|
Accumulated Depreciation
|
15.76M | 14.73M | 15.37M | 16.54M | 17.32M | 18.04M | 18.74M | 19.30M | 19.49M | 19.88M | 20.34M | 0.64M | 0.64M | 0.64M | |
|
Receivables - Doubtful
|
| | | | | | | | | | | | 0.09M | | |
|
Assets
|
23.73M | 32.42M | 29.59M | 21.26M | 17.26M | 15.80M | 16.65M | 27.55M | 30.07M | 39.22M | 43.45M | 60.31M | 39.78M | 34.24M | 43.15M |
|
Cash & Equivalents
|
4.15M | 13.71M | 8.62M | 7.18M | 5.19M | 5.55M | 2.78M | 13.25M | 15.51M | 12.45M | 18.33M | 26.38M | 21.51M | 40.71M | 41.59M |
|
Receivables - Net
|
5.78M | 4.31M | 4.35M | 3.24M | 3.27M | 2.61M | 3.50M | 3.39M | 3.39M | 4.45M | 4.12M | 0.67M | 0.54M | 0.36M | 0.49M |
|
Receivables
|
5.78M | 4.31M | 4.35M | 3.24M | 3.27M | 2.61M | 3.50M | 3.39M | 3.39M | 4.45M | 4.12M | 0.67M | 0.54M | 0.36M | 0.49M |
|
Raw Materials
|
| 2.86M | 2.47M | 1.83M | 1.59M | 1.42M | 1.41M | 1.53M | 1.72M | 2.13M | 2.08M | 0.25M | 0.26M | | |
|
Work In Process
|
| 1.38M | 1.60M | 1.49M | 1.57M | 1.32M | 1.31M | 1.34M | 1.81M | 2.64M | 2.47M | 0.01M | 0.01M | | |
|
Finished Goods
|
| 1.43M | 1.28M | 1.30M | 1.04M | 0.80M | 0.92M | 1.01M | 0.94M | 1.24M | 0.73M | 0.01M | | | |
|
Inventory
|
5.95M | 5.68M | 5.35M | 4.63M | 4.20M | 3.55M | 3.64M | 3.88M | 4.47M | 6.02M | 5.28M | 0.27M | 0.31M | 0.28M | 0.34M |
|
Prepaid Assets
|
0.32M | 0.29M | 0.67M | 0.41M | 0.28M | 0.19M | 0.20M | 0.23M | 0.24M | 0.36M | 0.26M | 0.26M | 0.44M | 0.27M | 0.28M |
|
Current Deferred Tax Assets
|
1.29M | 0.96M | 1.11M | | | | | | | | | | | | |
|
Current Assets
|
17.49M | 24.95M | 21.60M | 16.95M | 12.93M | 11.95M | 12.89M | 24.55M | 27.39M | 28.91M | 33.78M | 55.84M | 39.34M | 41.57M | 42.64M |
|
Buildings
|
5.00M | 3.62M | 3.79M | 3.91M | 3.92M | 3.94M | 3.97M | 3.97M | 4.03M | 4.65M | 4.81M | 4.87M | | | |
|
Land & Improvements
|
0.67M | 0.64M | 0.64M | 0.63M | 0.63M | 0.63M | 0.63M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | | | |
|
Property, Plant & Equipment (Net)
|
3.83M | 4.53M | 4.71M | 3.99M | 3.55M | 3.17M | 2.71M | 2.18M | 2.09M | 2.83M | 2.79M | 0.00M | 0.00M | 0.07M | 0.31M |
|
Long-Term Investments
|
| | | | | | | | | 3.33M | 3.07M | | | | |
|
Goodwill
|
| | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | |
|
Intangibles
|
| 0.16M | 0.10M | 0.04M | 0.49M | 0.43M | 0.59M | 0.51M | 0.44M | 0.36M | 0.29M | 0.21M | | | |
|
Goodwill & Intangibles
|
| 0.16M | 0.10M | 0.08M | 0.53M | 0.47M | 0.63M | 0.55M | 0.48M | 0.40M | 0.33M | 0.10M | 0.08M | 0.06M | 0.04M |
|
Long-Term Deferred Tax
|
2.06M | 2.38M | 3.92M | | 0.45M | | 0.21M | 0.17M | 0.13M | 3.31M | 3.05M | 0.03M | 0.23M | 0.15M | 0.16M |
|
Other Non-Current Assets
|
0.35M | 0.56M | 0.47M | 1.50M | 0.25M | 0.21M | 0.20M | 0.10M | | 0.10M | 0.02M | 12.09M | | | |
|
Non-Current Assets
|
6.24M | 7.47M | 7.99M | 4.31M | 4.33M | 3.85M | 3.76M | 3.00M | 2.69M | 10.31M | 9.67M | 4.48M | 0.45M | -7.32M | 0.50M |
|
Accounts Payables
|
2.03M | 1.75M | 2.45M | 1.98M | 1.72M | 0.99M | 1.52M | 1.48M | 1.42M | 1.86M | 1.24M | 0.06M | 0.31M | 0.09M | 0.33M |
|
Notes Payables
|
| 3.03M | 1.25M | 1.18M | | | | | | | | | | | |
|
Payables
|
2.03M | 4.78M | 3.70M | 3.16M | 1.72M | 0.99M | 1.52M | 1.48M | 1.42M | 1.86M | 1.24M | 0.06M | 0.31M | 0.09M | 0.33M |
|
Accumulated Expenses
|
1.30M | 1.10M | 1.01M | 0.99M | 0.68M | 0.77M | 0.94M | 0.87M | 1.14M | 1.83M | 1.32M | 0.33M | 0.17M | 0.26M | 0.29M |
|
Other Accumulated Expenses
|
1.02M | 0.55M | 0.21M | 0.34M | 0.38M | 0.32M | 0.29M | 0.28M | 0.19M | 0.39M | 0.81M | 0.48M | 0.11M | 0.08M | 0.20M |
|
Short term Debt
|
0.30M | 0.40M | 0.06M | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | 0.03M | 0.52M | 0.00M | 0.04M | 0.08M |
|
Total Current Liabilities
|
4.66M | 6.83M | 4.98M | 4.51M | 3.02M | 2.08M | 2.75M | 2.63M | 2.75M | 4.08M | 3.40M | 4.43M | 0.59M | 0.47M | 0.90M |
|
Non-Current Debt
|
0.37M | | | | | | | | | 0.24M | 0.29M | 0.61M | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 1.92M | 2.01M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 3.03M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.53M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | 129.00M | 129.00M | 0.47M | 0.71M | 0.69M | 1.00M |
|
Total Non-Current Liabilities
|
| | | | | | | | | -124.68M | -125.31M | 5.10M | 0.59M | -0.64M | 0.90M |
|
Total Liabilities
|
5.03M | 6.83M | 4.98M | 4.51M | 3.02M | 2.08M | 2.75M | 2.63M | 2.75M | 4.32M | 3.69M | 5.57M | 1.29M | 0.06M | 1.91M |
|
Total Debt
|
0.67M | 0.40M | 0.06M | | | | | | | 0.24M | 0.29M | 0.61M | | | |
|
Common Equity
|
18.70M | 25.59M | 24.61M | 16.75M | 14.24M | 13.73M | 13.89M | 24.93M | 27.32M | 34.89M | 39.77M | 54.74M | 38.49M | 40.68M | 41.24M |
|
Shareholder's Equity
|
18.70M | 25.59M | 24.61M | 16.75M | 14.24M | 13.73M | 13.89M | 24.93M | 27.32M | 34.89M | 39.77M | 54.74M | 38.49M | 40.68M | 41.24M |
|
Liabilities and Shareholders Equity
|
23.73M | 32.42M | 29.59M | 21.26M | 17.26M | 15.80M | 16.65M | 27.55M | 30.07M | 39.22M | 43.45M | 60.31M | 39.78M | 34.24M | 43.15M |
|
Treasury Shares
|
0.01M | -0.04M | -0.01M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Retained Earnings
|
-2.18M | -1.80M | -3.12M | -11.34M | -14.16M | -14.87M | -14.73M | -14.61M | -13.17M | -6.15M | -5.18M | 9.45M | -7.33M | -7.06M | -6.63M |
|
Shares Outstanding
|
| | | | | | | | | | | 5.31M | 5.43M | 5.45M | 5.45M |