ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.50K | 2.00K | 6.00K | N/A | |
Cash Equivalents | | | 10.86M | 10.52M | 2.25M | 1.87M | |
Marketable Securities | | | N/A | N/A | N/A | 130.00K | |
Receivables | | | 18.36M | 10.70M | 10.74M | 6.58M | |
Inventories | | | 2.50M | 651.50K | 400.20K | 480.00K | |
Other Current Assets | | | 984.70K | 663.00K | 593.80K | 380.00K | |
Total Current Assets | | | 32.71M | 22.54M | 13.99M | 9.44M | |
|
Non-Current Assets | |
---|
PPE Net | | | 34.58M | 25.30M | 13.66M | 12.48M | |
Investments And Advances | | | 79.00K | 79.00K | 134.00K | 1.09M | |
Goodwill | | | 796.40K | 910.20K | 1.02M | N/A | |
Intangibles | | | 4.06M | 3.66M | 2.87M | 3.49M | |
Other Non-Current Assets | | | 41.20K | 97.90K | 178.60K | 0.00 | |
Total Non-Current Assets | | | 40.19M | 30.67M | 18.37M | 17.07M | |
|
TOTAL ASSETS | | | 72.90M | 53.21M | 32.36M | 26.51M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 200.00 | 0.00 | 290.00K | |
Current Portion Of LT Debt. | | | 2.75M | 1.96M | 1.48M | 790.00K | |
Accrued Expenses | | | 8.66M | 1.17M | 1.03M | 280.00K | |
Accounts Payable | | | 7.33M | 8.01M | 4.91M | 4.59M | |
Other Current Liabilities | | | 2.19M | 1.91M | 3.38M | 500.00K | |
Total Current Liabilities | | | 20.92M | 13.05M | 10.79M | 6.44M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 17.43M | 10.15M | 4.09M | 3.39M | |
Deferred Taxes/Income | | | 239.90K | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 15.61M | 15.47M | 15.57M | 15.09M | |
Total Non-Current Liabilities | | | 33.27M | 25.61M | 19.66M | 18.48M | |
|
TOTAL LIABILITIES | | | 54.19M | 38.67M | 30.45M | 24.92M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.79M | 2.27M | 993.10K | 1.39M | |
Additional Paid In Capital | | | 10.74M | 10.74M | N/A | N/A | |
Common Shares | | | 254.00K | 254.00K | 200.00K | 200.00K | |
Other Shareholders' Equity | | | -274.40K | 74.30K | 135.80K | N/A | |
Shares Outstanding | | | 10.67M | 10.70M | 10.70M | 10.70M | |
Tangible Book Value per Share | | | 1.30 | 0.93 | -0.19 | -0.18 | |
Total Shareholders' Equity | | | 18.71M | 14.54M | 1.91M | 1.59M | |
|
TOTAL LIABILITIES AND EQUITY | | | 72.90M | 53.21M | 32.36M | 26.51M | |
|
Statistics | |
---|
Debt/Equity | | | 0.93 | 0.70 | 2.14 | 2.31 | |
Current Ratio | | | 1.56 | 1.73 | 1.30 | 1.47 | |
Return On Assets (ROA) | | | 7.24% | 3.82% | 0.00% | 5.73% | |
Return On Equity (ROE) | | | 28.21% | 13.99% | 0.07% | 95.60% | |
Return On Invested Capital (ROIC) | | | 11.26% | 5.46% | 1.07% | 7.52% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.23% | 7.40% | 1.19% | 8.34% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 16.13% | 8.74% | 1.49% | 10.30% | |