ASSETS | |
---|
Current Assets | |
---|
Cash | | | 15.07M | 7.61M | 5.05M | 7.20M | 21.84M | |
Marketable Securities | | | N/A | 4.20K | 3.00K | 0.00 | 10.00M | |
Receivables | | | 34.06M | 41.19M | 19.02M | 17.52M | 7.64M | |
Inventories | | | 65.05M | 92.31M | 36.68M | 44.27M | 21.85M | |
Other Current Assets | | | 16.30M | 18.43M | 5.63M | 4.64M | 788.00K | |
Total Current Assets | | | 130.47M | 159.55M | 66.38M | 73.62M | 62.11M | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.07M | 9.71M | 4.11M | 4.57M | 285.00K | |
Investments And Advances | | | 7.55M | 54.00K | 298.00K | N/A | N/A | |
Goodwill | | | 45.61M | 43.77M | 9.55M | 11.33M | 14.15M | |
Intangibles | | | 69.02M | 64.02M | 5.78M | 6.54M | 1.82M | |
Other Non-Current Assets | | | -4.72M | 7.23M | 1.55M | 345.00K | 713.00K | |
Total Non-Current Assets | | | 128.53M | 124.79M | 21.29M | 22.79M | 16.97M | |
|
TOTAL ASSETS | | | 259.01M | 284.34M | 87.67M | 96.41M | 79.08M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 32.06M | 35.31M | 3.10M | 1.81M | 6.00K | |
Current Portion Of LT Debt. | | | 2.16M | 1.92M | 765.00K | 685.00K | N/A | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | 5.00K | |
Accounts Payable | | | 35.07M | 41.05M | 25.11M | 27.14M | 7.79M | |
Other Current Liabilities | | | 46.75M | 73.10M | 544.00K | 529.00K | 3.83M | |
Total Current Liabilities | | | 116.03M | 151.39M | 29.52M | 30.16M | 11.64M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 43.07M | 38.90M | 11.08M | 13.37M | 0.00 | |
Deferred Taxes/Income | | | 11.57M | 11.91M | 1.48M | 1.65M | N/A | |
Other Non-Current Liabilities | | | 0.00 | 540.00K | 102.00K | 154.00K | 1.07M | |
Total Non-Current Liabilities | | | 56.15M | 52.45M | 12.66M | 15.18M | 1.07M | |
|
TOTAL LIABILITIES | | | 172.18M | 203.83M | 42.18M | 45.34M | 12.71M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 68.46M | 63.75M | 39.29M | 44.87M | 60.17M | |
Minority Interest | | | 1.51M | 1.10M | N/A | N/A | N/A | |
Common Shares | | | 19.88M | 17.86M | 6.20M | 6.20M | 6.20M | |
Other Shareholders' Equity | | | -1.51M | -1.10M | N/A | -1.00K | N/A | |
Shares Outstanding | | | 17.27M | 17.27M | 6.20M | 6.20M | 6.20M | |
Tangible Book Value per Share | | | -1.61 | -1.58 | 4.86 | 5.35 | 8.13 | |
Total Shareholders' Equity | | | 86.82M | 80.51M | 45.49M | 51.06M | 66.37M | |
|
TOTAL LIABILITIES AND EQUITY | | | 259.01M | 284.34M | 87.67M | 96.41M | 79.08M | |
|
Statistics | |
---|
Debt/Equity | | | 0.87 | 0.92 | 0.31 | 0.30 | N/A | |
Current Ratio | | | 1.12 | 1.05 | 2.25 | 2.44 | 5.34 | |
Return On Assets (ROA) | | | 16.79% | 8.98% | -7.14% | -1.76% | 1.10% | |
Return On Equity (ROE) | | | 50.10% | 31.72% | -13.76% | -3.33% | 1.31% | |
Return On Invested Capital (ROIC) | | | 25.78% | 5.81% | N/A | 0.71% | 6.08% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 25.78% | 5.81% | N/A | 0.71% | 7.14% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 74.72% | 16.17% | N/A | 0.96% | 9.88% | |