ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 604.60K | 539.00K | 3.10M | 17.30M | 8.30M | |
Receivables | | | 11.13M | 14.29M | 10.23M | 4.50M | 4.00M | |
Inventories | | | 15.51M | 12.73M | 6.14M | 5.30M | 4.50M | |
Other Current Assets | | | 6.82M | 7.12M | 15.21M | 1.20M | 800.00K | |
Total Current Assets | | | 34.06M | 34.69M | 34.67M | 28.20M | 17.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 13.45M | 13.37M | 7.91M | 6.30M | 8.20M | |
Goodwill | | | 5.21M | 5.21M | 3.56M | N/A | N/A | |
Intangibles | | | 26.54M | 27.01M | 16.19M | 100.00K | 100.00K | |
Other Non-Current Assets | | | 1.99M | 2.10M | 633.10K | 100.00K | 1.10M | |
Total Non-Current Assets | | | 47.20M | 47.70M | 28.28M | 6.50M | 9.40M | |
|
TOTAL ASSETS | | | 81.25M | 82.38M | 62.96M | 34.70M | 27.10M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 0.00 | 0.00 | 2.00M | N/A | N/A | |
Accrued Expenses | | | 2.69M | 3.42M | 2.92M | 3.00M | 1.40M | |
Accounts Payable | | | 1.88M | 2.32M | 1.34M | 700.00K | 600.00K | |
Other Current Liabilities | | | 1.96M | 1.53M | 143.40K | 300.00K | 400.00K | |
Total Current Liabilities | | | 6.52M | 7.27M | 6.40M | 3.90M | 2.50M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 26.51M | 28.03M | 17.50M | 0.00 | 0.00 | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | 451.40K | 451.40K | 421.50K | 0.00 | 0.00 | |
Total Non-Current Liabilities | | | 26.96M | 28.48M | 17.92M | 100.00K | 0.00 | |
|
TOTAL LIABILITIES | | | 33.48M | 35.74M | 24.32M | 4.00M | 2.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 13.40M | 12.67M | 5.67M | -400.00K | -5.90M | |
Additional Paid In Capital | | | 55.72M | 55.32M | 54.32M | 52.50M | 51.80M | |
Common Shares | | | 19.60K | 19.60K | 19.50K | 0.00 | 0.00 | |
Treasury Stock | | | -21.37M | -21.37M | -21.37M | -21.40M | -21.40M | |
Shares Outstanding | | | 17.54M | 17.50M | 17.45M | 17.30M | 17.20M | |
Tangible Book Value per Share | | | 0.91 | 0.82 | 1.08 | 1.77 | 1.42 | |
Total Shareholders' Equity | | | 47.77M | 46.64M | 38.64M | 30.70M | 24.60M | |
|
TOTAL LIABILITIES AND EQUITY | | | 81.25M | 82.38M | 62.96M | 34.70M | 27.10M | |
|
Statistics | |
---|
Debt/Equity | | | 0.55 | 0.60 | 0.45 | N/A | N/A | |
Current Ratio | | | 5.22 | 4.77 | 5.42 | 7.23 | 7.08 | |
Return On Assets (ROA) | | | 8.22% | 8.50% | 9.57% | 15.91% | 18.67% | |
Return On Equity (ROE) | | | 13.98% | 15.01% | 15.60% | 17.98% | 20.57% | |
Return On Invested Capital (ROIC) | | | 9.93% | 10.16% | 10.28% | 18.52% | 12.53% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.01% | 10.24% | 10.88% | 42.25% | 18.90% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.51% | 18.02% | 17.24% | 42.57% | 19.02% | |