ASSETS | |
---|
Current Assets | |
---|
Cash | | | 5.62M | 9.46M | 4.45M | 1.61M | 3.35M | |
Cash Equivalents | | | 1.20K | 1.30K | 1.50K | N/A | N/A | |
Receivables | | | 17.52M | 13.42M | 10.81M | 6.77M | 3.24M | |
Inventories | | | 466.00K | 647.80K | 567.70K | 400.00K | 340.00K | |
Other Current Assets | | | 1.16M | 608.90K | 726.20K | 610.00K | 360.00K | |
Total Current Assets | | | 24.77M | 24.13M | 16.55M | 9.38M | 7.29M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.99M | 1.77M | 1.56M | 1.52M | 1.06M | |
Investments And Advances | | | 27.40K | 203.10K | 19.30K | 1.21M | 1.26M | |
Goodwill | | | 941.70K | 1.07M | 1.33M | 1.59M | 1.73M | |
Intangibles | | | 9.66M | 8.52M | 7.10M | 6.25M | 5.11M | |
Other Non-Current Assets | | | 89.90K | 95.00K | 81.90K | 20.00K | 0.00 | |
Total Non-Current Assets | | | 12.76M | 11.76M | 10.24M | 10.69M | 9.21M | |
|
TOTAL ASSETS | | | 37.53M | 35.90M | 26.80M | 20.07M | 16.50M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 557.90K | 1.49M | 1.14M | 860.00K | 390.00K | |
Accrued Expenses | | | 4.23M | 3.37M | 1.69M | 980.00K | 210.00K | |
Accounts Payable | | | 2.94M | 2.59M | 2.54M | 1.72M | 1.20M | |
Other Current Liabilities | | | 3.02M | 3.33M | 4.69M | 2.21M | 1.29M | |
Total Current Liabilities | | | 10.74M | 10.79M | 10.06M | 5.77M | 3.08M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.67M | 3.93M | 1.23M | 1.73M | 1.93M | |
Other Non-Current Liabilities | | | 748.20K | 657.00K | 462.70K | 400.00K | 340.00K | |
Total Non-Current Liabilities | | | 5.41M | 4.59M | 1.71M | 2.15M | 2.28M | |
|
TOTAL LIABILITIES | | | 16.16M | 15.38M | 11.77M | 7.92M | 5.36M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.02M | 5.11M | 3.80M | 1.18M | 810.00K | |
Additional Paid In Capital | | | 11.71M | 11.71M | 10.20M | 9.83M | 9.04M | |
Minority Interest | | | 0.00 | 0.00 | 19.70K | 20.00K | N/A | |
Common Shares | | | 1.04M | 1.04M | 998.40K | 990.00K | 960.00K | |
Treasury Stock | | | -349.90K | -349.90K | -349.90K | N/A | N/A | |
Other Shareholders' Equity | | | 6.96M | 3.01M | 372.60K | 150.00K | 340.00K | |
Shares Outstanding | | | 41.22M | 41.22M | 39.74M | 19.76M | 19.30M | |
Tangible Book Value per Share | | | 0.26 | 0.27 | 0.17 | 0.22 | 0.22 | |
Total Shareholders' Equity | | | 21.37M | 20.51M | 15.02M | 12.14M | 11.15M | |
|
TOTAL LIABILITIES AND EQUITY | | | 37.53M | 35.90M | 26.80M | 20.07M | 16.50M | |
|
Statistics | |
---|
Debt/Equity | | | 0.24 | 0.26 | 0.16 | 0.21 | 0.21 | |
Current Ratio | | | 2.31 | 2.24 | 1.64 | 1.63 | 2.37 | |
Return On Assets (ROA) | | | 9.78% | 11.04% | 10.40% | 0.85% | 0.36% | |
Return On Equity (ROE) | | | 17.18% | 19.32% | 18.56% | 1.40% | 0.54% | |
Return On Invested Capital (ROIC) | | | 14.15% | 15.74% | 16.75% | 1.91% | 0.95% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.15% | 15.74% | 16.76% | 1.91% | 0.95% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 23.11% | 24.62% | 31.72% | 3.95% | 1.88% | |