| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 662.70K | 745.10K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 2.07M | 2.07M | 1.09M | 1.23M | 581.60K | |
| Inventories | | | 1.14M | 980.00K | 780.00K | 474.20K | 866.20K | |
| Other Current Assets | | | 180.00K | 140.00K | 110.00K | 72.50K | 100.60K | |
| Total Current Assets | | | 3.75M | 3.37M | 2.27M | 2.44M | 2.29M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.90M | 1.89M | 2.11M | 1.77M | 949.20K | |
| Investments And Advances | | | 260.00K | 260.00K | 330.00K | 329.90K | 409.10K | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 1.77M | 1.78M | 1.54M | 1.52M | 1.52M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 3.93M | 3.94M | 3.98M | 3.62M | 2.88M | |
| |
| TOTAL ASSETS | | | 7.68M | 7.31M | 6.25M | 6.06M | 5.17M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 1.80K | 300.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | 1.76M | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 1.42M | 690.00K | 520.00K | 476.90K | 440.60K | |
| Other Current Liabilities | | | 2.04M | 1.88M | 1.22M | 943.70K | 726.20K | |
| Total Current Liabilities | | | 3.45M | 2.57M | 1.75M | 1.42M | 1.17M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 970.00K | 1.94M | 1.61M | 1.82M | 1.76M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Liabilities | | | 980.00K | 1.94M | 1.61M | 1.82M | 1.76M | |
| |
| TOTAL LIABILITIES | | | 4.43M | 4.51M | 3.36M | 3.25M | 2.93M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 810.00K | 450.00K | 2.12M | 2.07M | 1.78M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 1.74M | 1.74M | 120.00K | 124.00K | 124.00K | |
| Other Shareholders' Equity | | | 710.00K | 610.00K | 650.00K | 617.00K | 344.60K | |
| Shares Outstanding | | | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | |
| Tangible Book Value per Share | | | 0.60 | 0.41 | 0.54 | 0.52 | 0.29 | |
| Total Shareholders' Equity | | | 3.25M | 2.80M | 2.89M | 2.81M | 2.25M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.68M | 7.31M | 6.25M | 6.06M | 5.17M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.30 | 0.69 | 0.56 | 0.65 | 0.78 | |
| Current Ratio | | | 1.09 | 1.31 | 1.30 | 1.72 | 1.96 | |
| Return On Assets (ROA) | | | 9.90% | -0.68% | 0.80% | 4.82% | 5.90% | |
| Return On Equity (ROE) | | | 23.38% | -1.79% | 1.73% | 10.38% | 13.58% | |
| Return On Invested Capital (ROIC) | | | 7.65% | N/A | N/A | 0.94% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.65% | N/A | N/A | 0.94% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 13.15% | N/A | N/A | 1.39% | N/A | |