|
Cash & Equivalents
|
6.60M | 7.85M | 9.75M | 11.64M | 2.29M | 9.34M | 4.41M | 6.82M | 4.17M | 4.84M | 6.10M | 4.80M | 6.40M |
|
Short-term Investments
|
| | | | | | | | | | 0.75M | 0.75M | |
|
Cash & Current Investments
|
6.60M | 7.85M | 9.75M | 11.64M | 2.29M | 9.34M | 4.41M | 6.82M | 4.17M | 4.84M | 6.85M | 5.55M | 6.40M |
|
Receivables - Net
|
12.33M | 12.90M | 16.44M | 15.63M | 19.48M | 26.01M | 25.10M | 25.48M | 27.17M | 34.22M | 32.60M | 26.23M | 28.24M |
|
Receivables
|
12.33M | 12.90M | 16.44M | 15.63M | 19.48M | 26.01M | 25.10M | 25.48M | 27.17M | 34.22M | 32.60M | 26.23M | 28.24M |
|
Raw Materials
|
1.01M | 1.56M | 1.40M | 2.03M | 4.44M | 6.78M | 7.76M | 6.09M | 10.35M | 13.05M | 17.55M | 15.95M | 15.93M |
|
Work In Process
|
0.17M | 0.04M | 0.07M | 0.19M | 0.52M | 0.19M | 0.14M | 0.27M | 0.07M | 0.09M | 0.41M | 0.21M | 0.25M |
|
Finished Goods
|
21.11M | 22.89M | 28.82M | 26.00M | 28.71M | 33.11M | 33.43M | 32.90M | 40.29M | 40.41M | 45.37M | 39.32M | 40.07M |
|
Inventory
|
22.29M | 24.49M | 30.29M | 28.22M | 33.67M | 40.09M | 41.33M | 39.26M | 50.70M | 53.55M | 63.33M | 55.47M | 56.25M |
|
Current Deferred Tax Assets
|
0.21M | 0.28M | 0.40M | 0.33M | 0.26M | | | | | | | | |
|
Prepaid Assets
|
1.20M | 0.99M | 1.52M | 1.16M | 1.82M | 2.38M | 2.15M | 1.58M | 1.64M | 2.63M | 2.82M | 4.77M | 4.57M |
|
Current Assets
|
42.63M | 46.52M | 58.41M | 56.99M | 57.51M | 77.82M | 72.99M | 73.15M | 83.69M | 95.25M | 105.60M | 92.02M | 95.46M |
|
Buildings
|
2.30M | 2.28M | 2.29M | 5.85M | 5.13M | 9.56M | 10.14M | 10.10M | 12.90M | 13.46M | 16.61M | 17.50M | 20.51M |
|
Land & Improvements
|
0.16M | 0.29M | 0.29M | 0.60M | 0.44M | 1.43M | 1.42M | 1.42M | 1.77M | 1.76M | 1.98M | 2.39M | 2.69M |
|
Property, Plant & Equipment (Net)
|
2.22M | 2.51M | 2.35M | 5.94M | 6.93M | 13.73M | 14.54M | 14.04M | 20.24M | 24.03M | 26.42M | 28.02M | 31.65M |
|
Goodwill
|
| | | | 1.38M | 4.70M | 4.70M | 4.70M | 4.80M | 4.80M | 8.19M | 8.19M | 9.91M |
|
Intangibles
|
1.87M | 3.28M | 5.13M | 4.07M | 14.24M | 22.40M | 22.78M | 22.78M | 27.03M | 27.03M | 32.41M | 32.35M | 36.32M |
|
Goodwill & Intangibles
|
1.87M | 3.28M | 5.13M | 5.24M | 15.61M | 27.10M | 27.48M | 27.48M | 31.83M | 31.83M | 40.60M | 40.54M | 46.23M |
|
Long-Term Deferred Tax
|
0.94M | 1.05M | 0.97M | 0.95M | 0.81M | 0.51M | 0.11M | | | | | | |
|
Other Non-Current Assets
|
0.09M | 0.09M | 0.16M | 0.14M | 0.12M | 0.10M | 0.09M | 0.09M | | | 0.75M | | |
|
Non-Current Assets
|
6.95M | 8.70M | 9.42M | 11.09M | 21.80M | 36.91M | 36.49M | 37.60M | 46.18M | 49.19M | 58.78M | 57.22M | 66.71M |
|
Assets
|
49.58M | 55.22M | 67.83M | 68.08M | 79.31M | 114.73M | 109.48M | 110.75M | 129.87M | 144.44M | 164.38M | 149.24M | 162.17M |
|
Accounts Payables
|
5.68M | 4.94M | 6.48M | 4.79M | 7.77M | 11.15M | 7.98M | 6.69M | 7.60M | 8.98M | 10.51M | 12.10M | 9.01M |
|
Payables
|
5.68M | 4.94M | 6.48M | 4.79M | 7.77M | 11.15M | 7.98M | 6.69M | 7.60M | 8.98M | 10.51M | 12.10M | 9.01M |
|
Accumulated Expenses
|
3.54M | 3.77M | 5.25M | 5.09M | 7.59M | 5.37M | 5.12M | 8.58M | 11.46M | 9.91M | 10.08M | 12.39M | 11.87M |
|
Other Accumulated Expenses
|
| | | | | | | | | 9.91M | 10.08M | 12.39M | 11.87M |
|
Short term Debt
|
| | | | | 0.27M | 0.27M | 0.27M | 0.27M | 0.39M | 0.40M | 0.42M | 0.44M |
|
Current Leases
|
| | | | | | | 1.05M | 0.87M | 1.00M | 1.13M | 1.10M | 1.56M |
|
Total Current Liabilities
|
9.22M | 8.70M | 11.73M | 9.88M | 15.36M | 16.78M | 13.36M | 16.58M | 20.20M | 20.28M | 22.13M | 26.01M | 22.87M |
|
Mortgages
|
| | | | | | 3.44M | 3.18M | 2.91M | 11.08M | 10.69M | 10.28M | 9.87M |
|
Non-Current Debt
|
13.52M | 17.57M | 24.32M | 22.91M | 24.15M | 43.45M | 40.28M | 33.24M | 38.77M | 33.04M | 49.92M | 13.10M | 17.61M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.05M | 0.11M | 0.60M | 0.31M | 0.90M | 1.47M |
|
Operating Leases
|
| | | | | | | 1.96M | 1.65M | 2.36M | 1.68M | 1.03M | 3.37M |
|
Other Non-Current Liabilities
|
1.49M | 1.17M | 0.91M | 0.29M | 0.37M | 0.85M | 0.05M | 0.03M | 0.11M | 0.60M | 0.62M | 0.02M | 0.01M |
|
Total Non-Current Liabilities
|
22.74M | 26.27M | 36.05M | 32.79M | 39.51M | 63.94M | 57.09M | 55.01M | 67.04M | 66.76M | 84.72M | 51.33M | 55.18M |
|
Total Liabilities
|
24.23M | 27.45M | 36.96M | 33.07M | 39.88M | 64.79M | 57.15M | 55.04M | 67.15M | 67.36M | 85.35M | 51.34M | 55.19M |
|
Total Debt
|
13.52M | 17.57M | 24.32M | 22.91M | 24.15M | 43.72M | 40.55M | 33.51M | 39.03M | 33.43M | 50.32M | 13.52M | 18.04M |
|
Common Equity
|
25.35M | 27.77M | 30.87M | 35.01M | 39.43M | 49.94M | 52.33M | 55.70M | 62.72M | 77.08M | 79.03M | 97.90M | 106.98M |
|
Shareholder's Equity
|
25.35M | 27.77M | 30.87M | 35.01M | 39.43M | 49.94M | 52.33M | 55.70M | 62.72M | 77.08M | 79.03M | 97.90M | 106.98M |
|
Liabilities and Shareholders Equity
|
49.58M | 55.22M | 67.83M | 68.08M | 79.31M | 114.73M | 109.48M | 110.75M | 129.87M | 144.44M | 164.38M | 149.24M | 162.17M |
|
Treasury Shares
|
1.31M | 1.32M | 1.36M | 1.36M | 1.36M | 1.46M | 1.49M | 1.49M | 3.34M | 1.54M | 1.54M | 1.54M | 1.54M |
|
Retained Earnings
|
-0.88M | 1.04M | -0.79M | -0.68M | 1.65M | -1.63M | -2.06M | -1.99M | 58.03M | 69.87M | 70.97M | 86.72M | 94.50M |