ASSETS | |
---|
Current Assets | |
---|
Cash | | | 26.74M | 27.77M | 5.42M | 4.51M | 5.16M | |
Receivables | | | 14.81M | 9.76M | 11.95M | 9.55M | 6.37M | |
Inventories | | | 6.98M | 6.11M | 5.64M | 3.77M | 3.99M | |
Other Current Assets | | | 3.45M | 1.46M | 1.29M | 920.00K | 740.00K | |
Total Current Assets | | | 51.98M | 45.10M | 24.29M | 18.75M | 16.25M | |
|
Non-Current Assets | |
---|
PPE Net | | | 25.14M | 20.10M | 17.87M | 5.87M | 6.57M | |
Goodwill | | | 10.22M | 6.74M | 6.74M | 6.74M | 6.74M | |
Intangibles | | | 4.54M | 2.24M | 2.77M | 3.20M | 3.53M | |
Other Non-Current Assets | | | 1.46M | 1.26M | 2.47M | 1.49M | 150.00K | |
Total Non-Current Assets | | | 41.36M | 30.33M | 29.85M | 17.29M | 16.98M | |
|
TOTAL ASSETS | | | 93.34M | 75.43M | 54.14M | 36.04M | 33.23M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 496.00K | 895.00K | 1.66M | 520.00K | 540.00K | |
Accrued Expenses | | | 6.98M | 5.09M | 3.92M | 1.87M | 1.73M | |
Accounts Payable | | | 3.09M | 2.92M | 3.29M | 2.95M | 1.50M | |
Other Current Liabilities | | | 4.29M | 8.24M | 4.37M | 2.84M | 2.23M | |
Total Current Liabilities | | | 14.85M | 17.15M | 13.24M | 8.18M | 5.99M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.85M | 4.07M | 3.51M | 950.00K | 1.47M | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 240.00K | N/A | |
Other Non-Current Liabilities | | | 10.22M | 7.62M | 7.82M | 550.00K | 600.00K | |
Total Non-Current Liabilities | | | 14.07M | 11.69M | 11.32M | 1.73M | 2.07M | |
|
TOTAL LIABILITIES | | | 28.92M | 28.85M | 24.56M | 9.91M | 8.06M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 12.58M | 13.63M | 760.00K | -1.51M | -2.06M | |
Additional Paid In Capital | | | 53.19M | 34.33M | 30.20M | 29.02M | 28.62M | |
Common Shares | | | 199.00K | 176.00K | 170.00K | 170.00K | 160.00K | |
Treasury Stock | | | -1.55M | -1.55M | -1.55M | -1.55M | -1.55M | |
Other Shareholders' Equity | | | N/A | 46.58M | N/A | N/A | N/A | |
Shares Outstanding | | | 19.43M | 17.16M | 16.37M | 16.14M | 16.08M | |
Tangible Book Value per Share | | | 2.56 | 2.19 | 1.23 | 1.00 | 0.93 | |
Total Shareholders' Equity | | | 64.41M | 46.58M | 29.58M | 26.13M | 25.17M | |
|
TOTAL LIABILITIES AND EQUITY | | | 93.34M | 75.43M | 54.14M | 36.04M | 33.23M | |
|
Statistics | |
---|
Debt/Equity | | | 0.06 | 0.09 | 0.12 | 0.04 | 0.06 | |
Current Ratio | | | 3.50 | 2.63 | 1.83 | 2.29 | 2.71 | |
Return On Assets (ROA) | | | 2.89% | 17.06% | 4.19% | 0.58% | -2.02% | |
Return On Equity (ROE) | | | 4.19% | 27.62% | 7.67% | 0.80% | -2.66% | |
Return On Invested Capital (ROIC) | | | N/A | 16.68% | 1.76% | 1.28% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 16.68% | 1.76% | 1.28% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 19.71% | 2.29% | 1.98% | N/A | |