| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 7.47M | 7.17M | 4.50M | N/A | 10.00M | |
| Receivables | | | 2.94M | 3.37M | 4.30M | N/A | 7.80M | |
| Inventories | | | 1.46M | 1.55M | 1.80M | N/A | 1.90M | |
| Other Current Assets | | | 1.84M | 3.57M | 1.80M | N/A | 2.30M | |
| Total Current Assets | | | 13.71M | 15.66M | 12.30M | N/A | 21.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.56M | 3.33M | 9.30M | N/A | 7.80M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 1.18M | 1.18M | 1.20M | N/A | 1.20M | |
| Other Non-Current Assets | | | 33.00K | 443.00K | 500.00K | N/A | 600.00K | |
| Total Non-Current Assets | | | 3.77M | 4.95M | 11.00M | N/A | 9.70M | |
| |
| TOTAL ASSETS | | | 17.47M | 20.61M | 23.30M | N/A | 31.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | N/A | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | N/A | 3.00M | |
| Accrued Expenses | | | 2.03M | 2.31M | 3.00M | N/A | 5.10M | |
| Accounts Payable | | | 1.47M | 1.91M | 1.80M | N/A | 1.10M | |
| Other Current Liabilities | | | 0.00 | 0.00 | 0.00 | N/A | 400.00K | |
| Total Current Liabilities | | | 3.50M | 4.21M | 4.90M | N/A | 9.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | N/A | 100.00K | |
| Deferred Taxes/Income | | | N/A | N/A | 100.00K | N/A | N/A | |
| Other Non-Current Liabilities | | | 563.00K | 426.00K | 900.00K | N/A | 1.00M | |
| Total Non-Current Liabilities | | | 563.00K | 426.00K | 1.00M | N/A | 1.10M | |
| |
| TOTAL LIABILITIES | | | 4.06M | 4.64M | 5.90M | N/A | 10.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.08M | 1.48M | 3.00M | N/A | 6.80M | |
| Additional Paid In Capital | | | 10.75M | 10.75M | 10.70M | N/A | 10.70M | |
| Common Shares | | | 3.52M | 3.52M | 3.50M | N/A | 3.50M | |
| Other Shareholders' Equity | | | 227.00K | 227.00K | 200.00K | N/A | -200.00K | |
| Shares Outstanding | | | 7.04M | 7.04M | 7.00M | N/A | 6.90M | |
| Tangible Book Value per Share | | | 1.74 | 2.10 | 2.31 | N/A | 2.84 | |
| Total Shareholders' Equity | | | 13.41M | 15.97M | 17.40M | N/A | 20.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.47M | 20.61M | 23.30M | N/A | 31.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
| Current Ratio | | | 3.91 | 3.72 | 2.51 | N/A | 2.26 | |
| Return On Assets (ROA) | | | 9.87% | -7.41% | -7.73% | N/A | 21.84% | |
| Return On Equity (ROE) | | | 12.86% | -9.56% | -10.34% | N/A | 33.17% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 6.85% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 12.61% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 14.03% | |