| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 113.50K | N/A | N/A | N/A | |
| Cash Equivalents | | | 2.82M | 3.14M | 6.90M | 10.40M | 9.20M | |
| Marketable Securities | | | 603.90K | 1.21M | N/A | N/A | N/A | |
| Receivables | | | 14.21M | 14.64M | 12.80M | 6.60M | 4.20M | |
| Inventories | | | 30.01M | 33.86M | 29.30M | 18.20M | 14.20M | |
| Other Current Assets | | | 3.84M | 3.87M | 4.40M | 5.00M | 5.40M | |
| Total Current Assets | | | 51.48M | 56.83M | 53.50M | 40.30M | 33.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 19.85M | 20.27M | 12.70M | 10.30M | 10.10M | |
| Investments And Advances | | | 428.60K | 102.40K | 200.00K | 0.00 | 100.00K | |
| Goodwill | | | 37.77M | 37.77M | 37.80M | 37.80M | 300.00K | |
| Intangibles | | | 26.10M | 24.50M | 17.20M | 15.70M | 3.00M | |
| Other Non-Current Assets | | | 4.51M | 4.63M | 3.10M | 2.00M | 700.00K | |
| Total Non-Current Assets | | | 88.66M | 87.28M | 70.90M | 65.80M | 14.10M | |
| |
| TOTAL ASSETS | | | 140.14M | 144.10M | 124.40M | 106.10M | 47.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 21.06M | 22.54M | 13.50M | 8.60M | 800.00K | |
| Accrued Expenses | | | 1.13M | 1.53M | 800.00K | 900.00K | 200.00K | |
| Accounts Payable | | | 51.70M | 49.46M | 44.80M | 30.10M | 19.90M | |
| Other Current Liabilities | | | 6.29M | 6.05M | 1.80M | 1.70M | 3.40M | |
| Total Current Liabilities | | | 80.17M | 79.58M | 60.90M | 41.30M | 24.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 21.24M | 23.47M | 18.50M | 19.30M | 5.60M | |
| Deferred Taxes/Income | | | 3.61M | 3.59M | 3.80M | 3.70M | 100.00K | |
| Other Non-Current Liabilities | | | 5.95M | 6.41M | 1.60M | 1.60M | 8.60M | |
| Total Non-Current Liabilities | | | 30.80M | 33.47M | 23.90M | 24.50M | 14.30M | |
| |
| TOTAL LIABILITIES | | | 110.97M | 113.05M | 84.80M | 65.80M | 38.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 25.75M | 27.50M | 36.20M | 36.80M | 5.70M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 3.42M | 3.42M | 3.40M | 3.40M | 2.90M | |
| Other Shareholders' Equity | | | N/A | 129.50K | N/A | N/A | N/A | |
| Shares Outstanding | | | 6.85M | 6.85M | 6.80M | 6.80M | 5.70M | |
| Tangible Book Value per Share | | | -5.07 | -4.56 | -2.26 | -1.96 | 0.93 | |
| Total Shareholders' Equity | | | 29.17M | 31.05M | 39.60M | 40.20M | 8.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 140.14M | 144.10M | 124.40M | 106.10M | 47.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.73 | 0.76 | 0.47 | 0.48 | 0.65 | |
| Current Ratio | | | 0.64 | 0.71 | 0.88 | 0.98 | 1.36 | |
| Return On Assets (ROA) | | | -6.06% | -5.21% | -0.72% | -0.09% | -2.12% | |
| Return On Equity (ROE) | | | -29.09% | -24.19% | -2.27% | -0.25% | -11.63% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 0.35% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 0.41% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 25.00% | N/A | |