ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.29M | 3.69M | 3.33M | 10.38M | 2.27M | |
Receivables | | | 10.26M | 28.00M | 21.39M | 19.40M | 11.73M | |
Inventories | | | 11.86M | 14.98M | 11.58M | 8.84M | 8.06M | |
Other Current Assets | | | 1.00K | 0.00 | N/A | 0.00 | N/A | |
Total Current Assets | | | 23.41M | 46.66M | 36.30M | 38.62M | 22.06M | |
|
Non-Current Assets | |
---|
PPE Net | | | 35.35M | 27.67M | 20.01M | 14.76M | 15.74M | |
Investments And Advances | | | 2.60M | 3.04M | 2.77M | 1.46M | 1.25M | |
Goodwill | | | 32.12M | 250.00K | 510.00K | 510.00K | 250.00K | |
Intangibles | | | 580.00K | 680.00K | 580.00K | 790.00K | 440.00K | |
Other Non-Current Assets | | | N/A | 0.00 | 0.00 | 0.00 | N/A | |
Total Non-Current Assets | | | 70.65M | 31.64M | 23.86M | 17.52M | 17.68M | |
|
TOTAL ASSETS | | | 94.06M | 78.30M | 60.16M | 56.14M | 39.74M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 5.00K | 220.00K | 590.00K | 1.80M | 260.00K | |
Current Portion Of LT Debt. | | | 25.23M | 15.67M | 9.21M | 16.76M | N/A | |
Accrued Expenses | | | 13.00K | 2.63M | 2.56M | 1.97M | 1.91M | |
Accounts Payable | | | 14.24M | 14.35M | 12.27M | 12.42M | 10.30M | |
Other Current Liabilities | | | 4.72M | 1.06M | 590.00K | 880.00K | 750.00K | |
Total Current Liabilities | | | 44.22M | 33.92M | 25.22M | 33.84M | 13.22M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 15.83M | 25.64M | 22.13M | 12.22M | 16.33M | |
Deferred Taxes/Income | | | 0.00 | 70.00K | 120.00K | 40.00K | 0.00 | |
Other Non-Current Liabilities | | | 994.00K | 1.75M | 1.12M | 1.07M | 1.06M | |
Total Non-Current Liabilities | | | 16.94M | 27.73M | 23.82M | 13.34M | 17.40M | |
|
TOTAL LIABILITIES | | | 61.16M | 61.65M | 49.04M | 47.18M | 30.62M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 11.09M | 2.82M | 2.54M | 590.00K | 0.00 | |
Additional Paid In Capital | | | 21.06M | N/A | N/A | N/A | N/A | |
Minority Interest | | | 115.00K | 270.00K | 460.00K | 10.00K | 10.00K | |
Common Shares | | | 825.00K | 13.52M | 8.44M | 8.37M | 9.05M | |
Other Shareholders' Equity | | | -75.00K | 310.00K | 140.00K | 10.00K | 70.00K | |
Shares Outstanding | | | 8.25M | 8.25M | 8.25M | 8.25M | 8.25M | |
Tangible Book Value per Share | | | 0.02 | 1.91 | 1.22 | 0.93 | 1.02 | |
Total Shareholders' Equity | | | 32.90M | 16.65M | 11.12M | 8.97M | 9.12M | |
|
TOTAL LIABILITIES AND EQUITY | | | 94.06M | 78.30M | 60.16M | 56.14M | 39.74M | |
|
Statistics | |
---|
Debt/Equity | | | 0.48 | 1.55 | 2.04 | 1.56 | 1.82 | |
Current Ratio | | | 0.53 | 1.38 | 1.44 | 1.14 | 1.67 | |
Return On Assets (ROA) | | | 0.60% | 3.60% | 4.22% | 1.05% | N/A | |
Return On Equity (ROE) | | | 1.71% | 16.94% | 22.84% | 6.58% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | 6.77% | 3.72% | 0.37% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 6.77% | 3.72% | 0.37% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 6.92% | 3.84% | 0.39% | N/A | |