|
Cash & Equivalents
|
3.93M | 3.96M | 3.99M | 0.67M | 0.94M | 1.26M | 33.93M | 5.00M | 2.27M | 2.60M | 1.35M | 3.49M | 5.29M | 12.45M | 70.13M |
|
Cash & Current Investments
|
3.93M | 3.96M | 3.99M | 0.67M | 0.94M | 1.26M | 33.93M | 5.00M | 2.27M | 2.60M | 1.35M | 3.49M | 5.29M | 12.45M | 70.13M |
|
Receivables - Net
|
1.77M | 2.45M | 1.96M | 3.71M | 0.70M | 4.41M | | 14.83M | 14.06M | 8.06M | 9.81M | 14.22M | 20.87M | 25.17M | 13.63M |
|
Receivables
|
1.77M | 2.45M | 1.96M | 3.71M | 0.70M | 4.41M | | 14.83M | 14.06M | 8.06M | 9.81M | 14.22M | 20.87M | 25.17M | 13.63M |
|
Inventory
|
18.21M | 17.73M | 40.17M | 33.97M | 37.02M | 61.90M | 68.60M | 172.49M | 115.35M | 72.09M | 53.59M | 99.83M | 152.84M | 159.65M | 104.48M |
|
Current Deferred Tax Assets
|
| | 0.23M | 0.21M | 0.40M | 0.38M | 2.53M | | | | | | | | |
|
Prepaid Assets
|
0.38M | 0.61M | 0.55M | 0.61M | 1.01M | 1.52M | 0.85M | 6.93M | 5.29M | 4.53M | 6.53M | 8.09M | 5.29M | 7.49M | 9.22M |
|
Current Assets
|
24.28M | 24.76M | 47.02M | 41.87M | 43.33M | 69.47M | 108.18M | 208.92M | 123.59M | 74.42M | 62.14M | 119.95M | 176.83M | 205.00M | 195.51M |
|
Property, Plant & Equipment (Net)
|
3.01M | 3.44M | 4.76M | 4.54M | 7.89M | 7.54M | 7.53M | 30.46M | 27.39M | 23.67M | 21.91M | 20.09M | 20.57M | 19.38M | 21.55M |
|
Goodwill
|
| | | | 0.27M | 0.86M | 0.86M | 49.46M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 47.80M | 62.30M |
|
Intangibles
|
0.07M | 0.09M | 0.08M | 0.06M | 2.32M | 3.79M | 3.30M | 32.42M | 29.45M | 26.01M | 23.15M | 20.36M | 17.56M | 14.77M | 14.10M |
|
Goodwill & Intangibles
|
0.07M | 0.09M | 0.08M | 0.06M | 2.59M | 4.64M | 4.16M | 81.88M | 77.25M | 73.81M | 70.95M | 68.16M | 65.37M | 62.57M | 76.40M |
|
Long-Term Deferred Tax
|
3.67M | 3.09M | 3.89M | 5.36M | 6.03M | 3.29M | 2.53M | | | | | | | | |
|
Other Non-Current Assets
|
0.07M | 0.08M | 0.34M | 0.55M | 0.10M | 0.08M | 0.07M | 0.18M | 0.11M | 3.14M | 2.30M | 1.47M | 3.58M | 3.14M | 2.33M |
|
Non-Current Assets
|
6.82M | 6.70M | 10.21M | 10.50M | 16.61M | 15.54M | 14.29M | 112.53M | 104.75M | 105.73M | 99.51M | 95.77M | 95.66M | 91.68M | 107.14M |
|
Assets
|
31.10M | 31.45M | 57.23M | 52.37M | 59.94M | 85.01M | 122.47M | 321.44M | 228.34M | 180.15M | 161.65M | 215.72M | 272.49M | 296.67M | 302.65M |
|
Accounts Payables
|
6.35M | 5.23M | 6.22M | 3.96M | 2.53M | 5.79M | 5.11M | 10.88M | 8.67M | 10.27M | 19.42M | 9.62M | 14.16M | 23.40M | 8.69M |
|
Notes Payables
|
| | | | | | 0.20M | 65.15M | 29.00M | 14.00M | 2.00M | 15.00M | | | |
|
Payables
|
6.35M | 5.23M | 6.22M | 3.96M | 2.53M | 5.79M | 5.31M | 76.04M | 37.67M | 24.27M | 21.42M | 24.62M | 14.16M | 23.40M | 8.69M |
|
Accumulated Expenses
|
0.69M | 0.70M | 0.66M | 0.29M | 1.98M | 3.02M | 2.89M | 15.22M | 19.02M | 18.12M | 5.33M | 30.64M | 27.91M | 31.54M | 33.81M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.05M | 2.97M | 0.91M | 0.16M | 0.11M |
|
Short term Debt
|
5.01M | 6.36M | 12.74M | 15.37M | 6.32M | 20.57M | 0.20M | 66.20M | 29.00M | 14.00M | 7.31M | 15.00M | 4.25M | | |
|
Current Leases
|
| | | | | | | | | | | 1.38M | 1.67M | 1.89M | 1.96M |
|
Current Taxes
|
| | | | | | 0.32M | | | | | | | | |
|
Total Current Liabilities
|
12.05M | 12.29M | 19.62M | 19.61M | 11.21M | 30.96M | 10.30M | 95.36M | 60.41M | 46.13M | 37.77M | 64.44M | 52.63M | 58.55M | 47.81M |
|
Capital Leases
|
| | | | | | | | 0.01M | 0.00M | | | | | |
|
Non-Current Debt
|
1.02M | 0.12M | 4.92M | 4.67M | 4.39M | 4.29M | 0.15M | 101.16M | 101.59M | 81.98M | 77.98M | 73.14M | 38.98M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 1.47M | 0.44M | 1.19M | 1.35M | 1.69M | 4.92M | 6.35M | 4.08M |
|
Operating Leases
|
| | | | | | | | | 5.74M | 3.93M | 5.50M | 5.76M | 4.79M | 4.92M |
|
Other Non-Current Liabilities
|
| | | | 0.33M | 0.33M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | 15.60M | 35.25M | | | | | | | | | |
|
Total Liabilities
|
13.07M | 12.41M | 24.54M | 24.28M | 15.94M | 35.59M | 10.45M | 197.99M | 159.13M | 135.04M | 121.03M | 144.78M | 97.62M | 67.90M | 56.80M |
|
Total Debt
|
6.03M | 6.48M | 17.66M | 20.04M | 10.71M | 24.87M | 0.35M | 167.36M | 130.59M | 95.98M | 85.29M | 88.14M | 43.23M | | |
|
Common Equity
|
18.02M | 19.04M | 32.70M | 28.09M | 44.00M | 49.42M | 112.02M | 123.45M | 69.21M | 45.11M | 40.62M | 70.94M | 174.88M | 228.77M | 245.85M |
|
Shareholder's Equity
|
18.02M | 19.04M | 32.70M | 28.09M | 44.00M | 49.42M | 112.02M | 123.45M | 69.21M | 45.11M | 40.62M | 70.94M | 174.88M | 228.77M | 245.85M |
|
Liabilities and Shareholders Equity
|
31.10M | 31.45M | 57.23M | 52.37M | 59.94M | 85.01M | 122.47M | 321.44M | 228.34M | 180.15M | 161.65M | 215.72M | 272.49M | 296.67M | 302.65M |
|
Retained Earnings
|
-25.10M | -24.07M | -11.27M | -17.11M | -17.83M | -13.07M | -2.43M | 8.73M | -46.93M | -72.87M | -78.08M | -45.82M | 57.98M | 110.23M | 134.62M |