|
Cash & Equivalents
|
0.66M | 0.62M | 0.59M | 0.26M | 0.31M | 1.09M | 1.39M | 1.32M | 1.46M | 1.72M | 2.08M | | 11.07M | 8.30M | 7.17M | 2.15M | 5.49M | 5.70M | 5.55M | 5.30M | 4.67M | 3.74M | 3.09M | 1.95M | 1.07M | 0.56M | 1.28M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 5.99M | 1.38M | 1.23M | 1.37M | | | 1.50M | 1.97M | 2.32M | 2.75M | 2.97M | 3.46M |
|
Cash & Current Investments
|
0.66M | 0.62M | 0.59M | 0.26M | 0.31M | 1.09M | 1.39M | 1.32M | 1.46M | 1.72M | 2.08M | | 11.07M | 8.30M | 7.17M | 8.14M | 6.87M | 6.94M | 6.91M | 5.30M | 4.67M | 5.23M | 5.06M | 4.27M | 3.82M | 3.53M | 4.74M |
|
Receivables - Net
|
0.02M | | | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.03M | 0.03M | | 0.02M | 0.04M | 0.06M | 0.08M | 0.01M | 0.04M | 0.06M | | | 0.03M | 0.05M | 0.07M | 0.04M | 0.03M | 0.05M |
|
Receivables - Other
|
| | | 0.21M | 0.18M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.02M | | | 0.22M | 0.18M | 0.02M | 0.02M | 0.02M | 0.00M | 0.03M | 0.03M | | 0.02M | 0.04M | 0.06M | 0.08M | 0.01M | 0.04M | 0.06M | | | 0.03M | 0.05M | 0.07M | 0.04M | 0.03M | 0.05M |
|
Inventory
|
0.06M | | | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | | 0.10M | 0.15M | 0.15M | 0.16M | 0.17M | 0.19M | 0.19M | | | 0.30M | 0.29M | 0.27M | 0.24M | 0.54M | 0.56M |
|
Prepaid Assets
|
0.01M | | | 0.01M | 0.01M | 0.00M | 626.00 | 0.01M | 0.01M | 0.02M | 0.07M | | 0.05M | 0.05M | 0.05M | 0.04M | 0.06M | 0.06M | 0.04M | | | 0.09M | 0.08M | 0.13M | 0.11M | 0.07M | 0.11M |
|
Current Assets
|
0.79M | | | 0.34M | 0.37M | 1.34M | 1.47M | 1.41M | 1.54M | 1.84M | 2.25M | 4.85M | 11.49M | 9.06M | 8.08M | 8.86M | 7.38M | 7.48M | 7.46M | | | 5.91M | 5.73M | 5.12M | 4.46M | 5.55M | 6.63M |
|
Buildings
|
1.40M | | | 1.36M | 1.36M | 1.32M | 1.35M | 1.31M | 1.31M | 1.31M | 1.32M | | 1.80M | 2.00M | 2.35M | 2.40M | 2.37M | 2.42M | 2.45M | | | 2.51M | 2.53M | 2.92M | 2.57M | 2.58M | 2.40M |
|
Land & Improvements
|
0.58M | | | 0.56M | 0.56M | 0.53M | 0.53M | 0.49M | 0.49M | 0.49M | 0.49M | | 0.49M | 0.49M | 0.49M | 0.49M | 0.44M | 0.44M | 0.44M | | | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.37M |
|
Property, Plant & Equipment (Net)
|
2.05M | | | 1.65M | 1.61M | 1.58M | 1.60M | 1.63M | 1.62M | 1.59M | 1.55M | | 2.41M | 2.98M | 3.54M | 3.29M | 3.26M | 3.28M | 3.24M | | | 3.77M | 3.70M | 3.34M | 3.28M | 2.73M | 2.64M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 1.55M | 1.43M | 1.37M | 1.31M | 1.22M | 1.12M | | | 0.87M | 0.85M | 0.42M | 0.48M | 1.00M | 0.74M |
|
Goodwill
|
| | | | | | | | | | | | 0.20M | 0.49M | 0.49M | 0.67M | 0.67M | 0.67M | 0.67M | | | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Intangibles
|
| | | | | | | | | | | | | 0.42M | 0.59M | 0.49M | 0.49M | 0.49M | 0.49M | | | 0.59M | 0.59M | 0.59M | 0.50M | 0.50M | 0.50M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 0.20M | 0.91M | 1.08M | 1.16M | 1.16M | 1.16M | 1.16M | | | 1.39M | 1.39M | 1.39M | 1.30M | 1.30M | 1.30M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.06M | 0.09M | 0.14M | 0.14M | | | 0.34M | 0.35M | 0.47M | | | |
|
Other Non-Current Assets
|
| | | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.13M | 0.29M | 0.28M | 0.05M | 0.05M | 0.05M | 0.05M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M |
|
Non-Current Assets
|
0.07M | | | 0.02M | 2.28M | 2.03M | 2.05M | 1.98M | 1.97M | 1.94M | 1.89M | 2.42M | 3.92M | 6.87M | 7.85M | 7.91M | 7.77M | 7.67M | 7.45M | | | 8.12M | 7.95M | 2.15M | 6.55M | 5.66M | 5.31M |
|
Assets
|
3.26M | | | 2.63M | 2.65M | 3.37M | 3.52M | 3.39M | 3.51M | 3.78M | 4.14M | 7.27M | 15.41M | 15.93M | 15.92M | 16.77M | 15.16M | 15.15M | 14.91M | | | 14.03M | 13.68M | 12.00M | 11.00M | 11.22M | 11.94M |
|
Accounts Payables
|
0.29M | | | 0.32M | 0.48M | 0.28M | 0.42M | 0.27M | 0.45M | 0.40M | 0.42M | | 0.40M | 0.50M | 0.35M | 0.45M | 0.40M | 0.64M | 0.43M | | | 0.61M | 0.59M | 0.61M | 0.28M | 0.43M | 0.28M |
|
Payables
|
0.29M | | | 0.32M | 0.48M | 0.28M | 0.42M | 0.27M | 0.45M | 0.40M | 0.42M | | 0.40M | 0.50M | 0.35M | 0.45M | 0.40M | 0.64M | 0.43M | | | 0.61M | 0.59M | 0.61M | 0.28M | 0.43M | 0.28M |
|
Accumulated Expenses
|
0.17M | | | 0.21M | 0.18M | 0.25M | 0.20M | 0.42M | 0.24M | 0.26M | 0.30M | | 0.36M | 0.58M | 0.49M | 0.53M | 0.41M | 0.45M | 0.48M | | | 0.45M | 0.42M | 0.37M | 0.35M | 0.38M | 0.28M |
|
Other Accumulated Expenses
|
| | | 0.00M | | 612.00 | 628.00 | 852.00 | 0.01M | 0.02M | 0.01M | | 0.01M | 0.01M | 0.02M | 802.00 | | | 0.04M | | | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Short term Debt
|
0.25M | | | 0.28M | 0.24M | 0.33M | 0.24M | 0.25M | 0.42M | 0.17M | 0.18M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | | | 0.16M | 0.17M | 0.19M | 0.16M | 0.19M | 0.20M |
|
Current Leases
|
| | | | | | | | | | | | 0.03M | 0.13M | 0.22M | 0.19M | 0.19M | 0.29M | 0.22M | | | 0.26M | 0.26M | 0.27M | 0.18M | 0.19M | 0.30M |
|
Current Taxes
|
0.01M | | | 0.00M | 0.00M | 0.16M | 0.24M | 0.10M | 0.14M | 0.11M | 0.18M | | 0.20M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.73M | | | 0.81M | 0.91M | 1.02M | 1.10M | 1.03M | 1.25M | 0.95M | 1.08M | 0.93M | 1.17M | 1.39M | 1.24M | 2.13M | 1.17M | 1.54M | 1.29M | | | 1.49M | 1.46M | 1.44M | 0.97M | 1.19M | 0.97M |
|
Capital Leases
|
| | | | | | | | | | | | 0.58M | 1.02M | 1.35M | | | | | | | | | | | | |
|
Non-Current Debt
|
3.52M | | | 3.22M | 3.25M | 3.19M | 3.00M | 2.94M | 2.70M | 3.04M | 3.01M | | 2.79M | 2.75M | 2.70M | 2.66M | 2.42M | 2.37M | 2.33M | | | 2.20M | 2.15M | 2.09M | 2.07M | 1.99M | 1.93M |
|
Non-Current Deferred Tax Liability
|
0.05M | | | 0.10M | | | | 0.12M | 0.13M | 0.15M | 0.18M | | 0.09M | 0.05M | 0.05M | | | | | | | | | 0.47M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 1.83M | 1.77M | 1.63M | 1.87M | | | 1.63M | 1.57M | 1.50M | 1.30M | 1.25M | 1.31M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 2.60M | | | | | | | | | | | | 1.41M | | | |
|
Total Liabilities
|
4.31M | | | 4.13M | 4.17M | 4.20M | 4.10M | 4.09M | 4.08M | 4.14M | 4.26M | 3.53M | 4.63M | 5.20M | 5.34M | 6.62M | 5.36M | 5.55M | 5.27M | | | 5.32M | 5.18M | 5.03M | 4.34M | 4.43M | 4.21M |
|
Total Debt
|
3.77M | | | 3.50M | 3.50M | 3.51M | 3.24M | 3.18M | 3.12M | 3.22M | 3.18M | | 2.96M | 2.92M | 2.87M | 2.83M | 2.58M | 2.54M | 2.50M | | | 2.37M | 2.32M | 2.28M | 2.23M | 2.18M | 2.13M |
|
Common Equity
|
-1.04M | | -1.22M | -1.40M | -1.51M | -0.84M | -0.58M | -0.70M | -0.57M | -0.35M | -0.12M | 3.75M | 10.78M | 10.73M | 10.58M | 10.15M | 9.80M | 9.60M | 9.64M | | | 8.71M | 8.50M | 6.97M | 6.67M | 6.78M | 7.72M |
|
Shareholder's Equity
|
-1.04M | | -1.22M | -1.40M | -1.51M | -0.84M | -0.58M | -0.70M | -0.57M | -0.35M | -0.12M | 3.75M | 10.78M | 10.73M | 10.58M | 10.15M | 9.80M | 9.60M | 9.64M | | | 8.71M | 8.50M | 6.97M | 6.67M | 6.78M | 7.72M |
|
Liabilities and Shareholders Equity
|
3.26M | | | 2.63M | 2.65M | 3.37M | 3.52M | 3.39M | 3.51M | 3.78M | 4.14M | 7.27M | 15.41M | 15.93M | 15.92M | 16.77M | 15.16M | 15.15M | 14.91M | | | 14.03M | 13.68M | 12.00M | 11.00M | 11.22M | 11.94M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.01M | | | 0.07M | 0.01M | 0.21M | 0.21M | | | 0.62M | 0.29M | 0.31M | | 0.31M | 0.31M |
|
Retained Earnings
|
-1.53M | | | -2.00M | -2.02M | -1.34M | -1.09M | -1.21M | -1.07M | -0.86M | -0.62M | | -0.56M | -0.65M | -0.82M | -1.16M | -1.30M | -1.54M | -1.54M | | | -2.57M | -2.79M | -4.36M | -4.69M | -4.64M | -3.72M |