ASSETS | |
---|
Current Assets | |
---|
Cash | | | 800.00 | 800.00 | 600.00 | 400.00 | 1.50K | |
Cash Equivalents | | | 2.53M | 5.98M | 3.33M | 337.80K | 5.30K | |
Marketable Securities | | | N/A | N/A | 3.40K | N/A | N/A | |
Receivables | | | 23.77M | 17.54M | 11.29M | 8.79M | 4.42M | |
Inventories | | | 20.52M | 18.95M | 10.87M | 4.84M | 3.52M | |
Other Current Assets | | | 1.26M | 761.10K | 340.60K | 221.00K | 154.90K | |
Total Current Assets | | | 48.08M | 43.23M | 25.82M | 14.18M | 8.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.82M | 6.14M | 3.61M | 2.52M | 2.34M | |
Investments And Advances | | | 5.30K | 5.20K | 1.70K | 1.70K | 1.70K | |
Goodwill | | | 2.22M | 2.31M | 0.00 | 0.00 | 18.10K | |
Intangibles | | | 2.88M | 2.37M | 1.72M | 286.70K | 236.10K | |
Other Non-Current Assets | | | 1.90K | 0.00 | 13.70K | N/A | N/A | |
Total Non-Current Assets | | | 12.24M | 11.13M | 5.45M | 2.89M | 2.67M | |
|
TOTAL ASSETS | | | 60.32M | 54.36M | 31.27M | 17.08M | 10.77M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 1.50K | |
Current Portion Of LT Debt. | | | 5.30M | 5.99M | 2.30M | 2.99M | 2.88M | |
Accrued Expenses | | | 2.50M | 2.90M | 754.90K | 1.02M | 636.30K | |
Accounts Payable | | | 19.27M | 15.72M | 11.03M | 5.97M | 2.73M | |
Other Current Liabilities | | | 3.01M | 3.46M | 605.20K | 781.70K | 276.10K | |
Total Current Liabilities | | | 30.08M | 28.07M | 14.69M | 10.76M | 6.52M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.56M | 5.03M | 4.51M | 1.92M | 1.46M | |
Other Non-Current Liabilities | | | 3.32M | 3.06M | 1.31M | 762.90K | 602.40K | |
Total Non-Current Liabilities | | | 8.88M | 8.10M | 5.82M | 2.68M | 2.06M | |
|
TOTAL LIABILITIES | | | 38.96M | 36.17M | 20.51M | 13.44M | 8.59M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 10.93M | 7.77M | 4.51M | 2.40M | 946.50K | |
Additional Paid In Capital | | | 9.03M | 9.03M | 4.90M | N/A | N/A | |
Common Shares | | | 563.10K | 563.10K | 500.00K | 400.00K | 400.00K | |
Other Shareholders' Equity | | | -1.30K | -3.20K | 12.90K | N/A | N/A | |
Shares Outstanding | | | 17.44M | 15.33M | 15.33M | 15.33M | 15.33M | |
Tangible Book Value per Share | | | 0.93 | 0.88 | 0.59 | 0.22 | 0.13 | |
Total Shareholders' Equity | | | 21.36M | 18.19M | 10.76M | 3.63M | 2.18M | |
|
TOTAL LIABILITIES AND EQUITY | | | 60.32M | 54.36M | 31.27M | 17.08M | 10.77M | |
|
Statistics | |
---|
Debt/Equity | | | 0.26 | 0.28 | 0.42 | 0.53 | 0.67 | |
Current Ratio | | | 1.60 | 1.54 | 1.76 | 1.32 | 1.24 | |
Return On Assets (ROA) | | | 7.92% | 6.29% | 6.76% | 8.51% | 2.75% | |
Return On Equity (ROE) | | | 22.38% | 18.79% | 19.65% | 39.99% | 13.59% | |
Return On Invested Capital (ROIC) | | | 17.52% | 14.15% | 13.66% | 23.84% | 8.07% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 19.12% | 18.32% | 17.09% | 25.18% | 8.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 23.44% | 23.81% | 19.64% | 26.45% | 8.59% | |