ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 38.30K | 762.50K | 263.50K | 114.30K | 71.00K | |
Receivables | | | 5.70M | 2.41M | 2.64M | 2.05M | 3.67M | |
Inventories | | | 6.85M | 4.98M | 5.16M | 3.44M | 2.08M | |
Other Current Assets | | | 3.71M | 1.41M | 5.04M | 858.50K | 872.20K | |
Total Current Assets | | | 16.30M | 9.57M | 13.10M | 6.46M | 6.69M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.53M | 3.71M | 3.96M | 4.10M | 4.19M | |
Goodwill | | | N/A | 3.09M | 3.09M | 3.09M | 3.09M | |
Intangibles | | | 4.43M | 1.06M | 4.34M | 1.08M | 986.00K | |
Other Non-Current Assets | | | 3.52M | 3.52M | 3.19M | 3.70M | 3.54M | |
Total Non-Current Assets | | | 11.48M | 11.39M | 11.49M | 11.97M | 11.81M | |
|
TOTAL ASSETS | | | 27.78M | 20.95M | 24.60M | 18.43M | 18.50M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 872.10K | 909.30K | 767.70K | 1.03M | 1.01M | |
Accounts Payable | | | 10.57M | 7.72M | 8.89M | 7.00M | 6.64M | |
Other Current Liabilities | | | 4.93M | 1.27M | 4.77M | 73.60K | 98.90K | |
Total Current Liabilities | | | 16.37M | 9.90M | 14.43M | 8.11M | 7.76M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.51M | 6.70M | 6.52M | 6.70M | 6.98M | |
Deferred Taxes/Income | | | 7.90K | 7.90K | 13.10K | 2.90K | 5.40K | |
Other Non-Current Liabilities | | | 1.68M | 1.64M | 1.42M | 2.64M | 2.78M | |
Total Non-Current Liabilities | | | 8.22M | 8.37M | 7.97M | 9.36M | 9.78M | |
|
TOTAL LIABILITIES | | | 24.59M | 18.27M | 22.40M | 17.47M | 17.54M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.22M | -3.67M | -4.22M | -5.43M | -5.39M | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Minority Interest | | | 17.50K | 17.70K | 17.90K | 17.50K | 17.70K | |
Common Shares | | | 6.93M | 6.93M | 6.93M | 6.93M | 6.93M | |
Other Shareholders' Equity | | | -521.80K | -582.50K | -513.30K | -531.90K | -582.20K | |
Shares Outstanding | | | 6.93M | 6.93M | 6.93M | 6.93M | 6.93M | |
Tangible Book Value per Share | | | -0.18 | -0.21 | -0.31 | -0.46 | -0.45 | |
Total Shareholders' Equity | | | 3.19M | 2.68M | 2.20M | 966.60K | 959.20K | |
|
TOTAL LIABILITIES AND EQUITY | | | 27.78M | 20.95M | 24.60M | 18.43M | 18.50M | |
|
Statistics | |
---|
Debt/Equity | | | 2.04 | 2.50 | 2.96 | 6.93 | 7.28 | |
Current Ratio | | | 1.00 | 0.97 | 0.91 | 0.80 | 0.86 | |
Return On Assets (ROA) | | | 2.11% | 3.02% | 1.81% | -1.15% | 4.15% | |
Return On Equity (ROE) | | | 18.36% | 23.58% | 20.21% | -21.99% | 80.07% | |
Return On Invested Capital (ROIC) | | | 5.83% | 6.46% | 9.18% | 3.88% | 10.04% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.85% | 6.93% | 9.43% | 3.92% | 10.10% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.59% | 11.63% | 37.73% | 6.63% | 16.35% | |