| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 770.00K | 1.68M | 60.00K | 40.00K | 1.18M | |
| Receivables | | | 1.05M | 1.27M | 1.07M | 1.40M | 2.14M | |
| Inventories | | | 6.71M | 6.85M | 7.78M | 9.41M | 8.66M | |
| Other Current Assets | | | 220.00K | 200.00K | 130.00K | 450.00K | 180.00K | |
| Total Current Assets | | | 8.75M | 9.99M | 9.04M | 11.30M | 12.16M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.60M | 2.51M | 1.55M | 680.00K | 600.00K | |
| Investments And Advances | | | 670.00K | 650.00K | 2.08M | 2.07M | 2.03M | |
| Goodwill | | | 40.00K | 40.00K | 190.00K | 240.00K | 240.00K | |
| Intangibles | | | 1.66M | 1.55M | 1.27M | 1.43M | 390.00K | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 4.96M | 4.75M | 5.09M | 4.42M | 3.25M | |
| |
| TOTAL ASSETS | | | 13.71M | 14.74M | 14.13M | 15.72M | 15.41M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 830.00K | 1.31M | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 2.98M | 1.95M | |
| Accrued Expenses | | | 1.88M | 1.15M | 1.22M | 1.04M | 1.07M | |
| Other Current Liabilities | | | 1.19M | 780.00K | 960.00K | 1.22M | 2.53M | |
| Total Current Liabilities | | | 3.07M | 1.93M | 3.01M | 6.55M | 5.55M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.23M | 6.33M | 4.89M | 1.04M | 1.37M | |
| Other Non-Current Liabilities | | | 0.00 | 0.00 | 280.00K | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 6.23M | 6.33M | 5.17M | 1.04M | 1.37M | |
| |
| TOTAL LIABILITIES | | | 9.30M | 8.26M | 8.18M | 7.59M | 6.92M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 610.00K | 2.68M | 4.52M | 6.71M | 7.07M | |
| Additional Paid In Capital | | | 510.00K | 510.00K | N/A | N/A | N/A | |
| Common Shares | | | 1.74M | 1.74M | 1.42M | 1.42M | 1.42M | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | N/A | N/A | 0.00 | |
| Shares Outstanding | | | 540.00K | 540.00K | 440.00K | 440.00K | 440.00K | |
| Tangible Book Value per Share | | | 5.02 | 9.06 | 10.20 | 14.68 | 17.89 | |
| Total Shareholders' Equity | | | 4.41M | 6.48M | 5.95M | 8.13M | 8.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.71M | 14.74M | 14.13M | 15.72M | 15.41M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.41 | 0.98 | 0.96 | 0.29 | 0.16 | |
| Current Ratio | | | 2.85 | 5.18 | 3.00 | 1.73 | 2.19 | |
| Return On Assets (ROA) | | | -15.10% | -12.48% | -15.43% | -2.35% | 4.41% | |
| Return On Equity (ROE) | | | -46.94% | -28.40% | -36.64% | -4.55% | 8.00% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 4.94% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 4.94% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 5.28% | |