00K | 200.00K | 190.00K | 170.00K | |
| Goodwill | | | 370.00K | 610.00K | 720.00K | 890.00K | 1.15M | |
| Intangibles | | | 0.00 | 0.00 | 0.00 | 90.00K | 80.00K | |
| Total Non-Current Assets | | | 2.36M | 7.58M | 6.58M | 5.41M | 5.25M | |
| |
| TOTAL ASSETS | | | 11.62M | 17.41M | 17.02M | 14.25M | 13.75M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 140.00K | 10.00K | 290.00K | 180.00K | |
| Accrued Expenses | | | 1.43M | 1.58M | 1.57M | 1.69M | 1.85M | |
| Accounts Payable | | | 1.61M | 1.95M | 3.64M | 2.31M | 3.00M | |
| Other Current Liabilities | | | 1.31M | 2.13M | 1.58M | 1.40M | 1.40M | |
| Total Current Liabilities | | | 4.35M | 5.80M | 6.79M | 5.70M | 6.42M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.10M | 6.52M | 4.98M | 3.51M | 2.68M | |
| Deferred Taxes/Income | | | 20.00K | 120.00K | 100.00K | 90.00K | 100.00K | |
| Other Non-Current Liabilities | | | 230.00K | 220.00K | 120.00K | 100.00K | 140.00K | |
| Total Non-Current Liabilities | | | 2.86M | 8.25M | 6.51M | 4.94M | 3.98M | |
| |
| TOTAL LIABILITIES | | | 7.21M | 14.05M | 13.30M | 10.64M | 10.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 3.98M | 2.92M | 3.29M | 3.18M | 2.91M | |
| Minority Interest | | | 1.51M | 1.39M | 1.31M | 1.25M | 1.06M | |
| Common Shares | | | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | |
| Other Shareholders' Equity | | | -650.00K | -650.00K | -650.00K | -650.00K | -650.00K | |
| Shares Outstanding | | | 540.00K | 540.00K | 540.00K | 540.00K | 540.00K | |
| Tangible Book Value per Share | | | 7.48 | 5.09 | 5.56 | 4.87 | 3.93 | |
| Total Shareholders' Equity | | | 4.41M | 3.36M | 3.72M | 3.61M | 3.35M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.62M | 17.41M | 17.02M | 14.25M | 13.75M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.25 | 1.98 | 1.34 | 1.05 | 0.85 | |
| Current Ratio | | | 2.13 | 1.69 | 1.54 | 1.55 | 1.32 | |
| Return On Assets (ROA) | | | 0.77% | -0.69% | 2.06% | 3.09% | 3.27% | |
| Return On Equity (ROE) | | | 2.04% | -3.57% | 9.41% | 12.19% | 13.43% | |
| Return On Invested Capital (ROIC) | | | 9.08% | 4.60% | 6.52% | 11.62% | 14.48% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 15.71% | 5.92% | 9.12% | 15.11% | 18.13% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 17.23% | 6.35% | 10.11% | 17.65% | 22.80% | |