|
Cash & Equivalents
|
3.59M | 7.16M | 11.06M | 16.30M | 22.98M | 6.66M |
|
Short-term Investments
|
| | 2.11M | 7.80M | 5.21M | 18.54M |
|
Cash & Current Investments
|
3.59M | 7.16M | 13.17M | 24.10M | 28.19M | 25.19M |
|
Receivables - Net
|
16.16M | 30.80M | 37.55M | 28.75M | 17.35M | 15.80M |
|
Receivables - Other
|
36.04M | 38.54M | 39.68M | 36.46M | 0.23M | 0.24M |
|
Receivables
|
52.20M | 69.34M | 77.23M | 65.21M | 17.58M | 16.04M |
|
Raw Materials
|
| | | 7.98M | 9.34M | 9.69M |
|
Work In Process
|
| | | 2.26M | 2.50M | 1.74M |
|
Finished Goods
|
| | | 12.10M | 12.19M | 11.37M |
|
Inventory
|
9.97M | 15.38M | 25.80M | 23.10M | 24.60M | 23.38M |
|
Prepaid Assets
|
0.33M | 0.66M | 0.01M | 1.57M | 0.05M | 1.54M |
|
Current Assets
|
80.24M | 107.64M | 139.31M | 125.91M | 99.79M | 92.65M |
|
Buildings
|
11.19M | 12.45M | 12.75M | 11.78M | 11.44M | |
|
Construction in Progress
|
0.24M | 0.09M | 0.41M | 0.02M | 0.02M | 0.01M |
|
Land & Improvements
|
1.95 | 4.04M | | 4.46M | 4.33M | 4.22M |
|
Property, Plant & Equipment (Net)
|
20.63M | 20.14M | 18.96M | 15.59M | 13.70M | 13.14M |
|
Long-Term Investments
|
| | | 0.25M | | |
|
Goodwill
|
0.00M | 0.00M | 0.00M | | | |
|
Intangibles
|
0.01M | 4.04M | 4.04M | 3.64M | 3.45M | 3.27M |
|
Goodwill & Intangibles
|
0.01M | 4.04M | 4.04M | 3.64M | 3.45M | 3.27M |
|
Long-Term Deferred Tax
|
0.51M | 0.16M | 0.14M | 0.22M | 0.26M | 0.43M |
|
Other Non-Current Assets
|
0.80M | 0.00M | 0.04M | 0.28M | 9.92M | 4.13M |
|
Non-Current Assets
|
26.24M | 24.34M | 23.26M | 29.21M | 30.69M | 22.93M |
|
Assets
|
106.48M | 131.98M | 162.57M | 155.12M | 130.48M | 115.58M |
|
Accounts Payables
|
14.71M | 22.01M | 29.06M | 24.82M | 25.27M | 23.10M |
|
Notes Payables
|
16.86M | 18.49M | 8.76M | 8.99M | 36.71M | 19.37M |
|
Payables
|
31.57M | 40.49M | 37.83M | 33.80M | 61.99M | 42.47M |
|
Accumulated Expenses
|
0.48M | 0.48M | 0.95M | 0.75M | 0.81M | 1.05M |
|
Other Accumulated Expenses
|
3.09M | 2.21M | 1.20M | 1.55M | 2.28M | 3.99M |
|
Short term Debt
|
16.86M | 18.49M | 8.76M | 8.99M | 3.04M | |
|
Current Leases
|
| | 0.03M | 0.47M | 0.49M | 0.52M |
|
Current Taxes
|
0.01M | | 0.11M | 0.19M | 0.76M | 1.20M |
|
Current Deferred Revenue
|
0.13M | 0.37M | 0.39M | 0.23M | | 0.27M |
|
Total Current Liabilities
|
55.99M | 78.81M | 85.46M | 66.21M | 72.52M | 57.54M |
|
Non-Current Debt
|
2.18M | 2.34M | 2.21M | 1.81M | 1.53M | |
|
Non-Current Deffered Revenue
|
| | | | 1.53M | 1.26M |
|
Minority Interest
|
8.37M | 5.77M | 12.56M | 13.72M | 0.57M | -6.94M |
|
Operating Leases
|
| | 0.05M | 2.18M | 1.68M | 1.17M |
|
Other Non-Current Liabilities
|
| | | 5.48M | 4.08M | 2.34M |
|
Total Non-Current Liabilities
|
3.53M | 2.51M | 2.26M | 9.47M | 7.30M | 4.77M |
|
Total Liabilities
|
59.52M | 81.32M | 87.72M | 75.68M | 79.82M | 62.31M |
|
Total Debt
|
19.04M | 20.83M | 10.97M | 10.80M | 4.57M | |
|
Common Equity
|
46.96M | 50.66M | 74.84M | 79.43M | 50.65M | 60.21M |
|
Shareholder's Equity
|
46.96M | 50.66M | 74.84M | 79.43M | 50.65M | 60.21M |
|
Liabilities and Shareholders Equity
|
106.48M | 131.98M | 162.57M | 155.12M | 130.48M | 115.58M |
|
Retained Earnings
|
19.86M | 26.73M | 33.67M | 34.41M | 18.54M | 32.60M |