ASSETS | |
---|
Current Assets | |
---|
Cash | | | 4.17M | 502.40K | 100.00 | 2.80K | 115.60K | |
Cash Equivalents | | | 100.00 | 100.00 | 100.00 | 1.20K | 1.20K | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 250.10K | |
Receivables | | | 39.57M | 31.39M | 21.17M | 4.01M | 3.65M | |
Inventories | | | 1.13M | 1.22M | 154.00K | 6.90M | 3.79M | |
Other Current Assets | | | 2.48M | 2.40M | 902.80K | 300.00 | 79.70K | |
Total Current Assets | | | 47.35M | 35.52M | 23.89M | 10.92M | 7.88M | |
|
Non-Current Assets | |
---|
PPE Net | | | 969.20K | 1.02M | 756.00K | 12.50K | 6.40K | |
Investments And Advances | | | 1.54M | 1.54M | 20.00K | N/A | N/A | |
Intangibles | | | 3.80K | 5.00K | 7.50K | 46.70K | 700.00 | |
Other Non-Current Assets | | | 113.80K | 133.80K | 173.00K | N/A | N/A | |
Total Non-Current Assets | | | 2.63M | 2.70M | 956.50K | 252.30K | 250.30K | |
|
TOTAL ASSETS | | | 49.99M | 38.22M | 24.84M | 11.17M | 8.13M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.33M | 1.93M | 339.50K | 1.14M | 305.80K | |
Accrued Expenses | | | 600.00 | 3.70K | 1.90K | 61.10K | 115.30K | |
Accounts Payable | | | 2.06M | 2.33M | 1.59M | 1.83M | 1.67M | |
Other Current Liabilities | | | 18.47M | 12.77M | 9.34M | 6.05M | 5.12M | |
Total Current Liabilities | | | 22.86M | 17.04M | 11.27M | 9.07M | 7.21M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.18M | 2.93M | 1.21M | 66.10K | 73.90K | |
Deferred Taxes/Income | | | 527.10K | 688.80K | 710.10K | N/A | N/A | |
Other Non-Current Liabilities | | | 701.20K | 115.00K | 92.40K | 57.10K | 57.40K | |
Total Non-Current Liabilities | | | 4.41M | 3.74M | 2.02M | 123.10K | 131.40K | |
|
TOTAL LIABILITIES | | | 27.27M | 20.77M | 13.29M | 9.20M | 7.34M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.56M | 10.53M | 5.57M | 1.40M | 196.50K | |
Additional Paid In Capital | | | 6.14M | 6.14M | 5.16M | 1.30K | 1.30K | |
Minority Interest | | | N/A | N/A | 0.00 | -100.00 | 100.00 | |
Common Shares | | | 865.70K | 865.70K | 830.70K | 600.00K | 600.00K | |
Other Shareholders' Equity | | | 10.15M | -97.50K | -9.80K | -29.90K | -8.60K | |
Shares Outstanding | | | 17.31M | 16.61M | 16.16M | 16.16M | 16.16M | |
Tangible Book Value per Share | | | 1.31 | 1.05 | 0.71 | 0.12 | 0.05 | |
Total Shareholders' Equity | | | 22.71M | 17.44M | 11.55M | 1.98M | 789.20K | |
|
TOTAL LIABILITIES AND EQUITY | | | 49.99M | 38.22M | 24.84M | 11.17M | 8.13M | |
|
Statistics | |
---|
Debt/Equity | | | 0.14 | 0.17 | 0.11 | 0.03 | 0.09 | |
Current Ratio | | | 2.07 | 2.08 | 2.12 | 1.20 | 1.09 | |
Return On Assets (ROA) | | | 20.49% | 12.87% | 16.77% | 10.62% | 4.21% | |
Return On Equity (ROE) | | | 45.09% | 28.20% | 36.07% | 60.06% | 43.36% | |
Return On Invested Capital (ROIC) | | | 40.17% | 23.91% | 31.93% | 81.37% | 73.32% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 40.17% | 23.91% | 31.93% | 81.41% | 100.85% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 40.18% | 23.91% | 31.95% | 83.27% | 100.96% | |