|
Cash & Equivalents
|
12.60M | 24.66M | 25.95M | 31.63M | 41.12M | 41.52M | 36.78M | 31.96M | 33.74M | 40.24M | 42.49M | 51.51M | 44.23M | 36.97M | 27.21M | 14.43M | 13.43M |
|
Short-term Investments
|
34.74M | 22.12M | 26.03M | 27.04M | 26.14M | 39.41M | 22.20M | 23.15M | 16.20M | 18.12M | 19.35M | 15.06M | 9.72M | 6.99M | 3.36M | | |
|
Cash & Current Investments
|
47.34M | 46.78M | 51.98M | 58.68M | 67.26M | 80.93M | 58.98M | 55.11M | 49.94M | 58.37M | 61.84M | 66.57M | 53.95M | 43.96M | 30.57M | 14.43M | 13.43M |
|
Receivables - Net
|
5.62M | 9.24M | 15.04M | 10.68M | 10.36M | 8.35M | 8.36M | 7.58M | 6.45M | 5.34M | 7.44M | 6.42M | 3.79M | 4.60M | 3.53M | 3.16M | 3.21M |
|
Receivables - Other
|
| | | | | | | 0.23M | 0.22M | 0.37M | 0.32M | 0.21M | 0.29M | 0.23M | 0.16M | 0.21M | 0.69M |
|
Receivables
|
5.62M | 9.24M | 15.04M | 10.68M | 10.36M | 8.35M | 8.36M | 7.81M | 6.67M | 5.71M | 7.76M | 6.63M | 4.08M | 4.83M | 3.69M | 3.38M | 3.91M |
|
Work In Process
|
| | | 6.16M | 4.24M | 2.01M | 2.42M | 1.70M | 2.11M | 2.23M | 1.98M | 1.65M | 1.56M | 3.08M | 3.63M | 2.87M | 1.77M |
|
Finished Goods
|
| | | 9.83M | 8.77M | 5.59M | 5.36M | 5.01M | 6.80M | 3.30M | 3.69M | 2.61M | 2.76M | 1.55M | 2.77M | 2.11M | 2.12M |
|
Inventory
|
10.99M | 15.44M | 21.38M | 16.73M | 13.81M | 8.19M | 8.41M | 7.17M | 9.21M | 5.55M | 5.68M | 4.28M | 4.34M | 4.66M | 6.42M | 4.98M | 3.89M |
|
Current Deferred Tax Assets
|
0.97M | 1.27M | 1.73M | 1.10M | 1.22M | | | | | | | | | | | | |
|
Prepaid Assets
|
2.44M | 3.89M | 5.58M | 8.11M | 4.95M | 5.15M | 2.30M | 2.20M | 2.78M | 2.08M | 2.50M | 1.93M | 1.49M | 1.55M | 1.41M | 1.95M | 2.96M |
|
Current Assets
|
67.37M | 76.62M | 95.71M | 95.19M | 97.48M | 102.51M | 77.94M | 71.96M | 68.27M | 71.27M | 77.36M | 79.11M | 63.45M | 54.69M | 41.88M | 30.11M | 23.45M |
|
Buildings
|
| | | 2.26M | 2.26M | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.20M | 0.05M | | | | | | | | | | | | |
|
Land & Improvements
|
| | | 3.90M | 3.90M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
5.13M | 12.34M | 13.54M | 12.81M | 10.77M | 9.68M | 8.71M | 8.65M | 7.69M | 8.17M | 9.00M | 8.12M | 7.33M | 7.36M | 7.42M | 1.15M | 0.81M |
|
Long-Term Investments
|
19.43M | 22.57M | 30.94M | 33.50M | 35.49M | 28.82M | 21.74M | 11.15M | 12.90M | 7.92M | 9.00M | 4.12M | 5.79M | 3.35M | | | |
|
Goodwill
|
| | | | | | | 8.03M | 7.98M | 7.98M | 7.98M | 7.98M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M |
|
Intangibles
|
| | | | | | 1.39M | 4.89M | 4.89M | 4.89M | 4.89M | 4.89M | 4.89M | 4.89M | 4.89M | 4.89M | 4.89M |
|
Goodwill & Intangibles
|
| | | | | | 1.39M | 12.92M | 12.87M | 12.87M | 12.87M | 12.87M | 12.89M | 12.89M | 12.89M | 12.89M | 12.89M |
|
Long-Term Deferred Tax
|
| | | | | 3.70M | | 6.40M | 8.90M | 6.00M | 6.70M | 9.40M | 13.00M | 16.20M | 17.50M | 20.20M | 22.80M |
|
Other Non-Current Assets
|
0.75M | 1.60M | 1.72M | 1.63M | 2.10M | 0.67M | 0.10M | 3.09M | 2.46M | 1.21M | 0.16M | 0.13M | 0.14M | 0.14M | 0.13M | 0.12M | 0.21M |
|
Non-Current Assets
|
25.30M | 36.51M | 46.21M | 47.93M | 48.37M | 39.17M | 30.95M | 34.57M | 34.32M | 28.27M | 28.86M | 23.45M | 24.17M | 21.73M | 18.00M | 12.36M | 19.86M |
|
Assets
|
92.67M | 113.13M | 141.92M | 143.12M | 145.84M | 141.68M | 108.89M | 106.53M | 102.59M | 99.54M | 106.22M | 102.56M | 87.61M | 76.42M | 59.88M | 42.46M | 43.32M |
|
Accounts Payables
|
2.91M | 6.69M | 5.64M | 5.49M | 3.80M | 4.87M | 2.96M | 2.51M | 1.63M | 1.84M | 1.86M | 1.18M | 1.57M | 1.47M | 1.62M | 0.67M | 0.99M |
|
Payables
|
2.91M | 6.69M | 5.64M | 5.49M | 3.80M | 4.87M | 2.96M | 2.51M | 1.63M | 1.84M | 1.86M | 1.18M | 1.57M | 1.47M | 1.62M | 0.67M | 0.99M |
|
Accumulated Expenses
|
1.97M | 3.57M | 4.79M | 4.34M | 3.98M | 4.44M | 5.94M | 4.40M | 7.05M | 5.56M | 6.87M | 6.58M | 5.52M | 6.85M | 5.17M | 4.13M | 4.44M |
|
Other Accumulated Expenses
|
| | | | 0.81M | 0.96M | 0.88M | 0.95M | 0.91M | 1.05M | 0.94M | 0.87M | 0.93M | 0.97M | 1.17M | 0.78M | 0.62M |
|
Short term Debt
|
| | | | | | | | 1.12M | 1.10M | 0.49M | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.50M | 0.38M | 0.54M | 0.41M | 0.57M | 1.64M |
|
Current Taxes
|
| | | | | | | 0.01M | | | | 0.14M | 0.20M | 0.13M | 0.34M | 0.01M | |
|
Current Deferred Revenue
|
2.74M | 3.32M | 5.25M | 2.67M | 3.08M | 2.52M | 2.81M | 2.33M | 1.80M | 0.12M | | | | | | | |
|
Total Current Liabilities
|
7.62M | 13.57M | 15.68M | 12.50M | 10.86M | 11.84M | 11.71M | 9.24M | 10.47M | 7.40M | 8.73M | 8.26M | 7.46M | 8.86M | 7.20M | 5.37M | 7.07M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.81M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Operating Leases
|
| | | | | | | | | | | 0.14M | 0.32M | 0.36M | 0.24M | 0.95M | 8.00M |
|
Other Non-Current Liabilities
|
0.35M | 0.84M | 1.56M | 1.83M | 2.80M | 1.46M | 0.78M | 6.49M | 5.42M | 4.70M | 3.71M | 3.90M | 4.22M | 2.74M | 1.05M | 0.16M | |
|
Total Non-Current Liabilities
|
-0.35M | 13.57M | 15.68M | 12.50M | 10.86M | 11.84M | 11.71M | 10.17M | 10.73M | 8.02M | 9.36M | 9.02M | 7.79M | 9.23M | 7.45M | 6.33M | |
|
Total Liabilities
|
| 14.41M | 17.24M | 14.34M | 13.66M | 13.30M | 12.49M | 16.66M | 16.15M | 12.72M | 13.07M | 12.92M | 12.02M | 11.97M | 8.50M | 6.49M | 15.09M |
|
Total Debt
|
| | | | | | | | 1.12M | 1.10M | 0.49M | | | | | | |
|
Common Equity
|
84.70M | 98.72M | 124.68M | 128.78M | 132.18M | 128.38M | 96.40M | 89.87M | 86.44M | 86.81M | 93.16M | 89.64M | 75.59M | 64.45M | 51.37M | 35.97M | 28.23M |
|
Shareholder's Equity
|
84.70M | 98.72M | 124.68M | 128.78M | 132.18M | 128.38M | 96.40M | 89.87M | 86.44M | 86.81M | 93.16M | 89.64M | 75.59M | 64.45M | 51.37M | 35.97M | 28.23M |
|
Liabilities and Shareholders Equity
|
92.67M | 113.13M | 141.92M | 143.12M | 145.84M | 141.68M | 108.89M | 106.53M | 102.59M | 99.54M | 106.22M | 102.56M | 87.61M | 76.42M | 59.88M | 42.46M | 43.32M |
|
Retained Earnings
|
38.25M | 48.63M | 67.50M | 74.26M | 78.11M | 71.92M | 66.94M | 64.77M | 64.66M | 59.55M | 59.71M | 49.37M | 27.87M | 11.50M | -4.48M | -24.57M | -35.20M |
|
Treasury Shares
|
| | | 1.34M | 0.81M | 0.44M | 4.66M | 1.61M | 1.64M | 11.98M | 0.02M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M | 12.00M |
|
Tangible Book Value
|
59.75M | 63.05M | | | | | | | | | | | | | | | |