|
Cash & Equivalents
|
7.66M | 5.63M | 6.77M | 5.39M | 4.31M | 4.64M | 7.31M | 7.26M | 4.34M | 7.68M | 8.31M | 8.10M | 5.82M | 4.24M | 4.33M | 1.98M | 0.01M | 1.84M | 4.42M | 4.36M | 5.63M | 6.29M | 4.52M | 4.90M | 2.02M | 4.87M | 5.91M | 5.56M | 2.79M | 6.25M | 6.10M | 5.43M | 3.71M | 3.44M | 9.65M | 8.97M | 3.88M | 3.27M | 3.80M | 5.84M | 0.90M | 2.17M | 1.18M | 1.24M | 0.90M | 2.13M | 0.48M | 1.74M | 0.27M | 2.72M | 0.08M | 3.56M | 1.15M | 1.05M | 4.85M | 3.04M | 0.44M | 1.20M | 0.23M | 1.04M |
|
Cash & Current Investments
|
7.66M | 5.63M | 6.77M | 5.39M | 4.31M | 4.64M | 7.31M | 7.26M | 4.34M | 7.68M | 8.31M | 8.10M | 5.82M | 4.24M | 4.33M | 1.98M | 0.01M | 1.84M | 4.42M | 4.36M | 5.63M | 6.29M | 4.52M | 4.90M | 2.02M | 4.87M | 5.91M | 5.56M | 2.79M | 6.25M | 6.10M | 5.43M | 3.71M | 3.44M | 9.65M | 8.97M | 3.88M | 3.27M | 3.80M | 5.84M | 0.90M | 2.17M | 1.18M | 1.24M | 0.90M | 2.13M | 0.48M | 1.74M | 0.27M | 2.72M | 0.08M | 3.56M | 1.15M | 1.05M | 4.85M | 3.04M | 0.44M | 1.20M | 0.23M | 1.04M |
|
Receivables - Net
|
| | 3.90M | 2.85M | 3.95M | 5.17M | 3.09M | 2.67M | 3.09M | 4.82M | 3.34M | 2.24M | 4.26M | 4.92M | 2.44M | 2.72M | 5.03M | 4.93M | 3.69M | 4.32M | 3.78M | 4.38M | 3.34M | 3.39M | 4.55M | 5.53M | 3.57M | 3.36M | 6.06M | 7.09M | 4.15M | 3.73M | 3.20M | 7.13M | 2.84M | 2.16M | 2.70M | 6.88M | 6.27M | 4.25M | 5.09M | 11.05M | 7.09M | 5.81M | 9.14M | 8.27M | 7.19M | 5.24M | 4.26M | 7.53M | 5.63M | 3.37M | 4.68M | 7.41M | 3.67M | 4.18M | 5.64M | 6.79M | 3.86M | 3.31M |
|
Receivables
|
| | 3.90M | 2.85M | 3.95M | 5.17M | 3.09M | 2.67M | 3.09M | 4.82M | 3.34M | 2.24M | 4.26M | 4.92M | 2.44M | 2.72M | 5.03M | 4.93M | 3.69M | 4.32M | 3.78M | 4.38M | 3.34M | 3.39M | 4.55M | 5.53M | 3.57M | 3.36M | 6.06M | 7.09M | 4.15M | 3.73M | 3.20M | 7.13M | 2.84M | 2.16M | 2.70M | 6.88M | 6.27M | 4.25M | 5.09M | 11.05M | 7.09M | 5.81M | 9.14M | 8.27M | 7.19M | 5.24M | 4.26M | 7.53M | 5.63M | 3.37M | 4.68M | 7.41M | 3.67M | 4.18M | 5.64M | 6.79M | 3.86M | 3.31M |
|
Inventory
|
| | 5.82M | 8.49M | 6.48M | 5.00M | 7.09M | 5.76M | 5.69M | 4.67M | 8.52M | 8.37M | 7.53M | 7.25M | 9.15M | 10.74M | 11.10M | 8.62M | 8.35M | 8.16M | 7.51M | 7.30M | 8.07M | 7.69M | 8.89M | 8.05M | 8.81M | 9.12M | 9.29M | 7.71M | 9.80M | 10.93M | 11.71M | 8.63M | 6.38M | 7.28M | 7.25M | 6.79M | 9.20M | 9.42M | 10.04M | 7.77M | 14.39M | 17.22M | 18.63M | 19.90M | 20.63M | 22.00M | 23.08M | 20.53M | 18.34M | 17.51M | 17.58M | 13.47M | 13.16M | 13.49M | 14.88M | 15.26M | 15.89M | 13.53M |
|
Current Deferred Tax Assets
|
| | | | | | 0.10M | | | | -0.14M | | | | -0.14M | | | | -0.14M | | | | -0.14M | | | | -0.14M | | | | -0.14M | | | | 0.14M | | | | 0.14M | | | | 0.10M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.85M | 0.60M | 1.20M | 1.71M | 0.39M | 1.97M | 1.43M | 1.89M | 0.59M | 0.88M | 2.09M | 1.33M | 0.76M | 0.57M | 0.83M | 0.72M | 0.72M | 1.05M | 0.51M | 0.78M | 0.83M | 0.86M | 0.81M | 0.77M | 0.60M | 1.04M | 0.88M | 0.78M | 0.35M | 0.50M | 0.57M | 0.33M | 0.39M | 0.57M | 0.87M | 1.34M | 1.04M | 0.84M | 1.50M | 2.58M | 2.31M | 2.27M | 2.56M | 2.26M | 1.11M | 0.62M | 0.79M | 0.87M | 0.63M | 0.61M | 0.80M | 1.40M | 0.89M | 0.98M | 1.49M | 0.71M | 1.00M | 1.11M |
|
Current Assets
|
| | 18.06M | 18.22M | 16.01M | 16.58M | 17.90M | 17.65M | 19.01M | 19.21M | 21.05M | 19.64M | 20.18M | 18.07M | 17.25M | 16.36M | 17.19M | 16.30M | 17.20M | 17.90M | 17.59M | 18.75M | 16.76M | 16.84M | 16.41M | 19.23M | 18.88M | 19.08M | 19.50M | 21.95M | 20.52M | 20.59M | 19.49M | 19.70M | 19.48M | 19.19M | 15.06M | 18.96M | 20.31M | 20.35M | 19.82M | 23.57M | 25.22M | 26.89M | 31.48M | 32.56M | 29.63M | 29.82M | 28.61M | 31.65M | 24.69M | 25.05M | 24.20M | 23.34M | 23.19M | 22.28M | 23.03M | 24.52M | 21.72M | 20.04M |
|
Buildings
|
| | | | | | 2.36M | | | 2.38M | 2.68M | 2.70M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.69M | 2.88M | 2.88M | 2.88M | 2.88M | 3.70M | 3.91M | 3.99M | 3.99M | 4.10M | 4.09M | 4.09M | 4.09M | 4.09M | 4.09M | 4.07M | 4.07M | 4.07M | 4.09M | 4.09M | 4.09M | 4.18M | 4.32M | 4.57M | 5.01M | 5.11M | 5.70M | 5.93M | 5.93M | 6.17M | 6.17M | 6.17M | 6.21M | 6.21M | 6.21M | 6.21M | | | | | | | |
|
Land & Improvements
|
| | | | | | 0.82M | | | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.76M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 1.85M | 1.82M | 1.79M | 1.76M | 2.00M | 2.07M | 1.99M | 2.00M | 2.24M | 2.25M | 2.21M | 2.18M | 2.15M | 2.10M | 2.06M | 2.08M | 2.23M | 2.18M | 2.17M | 2.14M | 2.95M | 3.13M | 3.18M | 3.15M | 3.22M | 3.20M | 3.14M | 3.10M | 3.11M | 3.05M | 2.79M | 2.75M | 2.73M | 2.71M | 2.78M | 2.77M | 2.97M | 3.10M | 3.41M | 3.80M | 3.89M | 4.41M | 4.64M | 4.66M | 4.83M | 4.75M | 4.93M | 4.75M | 4.66M | 4.55M | 4.45M | 4.48M | 3.85M | 3.81M | 3.74M | 3.70M | 3.64M | 3.09M |
|
Intangibles
|
| | 0.51M | | 0.48M | 0.46M | 0.44M | 0.42M | 0.40M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.22M | 0.89M | 0.04M | 0.17M | 0.15M | 0.13M | 0.11M | 0.10M | 0.08M | 0.06M | 0.00M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 779.00 | 719.00 | 659.00 | 599.00 | 539.00 | 0.01M | 0.05M | 0.03M | 0.05M | 0.05M | 0.03M | 0.05M | 0.05M | 0.13M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Goodwill & Intangibles
|
| | 0.51M | | 0.48M | 0.46M | 0.44M | 0.42M | 0.40M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M | 0.22M | 0.89M | 0.04M | 0.17M | 0.15M | 0.13M | 0.11M | 0.10M | 0.08M | 0.06M | 0.00M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 779.00 | 719.00 | 659.00 | 599.00 | 539.00 | 0.01M | 0.05M | 0.03M | 0.05M | 0.05M | 0.03M | 0.05M | 0.05M | 0.13M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Long-Term Deferred Tax
|
| | 0.16M | | 0.16M | | 0.10M | 0.09M | | | 0.05M | | | | 0.06M | | | | 0.03M | 0.05M | 0.04M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | | | 0.08M | | | | 0.06M | | | | 0.04M | | | | -0.02M | | | | 0.12M | 0.04M | 0.40M | 0.39M | 0.41M | 0.23M | 0.23M | 0.40M | 0.43M | 0.55M | 0.74M | 0.90M | 3.00 | |
|
Non-Current Assets
|
| | 2.52M | 2.47M | 2.44M | 2.38M | 2.54M | 2.58M | 2.39M | 2.38M | 2.61M | 2.60M | 2.55M | 2.49M | 2.44M | 2.38M | 2.32M | 2.32M | 2.45M | 2.39M | 2.36M | 2.31M | 3.11M | 3.26M | 3.29M | 3.25M | 3.30M | 3.27M | 3.14M | 3.10M | 3.11M | 3.06M | 2.79M | 2.75M | 2.73M | 2.71M | 2.78M | 2.78M | 2.97M | 3.10M | 3.41M | 3.81M | 3.92M | 4.44M | 4.67M | 4.69M | 4.89M | 4.83M | 5.36M | 5.27M | 5.11M | 4.89M | 4.79M | 4.99M | 4.30M | 4.47M | 4.59M | 4.72M | 3.75M | 3.20M |
|
Assets
|
| | 20.58M | 20.70M | 18.45M | 18.96M | 20.44M | 20.24M | 21.41M | 21.59M | 23.66M | 22.23M | 22.73M | 20.56M | 19.69M | 18.74M | 19.51M | 18.62M | 19.66M | 20.29M | 19.95M | 21.05M | 19.87M | 20.10M | 19.70M | 22.48M | 22.18M | 22.36M | 22.64M | 25.05M | 23.63M | 23.65M | 22.28M | 22.46M | 22.21M | 21.90M | 17.84M | 21.73M | 23.28M | 23.45M | 23.23M | 27.38M | 29.14M | 31.33M | 36.16M | 37.25M | 34.52M | 34.65M | 33.97M | 36.92M | 29.80M | 29.94M | 28.99M | 28.33M | 27.49M | 26.75M | 27.63M | 29.24M | 25.48M | 23.25M |
|
Accounts Payables
|
| | 0.52M | | 0.99M | 0.68M | 2.76M | 0.83M | 2.46M | 1.63M | 2.87M | 1.12M | 1.96M | 2.09M | 1.31M | 1.33M | 0.95M | 0.63M | 2.01M | 2.10M | 0.75M | 2.70M | 2.31M | 1.75M | 1.35M | 0.89M | 2.45M | 2.31M | 2.05M | 3.05M | 0.38M | 2.71M | 0.37M | 0.64M | 0.41M | 0.24M | 0.45M | 1.52M | 3.11M | 2.66M | 2.69M | 3.85M | 1.35M | 3.68M | 1.66M | 1.79M | 1.57M | 1.38M | 0.71M | 2.63M | 2.18M | 2.80M | 2.19M | 0.79M | 1.24M | 1.10M | 2.31M | 1.86M | 1.51M | 1.20M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.34M | 0.68M | 0.68M | 1.00M | 3.00M | 5.00M | 9.50M | 9.00M | 7.00M | 7.60M | 8.50M | 8.00M | 1.26M | | | | | | | 2.42M | 2.10M | 4.23M |
|
Payables
|
| | 0.52M | | 0.99M | 0.68M | 2.76M | 0.83M | 2.46M | 1.63M | 2.87M | 1.12M | 1.96M | 2.09M | 1.31M | 1.33M | 0.95M | 0.63M | 2.01M | 2.10M | 0.75M | 2.70M | 2.31M | 1.75M | 1.35M | 0.89M | 2.45M | 2.31M | 2.05M | 3.05M | 0.38M | 2.71M | 0.37M | 0.64M | 0.41M | 0.24M | 0.45M | 1.82M | 3.45M | 3.34M | 3.37M | 4.84M | 4.35M | 8.68M | 11.16M | 10.79M | 8.57M | 8.98M | 9.21M | 10.63M | 3.44M | 2.80M | 2.19M | 0.79M | 1.24M | 1.10M | 2.31M | 4.28M | 3.61M | 5.44M |
|
Accumulated Expenses
|
| | 0.94M | | 0.89M | 1.20M | 1.18M | 0.96M | 1.13M | 1.22M | 1.15M | 0.67M | 0.77M | 1.13M | 1.07M | 0.95M | 0.76M | 0.96M | 1.02M | 1.14M | 0.97M | 1.39M | 1.47M | 1.13M | 1.05M | 1.71M | 1.81M | 1.77M | 1.27M | 1.84M | 1.80M | 1.23M | 0.94M | 1.45M | 1.31M | 1.19M | 0.92M | 1.65M | 2.02M | 1.68M | 1.93M | 2.29M | 1.80M | 1.59M | 2.08M | 2.05M | 1.86M | 1.62M | 1.69M | 2.33M | 2.11M | 1.40M | 1.74M | 2.25M | 1.40M | 1.45M | 1.64M | 1.91M | 1.08M | 0.97M |
|
Other Accumulated Expenses
|
| | | | | | 0.17M | | | | 0.14M | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 0.23M | 0.20M | 0.04M | 0.33M | | | | | | | | | | | | | | | | 0.31M | | 0.32M | | | | | | 0.03M | | | | | | | 0.04M | 0.22M | | 0.23M | | | | | | | | 0.15M | 0.15M | 0.35M | 0.17M | 0.24M | | | | 0.01M | | |
|
Curent Deferred Tax Liability
|
| | | | | | 0.10M | | | 0.05M | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 3.09M | 3.60M | 2.30M | 2.26M | 2.97M | 2.28M | 2.62M | 1.78M | 3.01M | 1.26M | 2.09M | 2.21M | 1.43M | 1.44M | 1.93M | 1.68M | 2.10M | 2.18M | 1.72M | 2.70M | 2.31M | 2.06M | 1.35M | 2.92M | 2.45M | 2.31M | 2.05M | 3.05M | 2.17M | 2.74M | 1.31M | 2.09M | 1.72M | 1.42M | 1.37M | 3.47M | 3.49M | 3.29M | 3.22M | 5.07M | 6.15M | 8.68M | 13.24M | 12.84M | 10.42M | 10.60M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.34M | 0.26M | 0.15M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.16M | | | 0.16M | 0.10M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.05M | 0.04M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | | 0.04M | 0.05M | 0.08M | 0.09M | 0.08M | 0.09M | 0.06M | 0.05M | 0.09M | 0.10M | 0.10M | 0.06M | 0.01M | 0.04M | 0.12M | 0.13M | 0.13M | 0.13M | 0.10M | 0.04M | 0.40M | 0.39M | 0.09M | 0.23M | | | 0.09M | | | | 0.09M | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 0.06M | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 3.09M | 3.60M | 2.30M | 2.26M | 2.97M | 2.28M | 2.67M | 1.83M | 3.06M | 1.30M | 2.13M | 2.26M | 1.49M | 1.50M | 1.99M | 1.74M | 2.13M | 2.23M | 1.76M | 2.70M | 2.35M | 2.09M | 1.38M | 2.95M | 2.46M | 2.31M | 2.09M | 3.11M | 2.25M | 2.82M | 1.39M | 2.18M | 1.78M | 1.47M | 1.46M | 3.95M | 3.93M | 3.61M | 3.38M | 5.11M | 6.26M | 8.81M | 13.36M | 12.97M | 10.42M | 10.60M | 10.90M | 13.11M | 5.70M | 4.55M | 4.10M | 3.29M | 2.64M | 2.55M | 3.95M | 6.21M | 4.70M | 6.41M |
|
Total Debt
|
| | | | | | | | | | | | | | | | 0.88M | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.34M | 0.26M | 0.15M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 17.49M | 17.10M | 16.15M | 16.70M | 17.47M | 17.95M | 18.74M | 19.76M | 20.60M | 20.93M | 20.60M | 18.30M | 18.20M | 17.23M | 17.52M | 16.88M | 17.52M | 18.06M | 18.19M | 18.35M | 17.52M | 18.32M | 18.32M | 19.53M | 19.72M | 20.05M | 20.56M | 21.94M | 21.37M | 20.83M | 20.89M | 20.28M | 20.43M | 20.42M | 16.38M | 17.78M | 19.35M | 19.84M | 19.85M | 22.27M | 22.87M | 22.52M | 22.79M | 24.29M | 24.09M | 24.04M | 23.07M | 23.81M | 24.10M | 25.39M | 24.89M | 25.04M | 24.85M | 24.19M | 23.68M | 23.03M | 20.78M | 16.84M |
|
Shareholder's Equity
|
| | 17.49M | 17.10M | 16.15M | 16.70M | 17.47M | 17.95M | 18.74M | 19.76M | 20.60M | 20.93M | 20.60M | 18.30M | 18.20M | 17.23M | 17.52M | 16.88M | 17.52M | 18.06M | 18.19M | 18.35M | 17.52M | 18.32M | 18.32M | 19.53M | 19.72M | 20.05M | 20.56M | 21.94M | 21.37M | 20.83M | 20.89M | 20.28M | 20.43M | 20.42M | 16.38M | 17.78M | 19.35M | 19.84M | 19.85M | 22.27M | 22.87M | 22.52M | 22.79M | 24.29M | 24.09M | 24.04M | 23.07M | 23.81M | 24.10M | 25.39M | 24.89M | 25.04M | 24.85M | 24.19M | 23.68M | 23.03M | 20.78M | 16.84M |
|
Liabilities and Shareholders Equity
|
| | 20.58M | 20.70M | 18.45M | 18.96M | 20.44M | 20.24M | 21.41M | 21.59M | 23.66M | 22.23M | 22.73M | 20.56M | 19.69M | 18.74M | 19.51M | 18.62M | 19.66M | 20.29M | 19.95M | 21.05M | 19.87M | 20.10M | 19.70M | 22.48M | 22.18M | 22.36M | 22.64M | 25.05M | 23.63M | 23.65M | 22.28M | 22.46M | 22.21M | 21.90M | 17.84M | 21.73M | 23.28M | 23.45M | 23.23M | 27.38M | 29.14M | 31.33M | 36.16M | 37.25M | 34.52M | 34.65M | 33.97M | 36.92M | 29.80M | 29.94M | 28.99M | 28.33M | 27.49M | 26.75M | 27.63M | 29.24M | 25.48M | 23.25M |
|
Retained Earnings
|
| | 15.09M | 14.74M | 14.03M | 14.62M | 15.39M | 15.87M | 16.66M | 17.68M | 18.52M | 18.85M | 18.55M | 16.40M | 16.32M | 15.41M | 15.70M | 15.10M | 15.75M | 16.29M | 16.42M | 16.61M | 15.85M | 16.33M | 16.64M | 17.85M | 18.07M | 18.39M | 18.90M | 20.29M | 19.75M | 19.23M | 19.29M | 18.73M | 18.88M | 18.87M | 14.94M | 16.34M | 17.91M | 18.40M | 18.41M | 20.76M | 21.36M | 20.97M | 21.24M | 22.74M | 22.53M | 22.45M | 21.48M | 22.22M | 22.51M | 23.80M | 23.26M | 23.42M | 23.23M | 22.57M | 22.00M | 21.35M | 19.10M | 15.15M |