| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.60K | 2.00K | 2.50K | 2.90K | 3.40K | |
| Cash Equivalents | | | 3.54M | 759.30K | 1.83M | 1.07M | 863.20K | |
| Receivables | | | 7.75M | 9.16M | 9.33M | 6.32M | 4.88M | |
| Inventories | | | 18.33M | 16.22M | 14.26M | 12.24M | 9.49M | |
| Other Current Assets | | | 1.14M | 1.20M | 995.30K | 1.28M | 673.10K | |
| Total Current Assets | | | 30.76M | 27.34M | 26.42M | 20.92M | 15.92M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.12M | 10.88M | 10.90M | 9.56M | 8.01M | |
| Investments And Advances | | | 130.80K | 10.80K | 10.80K | 10.80K | 8.40K | |
| Goodwill | | | 26.70K | 53.50K | 106.90K | 160.40K | 213.90K | |
| Intangibles | | | 11.27M | 8.62M | 5.01M | 4.14M | 3.07M | |
| Other Non-Current Assets | | | 0.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 21.84M | 20.04M | 16.42M | 14.30M | 11.84M | |
| |
| TOTAL ASSETS | | | 52.60M | 47.38M | 42.85M | 35.21M | 27.76M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 9.40M | 7.28M | 6.12M | 2.95M | 2.80M | |
| Accrued Expenses | | | 7.29M | 5.37M | 4.21M | 2.51M | 2.22M | |
| Accounts Payable | | | 1.63M | 2.67M | 2.95M | 2.74M | 940.40K | |
| Other Current Liabilities | | | 9.55M | 8.22M | 6.58M | 7.88M | 5.77M | |
| Total Current Liabilities | | | 27.88M | 23.55M | 19.86M | 16.08M | 11.73M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.86M | 5.21M | 5.30M | 3.99M | 5.03M | |
| Deferred Taxes/Income | | | 236.70K | 270.20K | 316.10K | 587.20K | 270.30K | |
| Other Non-Current Liabilities | | | 1.07M | 1.08M | 1.06M | 418.40K | 291.10K | |
| Total Non-Current Liabilities | | | 8.70M | 7.96M | 7.47M | 5.48M | 5.96M | |
| |
| TOTAL LIABILITIES | | | 36.58M | 31.50M | 27.34M | 21.56M | 17.69M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.56M | 6.46M | 6.04M | 4.11M | 3.63M | |
| Additional Paid In Capital | | | 8.80M | 8.80M | 8.80M | 8.80M | 5.87M | |
| Minority Interest | | | 1.53M | 1.40M | 798.30K | 489.00K | 364.50K | |
| Common Shares | | | 604.60K | 604.60K | 604.60K | 604.60K | 567.50K | |
| Other Shareholders' Equity | | | 49.70K | 21.90K | 70.30K | 137.60K | 5.40K | |
| Shares Outstanding | | | 6.05M | 6.05M | 6.05M | 6.05M | 5.67M | |
| Tangible Book Value per Share | | | 0.78 | 1.19 | 1.72 | 1.55 | 1.20 | |
| Total Shareholders' Equity | | | 16.01M | 15.88M | 15.51M | 13.65M | 10.07M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 52.60M | 47.38M | 42.85M | 35.21M | 27.76M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.37 | 0.33 | 0.34 | 0.29 | 0.50 | |
| Current Ratio | | | 1.10 | 1.16 | 1.33 | 1.30 | 1.36 | |
| Return On Assets (ROA) | | | 0.22% | 0.88% | 4.49% | 1.38% | 4.70% | |
| Return On Equity (ROE) | | | 0.72% | 2.61% | 12.41% | 3.56% | 12.96% | |
| Return On Invested Capital (ROIC) | | | 5.48% | 6.55% | 11.78% | 4.09% | 8.35% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.40% | 6.77% | 12.80% | 4.34% | 8.83% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 13.71% | 10.85% | 16.89% | 5.69% | 11.27% | |