|
Cash & Equivalents
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.09M | 0.01M | 0.03M | 0.03M | 0.04M | 0.01M | 0.09M | 0.12M | 0.12M | 0.35M | 0.02M | 0.01M | 0.02M | 0.28M | 0.83M | 5.38M | 7.65M | 6.00M | 7.00M | 5.77M | 20.62M | 7.85M | 12.47M | 30.92M | 48.69M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | 5.00M | 5.00M | 5.00M | 0.80M | 0.80M |
|
Cash & Current Investments
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.09M | 0.01M | 0.03M | 0.03M | 0.04M | 0.01M | 0.09M | 0.12M | 0.16M | 0.38M | 0.05M | 0.04M | 0.05M | 0.32M | 0.87M | 5.38M | 7.65M | 6.00M | 7.00M | 5.77M | 25.62M | 12.85M | 17.47M | 31.72M | 49.49M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.65M | 0.53M | 0.20M | 0.10M | 0.32M | 1.05M | 2.80M | 1.20M | 4.17M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 0.39M | 0.52M | 0.65M | 0.53M | 0.19M | 0.13M | 0.03M | 0.20M | 0.24M | 0.30M | 0.50M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | 1.04M | 1.29M | 1.06M | 0.39M | 0.23M | 0.35M | 1.25M | 3.04M | 1.50M | 4.67M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.44M | 0.07M | 0.07M | 0.45M | 0.18M | 0.22M | 0.03M | 0.22M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.19M | 0.09M | 0.19M | 0.12M | 0.07M | 0.19M | 0.08M | 0.06M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.61M | 0.62M | 0.15M | 0.26M | 0.57M | 0.25M | 0.41M | 0.10M | 0.28M |
|
Prepaid Assets
|
| | | 0.00M | 0.00M | 0.00M | | | -0.00M | | | 0.05M | 0.32M | 0.22M | 0.19M | 0.08M | 0.07M | 0.04M | -0.01M | 0.05M | 0.13M | 0.24M | 0.84M | 0.83M | 0.45M | 1.81M | 0.65M | 0.53M | 1.81M | 2.88M | 5.03M | 5.70M |
|
Current Assets
|
| | | 0.01M | 0.01M | 0.01M | | 0.09M | | | | | | | 0.31M | 0.13M | 0.42M | 0.06M | 0.06M | 0.07M | 0.41M | 1.07M | 8.41M | 11.57M | 10.35M | 18.41M | 15.48M | 30.48M | 23.29M | 29.53M | 41.52M | 63.05M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | 61.02M | 63.95M | 65.59M | 46.31M | 45.42M | 44.53M | 43.69M | 45.47M | 50.53M | 50.39M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.06M | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.59M | 4.58M | 4.52M | 4.52M | 4.52M | 0.77M | 0.77M | 0.77M | 0.77M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.59M | 4.58M | 4.52M | 4.52M | 4.52M | 0.77M | 0.77M | 0.77M | 0.77M |
|
Long-Term Deferred Tax
|
| | | | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 8.22M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.39M | 8.89M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 75.54M | 77.30M | 78.91M | 59.27M | 58.35M | 57.80M | 53.17M | 54.93M | 59.96M | 60.29M |
|
Assets
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.09M | 0.01M | 0.03M | 0.03M | 0.04M | 0.32M | 0.31M | 0.31M | 0.17M | 0.45M | 0.09M | 0.09M | 0.10M | 0.44M | 1.16M | 83.95M | 88.87M | 89.26M | 77.68M | 73.83M | 88.29M | 76.46M | 84.46M | 101.47M | 123.34M |
|
Accounts Payables
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.12M | 0.42M | 0.17M | 0.13M | 0.15M | 0.41M | 0.42M | 0.44M | 0.51M | 0.49M | | 0.60M | 0.59M | 0.71M | 0.61M | 0.51M | 0.20M | 0.30M | 6.26M | 9.30M | 7.40M | 7.17M | 3.77M | 5.82M | 5.20M | 4.11M |
|
Notes Payables
|
| | | | | | | 0.03M | 0.10M | 0.22M | 0.27M | | | | | | | | | | | 0.13M | 17.25M | 16.27M | 10.75M | 6.45M | 2.56M | 10.17M | 6.74M | 7.73M | 8.00M | 8.00M |
|
Payables
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.12M | 0.46M | 0.27M | 0.35M | 0.42M | 0.41M | 0.42M | 0.44M | 0.51M | 0.49M | | 0.60M | 0.59M | 0.71M | 0.61M | 0.64M | 17.45M | 16.57M | 17.01M | 15.74M | 9.96M | 17.33M | 10.52M | 13.55M | 13.20M | 12.11M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 0.90M | | | | | |
|
Short term Debt
|
0.06M | 0.08M | 0.08M | 0.08M | 0.10M | 0.10M | 0.13M | 0.18M | 0.19M | 0.22M | 0.31M | 0.25M | 0.81M | 0.74M | 0.85M | 2.14M | 0.70M | 2.98M | 3.44M | 4.24M | 3.78M | 4.52M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M |
|
Total Current Liabilities
|
0.08M | 0.10M | 0.10M | 0.10M | 0.12M | 0.13M | | 0.63M | 0.46M | 0.57M | 0.96M | | | | 2.74M | 3.77M | 4.24M | | 4.88M | 6.06M | 5.18M | 5.80M | 23.04M | 22.30M | 17.01M | 15.80M | 9.96M | 17.44M | 10.63M | 13.67M | 5.32M | 4.24M |
|
Non-Current Debt
|
| | | | | | | 0.30M | 0.30M | 0.27M | | | | | | | | | 542.00 | 0.00M | | 0.31M | 1.71M | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 100.00 | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.36M | 0.33M | 0.31M | 0.28M | 0.25M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.80M | 2.14M | 2.71M | 2.98M | 3.44M | 4.24M | 3.78M | 4.52M | 1.40M | 1.80M | 0.80M | | 4.06M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 1.94M | 1.64M | -2.71M | 1.56M | 1.44M | 1.82M | 1.40M | 1.58M | 23.35M | 20.50M | 18.39M | | 10.43M | | | | | |
|
Total Liabilities
|
0.08M | 0.10M | 0.10M | 0.22M | 0.12M | 0.13M | 0.25M | 0.63M | 0.76M | 0.85M | 0.96M | 1.69M | 1.76M | 1.93M | 2.74M | 3.77M | | 4.55M | 4.88M | 6.06M | 5.18M | 6.10M | 24.75M | 22.30M | 19.19M | 16.21M | 14.49M | 17.69M | 10.85M | 13.86M | 5.47M | 4.36M |
|
Total Debt
|
0.06M | 0.08M | 0.08M | 0.08M | 0.10M | 0.10M | 0.13M | 0.48M | 0.50M | 0.50M | 0.31M | 0.25M | 0.81M | 0.74M | 0.85M | 2.14M | 0.70M | 2.98M | 3.44M | 4.25M | 3.78M | 4.83M | 1.71M | | | | | | | | | |
|
Common Equity
|
-0.06M | -0.08M | -0.09M | -0.09M | -0.11M | -0.12M | -0.25M | -0.54M | -0.76M | -0.82M | -0.93M | -1.64M | -1.44M | -1.62M | -2.43M | -3.61M | | -4.45M | -4.79M | -5.96M | -4.73M | -4.94M | 58.64M | 65.55M | 71.65M | 61.47M | 59.34M | 70.60M | 65.61M | 70.60M | 96.00M | 118.98M |
|
Shareholder's Equity
|
-0.06M | -0.08M | -0.09M | -0.09M | -0.11M | -0.12M | -0.25M | -0.54M | -0.76M | -0.82M | -0.93M | -1.64M | -1.44M | -1.62M | -2.43M | -3.61M | -3.79M | -4.45M | -4.79M | -5.96M | -4.73M | -4.94M | 58.64M | 65.55M | 71.65M | 61.47M | 59.34M | 70.60M | 65.61M | 70.60M | 96.00M | 118.98M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.09M | 0.01M | 0.03M | 0.03M | 0.04M | 0.32M | 0.31M | 0.31M | 0.17M | 0.45M | 0.09M | 0.09M | 0.10M | 0.44M | 1.16M | 83.95M | 88.87M | 89.26M | 77.68M | 73.83M | 88.29M | 76.46M | 84.46M | 101.47M | 123.34M |
|
Retained Earnings
|
-0.14M | -0.16M | -0.17M | -0.17M | -0.19M | -0.20M | -27.28M | -28.53M | -29.34M | -30.56M | -30.80M | -33.74M | -34.56M | -35.05M | -37.27M | -39.84M | -46.40M | -47.42M | -49.89M | -52.84M | -60.35M | -63.21M | -167.21M | -176.50M | -189.90M | -213.33M | -225.02M | -238.42M | -249.92M | -260.09M | -270.40M | -279.70M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 300.00 | 300.00 | 300.00 | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | 1.58M | 2.87M | 3.28M | 3.43M | 3.18M | 8.05M | 7.82M | 8.58M | 14.11M | 13.61M |