ASSETS | |
---|
Current Assets | |
---|
Cash | | | 842.70K | 742.80K | 1.80M | 898.10K | 3.63M | |
Marketable Securities | | | 39.80K | 59.70K | 66.20K | 59.60K | 55.60K | |
Receivables | | | 5.62M | 4.61M | 2.81M | 2.03M | 2.69M | |
Inventories | | | 1.88M | 1.75M | 2.17M | 1.50M | 1.07M | |
Other Current Assets | | | 1.41M | 1.12M | 812.90K | 547.00K | 134.60K | |
Total Current Assets | | | 9.78M | 8.28M | 7.66M | 5.03M | 7.59M | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.70M | 5.93M | 5.51M | 5.32M | 5.19M | |
Investments And Advances | | | 161.60K | 161.60K | 161.60K | 161.60K | 143.10K | |
Goodwill | | | 243.90K | 243.90K | 243.90K | 243.90K | 243.90K | |
Intangibles | | | 59.10K | 59.10K | 3.00K | 6.00K | 12.90K | |
Other Non-Current Assets | | | N/A | 0.00 | 4.20K | 8.40K | 12.50K | |
Total Non-Current Assets | | | 6.16M | 6.40M | 5.92M | 5.74M | 5.61M | |
|
TOTAL ASSETS | | | 15.95M | 14.68M | 13.58M | 10.77M | 13.19M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 300.00 | 300.00 | 300.00 | 116.50K | 333.00K | |
Current Portion Of LT Debt. | | | 1.69M | 1.58M | 1.07M | 713.20K | N/A | |
Accrued Expenses | | | 1.69M | 1.41M | 1.30M | 855.20K | 1.69M | |
Accounts Payable | | | 5.14M | 5.84M | 5.14M | 2.51M | 2.62M | |
Other Current Liabilities | | | 3.27M | 372.20K | 77.00K | 403.10K | 444.00K | |
Total Current Liabilities | | | 11.79M | 9.21M | 7.59M | 4.60M | 5.08M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.57M | 2.15M | 2.52M | 3.47M | 5.35M | |
Other Non-Current Liabilities | | | 979.70K | 772.10K | 150.00K | N/A | 100.00K | |
Total Non-Current Liabilities | | | 3.55M | 2.92M | 2.67M | 3.47M | 5.45M | |
|
TOTAL LIABILITIES | | | 15.34M | 12.13M | 10.26M | 8.07M | 10.53M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -2.50M | -561.50K | 208.20K | -411.70K | -449.00K | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 200.00K | 200.00K | 200.00K | 200.00K | 200.00K | |
Other Shareholders' Equity | | | N/A | 0.00 | 0.00 | N/A | N/A | |
Shares Outstanding | | | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | |
Tangible Book Value per Share | | | 0.22 | 1.58 | 2.17 | 1.73 | 1.70 | |
Total Shareholders' Equity | | | 610.70K | 2.55M | 3.32M | 2.70M | 2.66M | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.95M | 14.68M | 13.58M | 10.77M | 13.19M | |
|
Statistics | |
---|
Debt/Equity | | | 4.20 | 0.84 | 0.76 | 1.33 | 2.14 | |
Current Ratio | | | 0.83 | 0.90 | 1.01 | 1.09 | 1.49 | |
Return On Assets (ROA) | | | -17.56% | -5.24% | 4.56% | 0.35% | -5.08% | |
Return On Equity (ROE) | | | -458.67% | -30.21% | 18.68% | 1.38% | -25.20% | |
Return On Invested Capital (ROIC) | | | N/A | 0.82% | 9.80% | 0.98% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 0.83% | 9.91% | 0.99% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 0.88% | 10.34% | 1.03% | N/A | |