|
Cash & Equivalents
|
5.86M | 5.57M | 7.32M | 7.89M | 9.80M | 4.33M | 1.81M | 2.30M | 1.02M | 1.41M | 1.45M | 4.21M | 3.25M | 1.62M | 1.19M | 2.80M |
|
Cash & Current Investments
|
5.86M | 5.57M | 7.32M | 7.89M | 9.80M | 4.33M | 1.81M | 2.30M | 1.02M | 1.41M | 1.45M | 4.21M | 3.25M | 1.62M | 1.19M | 2.80M |
|
Receivables - Net
|
7.09M | 8.20M | 12.88M | 9.24M | 10.20M | 8.75M | 9.58M | 11.35M | 9.91M | 12.20M | 12.01M | 8.74M | 9.93M | 11.13M | 9.50M | 8.60M |
|
Receivables - Other
|
| | | | | | | | 0.58M | 0.55M | 0.60M | 0.58M | 0.58M | 0.60M | 0.57M | 0.60M |
|
Receivables
|
7.09M | 8.20M | 12.88M | 9.24M | 10.20M | 8.75M | 9.58M | 11.35M | 10.49M | 12.75M | 12.61M | 9.33M | 10.51M | 11.73M | 10.07M | 9.20M |
|
Inventory
|
| | | | 0.81M | 0.95M | 0.83M | 0.77M | 0.85M | 0.82M | 0.81M | 0.91M | 1.10M | 1.46M | 1.66M | 1.56M |
|
Prepaid Assets
|
0.02M | 0.60M | 0.72M | 0.76M | 0.35M | 0.47M | 0.49M | 0.46M | 0.51M | 0.62M | 0.72M | 0.73M | 1.00M | 1.17M | 1.12M | 1.00M |
|
Current Assets
|
13.84M | 14.72M | 21.21M | 18.19M | 21.18M | 14.55M | 12.79M | 14.92M | 12.91M | 15.63M | 15.61M | 15.26M | 15.97M | 16.09M | 14.04M | 14.56M |
|
Buildings
|
| | 19.46M | 19.50M | 19.61M | | | | | | | | | | | |
|
Construction in Progress
|
| | | | 2.59M | | | | | | | | | | | |
|
Land & Improvements
|
| | 11.81M | 11.81M | 11.89M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
28.28M | 27.27M | 26.08M | 25.18M | 27.56M | 35.95M | 43.39M | 43.97M | 43.22M | 42.53M | 48.98M | 51.30M | 53.34M | 56.80M | 56.63M | 55.58M |
|
Long-Term Deferred Tax
|
0.01M | 0.01M | 2.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M |
|
Other Non-Current Assets
|
0.06M | 0.03M | 0.09M | 0.10M | 0.11M | 0.91M | 0.08M | 2.90M | 2.83M | 0.50M | 7.18M | 3.90M | 1.70M | 10.43M | 10.30M | 8.96M |
|
Non-Current Assets
|
33.92M | 32.62M | 32.16M | 31.97M | 34.40M | 43.29M | 49.51M | 52.98M | 52.47M | 49.14M | 63.55M | 62.69M | 62.07M | 73.66M | 73.92M | 71.63M |
|
Assets
|
47.76M | 47.34M | 53.37M | 50.16M | 55.58M | 57.84M | 62.30M | 67.90M | 65.38M | 64.77M | 79.16M | 77.95M | 78.04M | 89.75M | 87.97M | 86.19M |
|
Accounts Payables
|
0.29M | 5.17M | 9.64M | 6.68M | 8.10M | 6.43M | 8.02M | 9.39M | 7.83M | 10.45M | 11.72M | 9.10M | 10.16M | 10.99M | 9.66M | 7.12M |
|
Payables
|
0.29M | 5.17M | 9.64M | 6.68M | 8.10M | 6.43M | 8.02M | 9.39M | 7.83M | 10.45M | 11.72M | 9.10M | 10.16M | 10.99M | 9.66M | 7.12M |
|
Accumulated Expenses
|
0.55M | 0.38M | 0.76M | 0.49M | 0.55M | 0.71M | 0.62M | 0.68M | 0.74M | 0.87M | 0.96M | 0.81M | 0.80M | 0.99M | 1.28M | 1.06M |
|
Other Accumulated Expenses
|
0.25M | 0.32M | 0.41M | 0.42M | 0.36M | 0.71M | 0.67M | 0.76M | 0.66M | 0.79M | 0.84M | 1.12M | 1.26M | 1.54M | 1.82M | 2.02M |
|
Short term Debt
|
| | | | | 3.80M | | 0.52M | 0.55M | 0.58M | 1.01M | 1.59M | 1.13M | 0.50M | 0.54M | 0.57M |
|
Current Leases
|
0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.06M | 0.06M | 0.11M | 0.21M | 0.24M | 0.51M | 0.53M | 0.53M | 0.42M | 0.43M | 0.36M |
|
Current Taxes
|
0.27M | 0.27M | 0.26M | 0.30M | 0.31M | 0.38M | 0.38M | 0.45M | 0.37M | 0.08M | 0.09M | 0.04M | 0.07M | 0.64M | 0.54M | 0.59M |
|
Current Deferred Revenue
|
1.94M | 1.99M | 2.10M | 2.18M | 2.27M | 2.26M | 2.40M | 2.72M | 2.72M | 2.90M | 3.20M | 3.20M | 3.40M | 3.64M | 3.44M | 3.52M |
|
Total Current Liabilities
|
8.13M | 8.13M | 13.19M | 10.07M | 11.64M | 10.55M | 12.15M | 14.68M | 13.10M | 16.32M | 19.02M | 17.18M | 18.02M | 18.86M | 17.91M | 15.46M |
|
Capital Leases
|
0.23M | 0.23M | 0.23M | 0.22M | 0.39M | 0.33M | 0.27M | 0.45M | 0.86M | 0.69M | 0.56M | 0.56M | 0.50M | 0.38M | 0.60M | 0.71M |
|
Non-Current Debt
|
| | | | | 3.80M | 7.97M | 11.29M | 10.74M | 10.17M | 21.57M | 21.94M | 19.38M | 29.76M | 29.22M | 28.65M |
|
Non-Current Deffered Revenue
|
| | | | | 0.14M | 0.05M | | | | | | | | | |
|
Minority Interest
|
| | | | 3.05M | 3.48M | 2.98M | 2.63M | 2.13M | 0.01M | -0.07M | -0.13M | -0.09M | -0.35M | -0.62M | -0.98M |
|
Operating Leases
|
| | | | | | | | | | 0.95M | 1.20M | 1.06M | 0.96M | 0.84M | 1.02M |
|
Other Non-Current Liabilities
|
| | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Total Non-Current Liabilities
|
| | | | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M |
|
Total Debt
|
| | | | | 7.60M | 7.97M | 11.81M | 11.29M | 10.74M | 22.59M | 23.54M | 20.50M | 30.26M | 29.76M | 29.22M |
|
Common Equity
|
39.40M | 38.98M | 39.95M | 39.86M | 43.47M | 42.92M | 41.76M | 41.38M | 40.57M | 37.49M | 37.03M | 37.09M | 39.07M | 38.49M | 36.72M | 38.03M |
|
Shareholder's Equity
|
39.40M | 38.98M | 39.95M | 39.86M | 43.47M | 42.92M | 41.76M | 41.38M | 40.57M | 37.49M | 37.03M | 37.09M | 39.07M | 38.49M | 36.72M | 38.03M |
|
Liabilities and Shareholders Equity
|
47.76M | 47.34M | 53.37M | 50.16M | 55.58M | 57.84M | 62.30M | 67.90M | 65.38M | 64.77M | 79.16M | 77.95M | 78.04M | 89.75M | 87.97M | 86.19M |
|
Retained Earnings
|
-18.73M | -19.28M | -18.50M | -18.83M | -18.39M | -19.47M | -20.18M | -20.25M | -20.56M | -21.70M | -22.16M | -22.14M | -20.17M | -20.75M | -22.53M | -21.21M |