ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.01M | 610.00K | 50.00K | 10.00K | |
Receivables | | | 1.39M | 510.00K | 920.00K | 250.00K | |
Inventories | | | 2.05M | 1.06M | 570.00K | 630.00K | |
Other Current Assets | | | N/A | N/A | N/A | 10.00K | |
Total Current Assets | | | 4.46M | 2.19M | 1.54M | 900.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.00K | N/A | N/A | N/A | |
Investments And Advances | | | 220.00K | 220.00K | 150.00K | 150.00K | |
Total Non-Current Assets | | | 230.00K | 220.00K | 160.00K | 150.00K | |
|
TOTAL ASSETS | | | 4.69M | 2.41M | 1.70M | 1.05M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Accrued Expenses | | | 280.00K | 220.00K | 250.00K | 150.00K | |
Accounts Payable | | | 1.34M | 1.24M | 870.00K | 350.00K | |
Other Current Liabilities | | | 20.00K | N/A | 20.00K | N/A | |
Total Current Liabilities | | | 1.64M | 1.46M | 1.13M | 510.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.63M | 10.00K | 50.00K | 250.00K | |
Total Non-Current Liabilities | | | 1.63M | 20.00K | 50.00K | 240.00K | |
|
TOTAL LIABILITIES | | | 3.27M | 1.48M | 1.18M | 750.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.38M | 890.00K | 480.00K | 260.00K | |
Common Shares | | | 40.00K | 40.00K | 40.00K | 40.00K | |
Shares Outstanding | | | 4.00M | 4.00M | 4.00M | 4.00M | |
Total Shareholders' Equity | | | 1.42M | 930.00K | 520.00K | 300.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.69M | 2.41M | 1.70M | 1.05M | |
|
Statistics | |
---|
Debt/Equity | | | 1.15 | 0.01 | 0.10 | 0.83 | |
Current Ratio | | | 2.72 | 1.50 | 1.36 | 1.76 | |
Return On Assets (ROA) | | | 10.45% | 17.43% | 12.94% | 2.86% | |
Return On Equity (ROE) | | | 34.51% | 45.16% | 42.31% | 10.00% | |
Return On Invested Capital (ROIC) | | | 17.70% | 47.37% | 42.11% | 13.89% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 17.70% | 47.37% | 42.11% | 13.89% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.70% | 47.37% | 42.11% | 13.89% | |