SECTION 1998 1999 2000 2001 2002 2003
Sales 109,091 172,280 182,728 199,573 220,394 278,515
Gross Profit 21,959 38,523 49,128 51,019 61,602 63,177
Operating Income 11,913 19,705 22,365 18,460 20,205 21,192
Ordinary Income 8,805 15,573 19,186 20,844 18,844 21,808
Net Income 7,205 11,604 14,295 17,220 15,452 15,488
SECTION 1998 1999 2000 2001 2002 2003
Total Assets 63,567 88,861 77,419 87,740 117,171 159,131
Current Assets 29,891 56,373 49,863 62,521 91,001 133,435
Non-Current Assets 33,676 33,488 27,556 25,219 26,170 25,696
Total Liabilities 43,420 56,553 34,762 29,267 43,523 71,041
Current Liabilities 37,712 46,151 32,719 24,878 38,626 62,526
Fixed liabilities 5,708 10,402 2,043 4,389 4,899 8,515
Total liabilities and net worth 20,146 32,307 42,657 58,473 72,548 88,089
Capital Stock 3,000 5,500 5,500 5,500 5,500 5,500
Retrained Earnings 17,142 28,807 39,157 52,973 67,651 83,139
SECTION 1998 1999 2000 2001 2002 2003
Sales growth rate 2.1 57.9 6.07 9.21 10.4 26.4
Current ratio 79.3 120.0 152.4 251.3 235.6 213.4
debt ratio 215.0 175.0 84.0 50.0 59.1 123.9