|
Cash & Equivalents
|
0.70M | 0.64M | 0.58M | 0.53M | 0.66M | 0.89M | 1.00M | 0.49M | 0.69M | 0.40M | 0.46M | 0.01M | 0.25M | 1.18M | 3.86M | 0.43M | 0.27M | 0.11M | 0.82M | 0.81M | 0.81M | 0.82M | 1.10M | 0.39M | 1.31M | 0.45M | 0.64M | 0.85M | 2.84M | 4.32M | 3.98M | 3.38M | 3.26M | 3.61M | 3.94M | 0.89M | 0.93M | 0.83M | 2.42M | 1.04M | 1.08M | 3.07M | 1.48M | 0.77M | 0.80M | 0.84M | 0.68M | 1.29M | 0.77M | 0.81M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 0.00M | 0.13M | 0.24M | 0.28M | 0.31M | 0.31M | 0.16M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.70M | 0.64M | 0.58M | 0.53M | 0.66M | 0.89M | 1.00M | 0.49M | 0.69M | 0.40M | 0.46M | 0.01M | 0.25M | 1.18M | 3.86M | 0.43M | 0.27M | 0.23M | 1.06M | 1.09M | 1.12M | 1.13M | 1.26M | 0.40M | 1.33M | 0.47M | 0.67M | 0.88M | 2.87M | 4.34M | 4.00M | 3.40M | 3.28M | 3.64M | 3.96M | 0.92M | 0.95M | 0.86M | 2.42M | 1.04M | 1.08M | 3.07M | 1.48M | 0.77M | 0.80M | 0.84M | 0.68M | 1.29M | 0.77M | 0.81M |
|
Receivables - Net
|
| | | | | | | | | | | | 0.35M | | 0.55M | 0.18M | 0.18M | 0.09M | 0.09M | 0.04M | 0.03M | 0.09M | 0.17M | 0.44M | 0.53M | 0.76M | 1.19M | 1.43M | 1.56M | 1.90M | 1.93M | 2.27M | 3.23M | 4.44M | 3.51M | 4.17M | 5.17M | 3.06M | 2.90M | 2.85M | 2.58M | 2.03M | 2.09M | 1.83M | 2.19M | 1.90M | 2.62M | 2.88M | 3.04M | 3.19M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.35M | 0.49M | 0.72M | | | | 0.82M | | | | 0.21M | | | | 0.35M | | | | 0.41M | | | | 0.85M | | | | 1.00M | | | | 0.82M | | | | 0.71M | | | |
|
Receivables
|
| | | | | | | | | | | | 0.70M | | 1.27M | 0.18M | 0.18M | 0.09M | 0.91M | 0.04M | 0.03M | 0.09M | 0.37M | 0.44M | 0.53M | 0.76M | 1.54M | 1.43M | 1.56M | 1.90M | 2.34M | 2.27M | 3.23M | 4.44M | 4.36M | 4.17M | 5.17M | 3.06M | 3.90M | 2.85M | 2.58M | 2.03M | 2.91M | 1.83M | 2.19M | 1.90M | 3.33M | 2.88M | 3.04M | 3.19M |
|
Inventory
|
| | | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | -0.12M | 1.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.03M | 0.06M | 0.13M | 0.05M | 0.05M | 0.06M | 0.07M | 0.08M | 0.02M | | 0.14M | 0.53M | | 0.37M | 0.39M | 0.55M | 0.62M | 0.70M | 0.64M | 0.77M | 0.90M | 1.08M | 0.90M | 0.88M | 0.65M | 0.67M | 0.68M | 0.68M | 0.74M | 0.73M | 0.34M | 0.50M | 0.97M | 0.64M | 0.46M | 0.64M | 1.18M | 0.87M | 0.66M | 1.38M | 1.11M | 0.59M | 0.64M | 0.23M | 0.58M | 0.40M | 0.34M |
|
Current Assets
|
| | | 0.86M | 0.86M | 1.32M | 1.31M | 0.80M | 0.88M | 0.69M | 0.68M | 0.49M | | 4.46M | 10.39M | | | | | | | | | | | | | | | | 6.21M | 6.83M | 7.68M | 8.41M | 7.97M | 7.47M | 8.79M | 5.48M | 4.96M | 11.54M | 10.16M | 5.91M | 4.96M | 4.20M | 6.00M | 3.53M | 3.53M | 4.75M | 4.00M | 3.96M |
|
Buildings
|
| | | 4.14M | 4.14M | 4.14M | 4.14M | 4.14M | 4.14M | 4.14M | 4.14M | 4.14M | 4.23M | 7.55M | 11.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.20M | 0.20M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 2.68M | 2.59M | 2.52M | 2.54M | 2.54M | | 2.39M | 2.30M | 4.74M | 4.64M | 8.09M | 13.02M | | 37.88M | 37.99M | 36.38M | 36.22M | 36.32M | 36.00M | 35.89M | 36.52M | 36.70M | 36.78M | 36.39M | 37.38M | 37.14M | 37.62M | 38.24M | 38.02M | 37.78M | 37.45M | 37.02M | 36.64M | 36.22M | 36.01M | 35.45M | 35.06M | 34.62M | 34.25M | 33.82M | 33.51M | 28.86M | 28.48M | 28.13M | 27.98M | 27.78M | 27.42M |
|
Goodwill
|
| | | | | | | | | 1.90M | | 0.10M | 2.74M | 1.75M | 1.75M | | | | | | | | | | | | 0.38M | 0.38M | 0.38M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M |
|
Intangibles
|
| | | | | | | | | | | 0.13M | | | 0.13M | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | | | | | | 0.02M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | 1.90M | | 0.23M | 2.74M | 1.75M | 1.88M | | | | | | | | | | | | 0.39M | 0.39M | 0.39M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.10M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 12.43M | | | | 13.00M | | | | 12.60M | | | | 3.67M | | | | 4.23M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | 0.09M | 0.31M | 3.86M | | 0.56M | 0.56M | 0.82M | 0.81M | 0.81M | 0.82M | 0.21M | 0.00M | | | 0.35M | | | | 0.41M | | | | 0.85M | 0.89M | 0.93M | 0.83M | 1.00M | 1.04M | 1.08M | 1.10M | 0.82M | 0.77M | 0.80M | 0.84M | 0.71M | 0.74M | 0.77M | 0.81M |
|
Non-Current Assets
|
| | | 2.68M | 2.59M | 2.52M | 2.54M | 3.04M | 2.97M | 2.89M | 2.80M | 4.82M | | 8.09M | 13.02M | | | | | | | | | | | | | | | | 39.73M | 39.09M | 38.86M | 38.52M | 38.96M | 38.61M | 38.23M | 37.92M | 37.53M | 37.18M | 36.77M | 36.42M | 35.71M | 35.35M | 30.74M | 30.40M | 29.92M | 29.80M | 29.63M | 29.31M |
|
Assets
|
| | | 3.54M | 3.44M | 3.84M | 3.85M | 3.85M | 3.85M | 3.58M | 3.48M | 5.32M | 8.06M | 12.55M | 23.40M | | 39.25M | 39.26M | 38.23M | 38.06M | 38.20M | 37.86M | 38.30M | 38.49M | 39.95M | 40.26M | 39.88M | 41.10M | 43.05M | 46.06M | 45.93M | 45.92M | 46.54M | 46.94M | 46.92M | 46.09M | 47.01M | 43.40M | 42.49M | 48.71M | 46.94M | 42.34M | 40.67M | 39.56M | 36.73M | 33.93M | 33.45M | 34.54M | 33.64M | 33.26M |
|
Accounts Payables
|
| | | 0.11M | 0.07M | 0.09M | 0.14M | 0.09M | 0.08M | 0.12M | 0.17M | | -0.04M | 0.30M | 0.19M | | 0.33M | 0.41M | 0.35M | 0.55M | 0.74M | 0.71M | 0.31M | 0.30M | 0.42M | 0.50M | 1.24M | 1.16M | 1.01M | 3.40M | 3.20M | 3.28M | 3.96M | 3.44M | 4.36M | 3.67M | 4.52M | 2.48M | 3.64M | 5.23M | 5.95M | 4.42M | 6.05M | 6.28M | 6.72M | 6.48M | 6.57M | 8.10M | 7.95M | 7.20M |
|
Notes Payables
|
| | | 0.03M | 0.03M | 0.21M | 0.20M | 0.19M | 0.04M | 0.05M | 0.05M | | -0.24M | 7.33M | 12.85M | | | | | | | | | | | | | | | | 0.03M | | | | 0.15M | 1.98M | 2.28M | 1.02M | 0.90M | 1.73M | 0.15M | 0.15M | 0.90M | 0.90M | 0.90M | 0.90M | 0.75M | 0.78M | 0.78M | 0.78M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M |
|
Payables
|
| | | 0.14M | 0.10M | 0.30M | 0.35M | 0.29M | 0.12M | 0.16M | 0.22M | | -0.28M | 7.63M | 13.04M | | 0.34M | 0.42M | 0.36M | 0.56M | 0.75M | 0.72M | 0.31M | 0.31M | 0.43M | 0.51M | 1.25M | 1.17M | 1.02M | 3.41M | 3.23M | 3.29M | 3.96M | 3.44M | 4.52M | 5.65M | 6.80M | 3.51M | 4.55M | 6.96M | 6.11M | 4.59M | 6.98M | 7.22M | 7.67M | 7.43M | 7.38M | 8.94M | 8.80M | 8.06M |
|
Accumulated Expenses
|
| | | 0.30M | 0.32M | 0.38M | 0.29M | 0.28M | 0.37M | 0.38M | 0.40M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.06M | 0.10M | 0.11M | 0.13M | 0.13M | 0.12M | 0.11M | 0.11M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.35M | | | | | | | | | | | | 0.40M | 0.40M | 0.40M |
|
Short term Debt
|
| | | 0.77M | 0.76M | 0.67M | 0.65M | 0.86M | 0.55M | 0.59M | 0.55M | | | | | | 33.72M | 33.88M | 34.28M | 34.14M | 34.51M | 34.41M | 35.57M | 35.74M | 37.17M | 37.19M | 36.95M | 38.12M | 39.11M | 39.33M | 19.30M | 12.50M | 7.20M | 5.29M | 6.31M | 3.44M | 9.81M | 2.05M | 2.30M | 3.93M | 10.78M | 10.13M | 11.17M | 10.93M | 10.60M | 12.76M | 11.45M | 11.36M | 11.33M | 11.76M |
|
Total Current Liabilities
|
| | | 1.33M | 1.34M | 1.53M | 1.49M | 1.66M | 1.27M | 1.37M | 2.08M | 5.38M | 5.67M | | | | | | | | | | | | | | | | | | 23.63M | 16.99M | 12.37M | 9.02M | 11.79M | 7.61M | 14.48M | 4.69M | 6.85M | 10.07M | 16.90M | 14.72M | 18.15M | 18.15M | 18.26M | 20.20M | 19.63M | 21.52M | 21.23M | 20.30M |
|
Capital Leases
|
| | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.19M | 0.19M | 0.15M | 0.15M | | 0.28M | 0.19M | 0.17M | | | | | | | | | | | | 1.02M | | 0.88M | 0.88M | 1.02M | | | | 18.83M | 25.22M | 31.18M | 33.42M | 31.05M | 33.86M | 26.88M | 34.53M | 34.40M | 33.38M | 26.13M | 25.92M | 25.18M | 25.10M | 21.60M | 18.47M | 19.13M | 19.01M | 18.70M | 18.51M |
|
Convertible Debt
|
| | | 0.12M | 0.12M | | | 0.32M | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | -0.02M | -0.10M | -0.13M | -0.13M | | -0.20M | -0.20M | -0.18M | -0.19M | -0.20M | -0.20M | -0.20M | -0.20M | -0.20M | -0.21M | -0.20M | -0.20M | -0.21M | -0.20M | -0.20M | -0.19M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | -0.01M | | | | -0.03M | | | | 0.11M | | | | 1.38M | | | | 1.40M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.14M | | | | 0.05M | | 0.03M | 0.03M | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.26M | 0.23M | 0.24M | 0.24M | 0.25M | 0.29M | 0.29M | 0.30M | 0.30M | 0.31M | 0.32M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Total Non-Current Liabilities
|
| | | | | | | 1.96M | | | | 3.07M | | 7.64M | 13.04M | | 34.95M | 35.18M | 35.67M | 35.65M | 36.17M | 36.10M | 37.03M | 37.02M | 38.57M | 38.62M | 39.26M | 40.41M | 41.25M | 43.88M | 42.46M | 42.20M | 43.55M | 43.29M | 43.59M | 42.22M | 42.11M | 39.96M | 41.25M | 43.45M | 43.77M | 41.36M | 43.32M | 43.24M | 39.86M | 38.66M | 38.76M | 40.52M | 39.93M | 38.81M |
|
Total Liabilities
|
| | | 1.80M | 1.79M | 1.86M | 1.98M | 2.10M | 2.22M | 2.12M | 2.25M | 3.12M | 5.67M | 7.66M | 13.06M | | 35.23M | 35.46M | 35.95M | 35.93M | 36.45M | 36.38M | 37.31M | 37.30M | 38.82M | 38.87M | 39.51M | 40.66M | 41.50M | 44.13M | 42.72M | 42.45M | 43.80M | 43.54M | 43.82M | 42.45M | 42.35M | 40.22M | 41.54M | 43.74M | 44.07M | 41.66M | 43.64M | 43.56M | 39.95M | 38.76M | 38.86M | 40.62M | 40.03M | 38.92M |
|
Total Debt
|
| | | 0.97M | 0.94M | 0.82M | 0.80M | 0.86M | 0.83M | 0.78M | 0.72M | | | | | | 33.72M | 33.88M | 34.28M | 34.14M | 34.51M | 34.41M | 36.60M | 35.74M | 38.05M | 38.07M | 37.98M | 38.12M | 39.11M | 39.33M | 38.13M | 37.72M | 38.38M | 38.71M | 37.37M | 37.30M | 36.69M | 36.58M | 36.69M | 37.31M | 36.91M | 36.05M | 36.35M | 36.02M | 32.20M | 31.23M | 30.58M | 30.37M | 30.02M | 30.28M |
|
Common Equity
|
| | | 1.74M | 1.65M | 1.98M | 1.87M | 1.75M | | 1.46M | 1.23M | 0.09M | 2.38M | 5.02M | 10.47M | | 4.22M | 4.01M | 2.47M | 2.14M | 1.75M | 1.48M | 1.18M | 1.19M | 1.13M | 1.39M | 0.37M | 0.44M | 1.55M | 1.93M | 3.22M | 3.47M | 2.74M | 3.39M | 3.10M | 3.63M | 4.66M | 3.18M | 0.95M | 4.97M | 2.86M | 0.68M | -2.96M | -4.01M | -3.22M | -4.83M | -5.41M | -6.08M | -6.40M | -5.65M |
|
Shareholder's Equity
|
| | | 1.74M | 1.65M | 1.98M | 1.87M | 1.75M | | 1.46M | 1.23M | 0.09M | 2.38M | 5.02M | 10.47M | | 4.22M | 4.01M | 2.47M | 2.14M | 1.75M | 1.48M | 1.18M | 1.19M | 1.13M | 1.39M | 0.37M | 0.44M | 1.55M | 1.93M | 3.22M | 3.47M | 2.74M | 3.39M | 3.10M | 3.63M | 4.66M | 3.18M | 0.95M | 4.97M | 2.86M | 0.68M | -2.96M | -4.01M | -3.22M | -4.83M | -5.41M | -6.08M | -6.40M | -5.65M |
|
Liabilities and Shareholders Equity
|
| | | 3.54M | 3.44M | 3.84M | 3.85M | 3.85M | 3.85M | 3.58M | 3.48M | 5.32M | 8.06M | 12.55M | 23.40M | | 39.25M | 39.26M | 38.23M | 38.06M | 38.20M | 37.86M | 38.30M | 38.49M | 39.95M | 40.26M | 39.88M | 41.10M | 43.05M | 46.06M | 45.93M | 45.92M | 46.54M | 46.94M | 46.92M | 46.09M | 47.01M | 43.40M | 42.49M | 48.71M | 46.94M | 42.34M | 40.67M | 39.56M | 36.73M | 33.93M | 33.45M | 34.54M | 33.64M | 33.26M |
|
Retained Earnings
|
| | | -13.91M | -13.99M | -14.46M | -14.69M | -14.81M | | -15.22M | -15.45M | -0.04M | -0.26M | -0.69M | 1.61M | | -6.94M | -7.39M | -9.05M | -9.26M | -9.75M | -10.18M | -11.07M | -10.91M | -11.09M | -10.91M | -11.96M | -11.91M | -10.79M | -10.33M | -9.04M | -8.80M | -9.48M | -9.54M | -11.32M | -11.28M | -10.53M | -11.54M | -13.74M | -9.73M | -11.83M | -14.10M | -17.75M | -18.79M | -18.00M | -19.62M | -20.19M | -20.86M | -21.18M | -20.43M |
|
Preferred Shares
|
| | | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | | 0.70M | | | 0.40M | 0.70M | 1.10M | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Treasury Shares
|
| | | | | | | | | | | | 10.36M | | | | | | 2.27M | 0.42M | 0.43M | 0.14M | 0.15M | 0.20M | 0.14M | 0.09M | 0.01M | | | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | |