ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.47M | 3.09M | 6.43M | 1.48M | 244.60K | |
Receivables | | | 5.54M | 5.53M | 5.27M | 1.52M | 1.33M | |
Inventories | | | 1.76M | 1.67M | 317.40K | 258.50K | 227.90K | |
Other Current Assets | | | N/A | N/A | N/A | 78.60K | 25.90K | |
Total Current Assets | | | 8.77M | 10.29M | 12.02M | 3.33M | 1.83M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.25M | 2.52M | 1.06M | 610.40K | 827.90K | |
Investments And Advances | | | 256.70K | 283.50K | 281.20K | 72.90K | 12.20K | |
Goodwill | | | 85.40K | 23.00K | 108.40K | 108.40K | 108.40K | |
Intangibles | | | 1.30M | 1.24M | 830.10K | 300.20K | 0.00 | |
Total Non-Current Assets | | | 3.90M | 4.07M | 2.28M | 1.09M | 948.50K | |
|
TOTAL ASSETS | | | 12.67M | 14.36M | 14.30M | 4.43M | 2.78M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 40.30K | |
Current Portion Of LT Debt. | | | 2.44M | 2.76M | 1.60M | 962.40K | 486.90K | |
Accrued Expenses | | | N/A | N/A | N/A | 689.10K | 338.20K | |
Accounts Payable | | | 1.44M | 1.23M | 1.06M | 569.70K | 482.50K | |
Other Current Liabilities | | | N/A | N/A | N/A | 294.00K | 126.00K | |
Total Current Liabilities | | | 3.88M | 3.99M | 2.66M | 2.52M | 1.47M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 1.06M | 940.00K | |
Other Non-Current Liabilities | | | 1.84M | 1.88M | 1.52M | 30.60K | 28.20K | |
Total Non-Current Liabilities | | | 1.69M | 1.74M | 1.42M | 1.02M | 968.20K | |
|
TOTAL LIABILITIES | | | 5.57M | 5.74M | 4.07M | 3.53M | 2.44M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -2.90M | -1.38M | 181.90K | 750.60K | 66.60K | |
Additional Paid In Capital | | | 9.88M | 9.88M | 9.88M | 131.30K | 131.30K | |
Minority Interest | | | -156.60K | -139.90K | -101.30K | -71.70K | 0.00 | |
Common Shares | | | 52.00K | 52.00K | 52.00K | 13.70K | 13.70K | |
Other Shareholders' Equity | | | 69.50K | 76.90K | 115.90K | 0.00 | 123.60K | |
Shares Outstanding | | | 5.20M | 5.20M | 5.20M | 5.20M | 5.20M | |
Tangible Book Value per Share | | | 1.10 | 1.42 | 1.79 | 0.09 | 0.04 | |
Total Shareholders' Equity | | | 7.10M | 8.62M | 10.23M | 895.60K | 335.20K | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.67M | 14.36M | 14.30M | 4.43M | 2.78M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | N/A | 1.18 | 2.92 | |
Current Ratio | | | 2.26 | 2.58 | 4.52 | 1.33 | 1.24 | |
Return On Assets (ROA) | | | -17.58% | -10.88% | -3.79% | 12.66% | -3.03% | |
Return On Equity (ROE) | | | -31.36% | -18.13% | -5.29% | 62.57% | -25.09% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 33.95% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 33.95% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 43.18% | N/A | |