ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | 6.02M | |
Cash Equivalents | | | 7.63M | 4.46M | 6.91M | 7.28M | N/A | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 5.82M | 11.71M | 9.47M | 10.41M | 13.69M | |
Inventories | | | 672.00K | 808.00K | 863.00K | 1.04M | 1.08M | |
Other Current Assets | | | N/A | N/A | N/A | 120.00K | 80.00K | |
Total Current Assets | | | 14.12M | 16.98M | 17.24M | 18.73M | 20.78M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.77M | 1.96M | 2.06M | 2.90M | 3.17M | |
Goodwill | | | 308.00K | 326.00K | 872.00K | 872.00K | 3.87M | |
Intangibles | | | 10.66M | 9.11M | 7.33M | 10.06M | 12.91M | |
Other Non-Current Assets | | | 2.30M | 2.78M | 412.00K | 270.00K | 90.00K | |
Total Non-Current Assets | | | 16.74M | 15.75M | 11.92M | 14.40M | 20.71M | |
|
TOTAL ASSETS | | | 30.86M | 32.73M | 29.17M | 33.13M | 41.49M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.32M | 672.00K | 3.51M | 9.47M | 17.20M | |
Accounts Payable | | | 6.68M | 10.04M | 8.65M | 8.45M | 7.98M | |
Other Current Liabilities | | | 7.90M | 11.77M | 11.31M | 10.15M | 10.76M | |
Total Current Liabilities | | | 16.90M | 22.48M | 23.46M | 28.08M | 35.95M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.27M | 605.00K | 618.00K | 1.31M | 1.72M | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 270.00K | 90.00K | |
Other Non-Current Liabilities | | | N/A | N/A | 0.00 | 738.00K | 765.00K | |
Total Non-Current Liabilities | | | 1.26M | 659.00K | 652.00K | 2.31M | 2.57M | |
|
TOTAL LIABILITIES | | | 18.16M | 23.14M | 24.11M | 30.39M | 38.52M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.91M | -201.00K | -4.74M | -7.05M | -6.81M | |
Minority Interest | | | -4.00K | 54.00K | 34.00K | -7.00K | -7.00K | |
Common Shares | | | 9.79M | 9.79M | 9.79M | 9.79M | 9.79M | |
Shares Outstanding | | | 9.79M | 9.79M | 9.79M | 9.79M | 9.79M | |
Tangible Book Value per Share | | | 0.18 | 0.02 | -0.32 | -0.84 | -1.41 | |
Total Shareholders' Equity | | | 12.70M | 9.59M | 5.05M | 2.74M | 2.98M | |
|
TOTAL LIABILITIES AND EQUITY | | | 30.86M | 32.73M | 29.17M | 33.13M | 41.49M | |
|
Statistics | |
---|
Debt/Equity | | | 0.10 | 0.06 | 0.12 | 0.48 | 0.58 | |
Current Ratio | | | 0.84 | 0.76 | 0.73 | 0.67 | 0.58 | |
Return On Assets (ROA) | | | 8.11% | 13.86% | 7.93% | -0.72% | -38.62% | |
Return On Equity (ROE) | | | 19.71% | 47.31% | 45.76% | -8.72% | -538.00% | |
Return On Invested Capital (ROIC) | | | 19.97% | 26.72% | 39.92% | 75.06% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 44.07% | 47.27% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |