|
Cash & Equivalents
|
3.27M | 4.14M | 4.31M | 2.48M | | | 6.36M | 4.16M | 5.86M | 6.40M | 7.68M | 5.33M | 5.41M | 4.95M | 7.25M |
|
Short-term Investments
|
| | | 5.52M | 2.03M | 2.24M | 3.77M | 3.30M | 3.57M | 5.54M | 0.00M | 0.01M | | | |
|
Cash & Current Investments
|
3.27M | 4.14M | 4.31M | 8.00M | 2.03M | 2.24M | 10.13M | 7.46M | 9.42M | 11.95M | 7.69M | 5.34M | 5.41M | 4.95M | 7.25M |
|
Receivables - Other
|
2.13M | 1.32M | 2.45M | 2.61M | 1.45M | 1.41M | 1.30M | 1.36M | 1.27M | 0.93M | 1.51M | 1.77M | 1.30M | 1.24M | 1.08M |
|
Raw Materials
|
1.32M | 1.46M | 1.10M | 1.24M | | | | | | | | | 4.96M | 5.51M | 5.06M |
|
Finished Goods
|
2.52M | 2.69M | 4.01M | 4.72M | | | | | | | | | 8.14M | 8.88M | 10.47M |
|
Inventory
|
3.84M | 4.15M | 5.11M | 5.96M | 7.47M | 7.71M | 7.46M | 9.13M | 10.49M | 10.96M | 11.11M | 16.34M | 13.10M | 14.39M | 15.53M |
|
Current Deferred Tax Assets
|
0.22M | 1.03M | 1.03M | 0.79M | 0.42M | 1.64M | 1.76M | 1.55M | | | | | | | |
|
Prepaid Assets
|
0.36M | 0.55M | 0.26M | 0.41M | 0.41M | 0.42M | 0.44M | 1.66M | 1.06M | 0.80M | 1.30M | 1.95M | 1.73M | 1.42M | 1.71M |
|
Current Assets
|
13.49M | 14.06M | 16.93M | 22.32M | 19.28M | 20.94M | 26.07M | 30.57M | 33.30M | 33.20M | 33.75M | 40.23M | 39.67M | 41.58M | 44.34M |
|
Buildings
|
3.11M | 3.41M | 4.61M | 5.70M | 6.18M | 6.53M | 6.85M | 6.93M | 7.75M | 8.17M | 13.15M | 14.78M | 16.43M | 14.76M | 14.65M |
|
Construction in Progress
|
| | | | | | | | | | | | 0.82M | 3.09M | 0.82M |
|
Land & Improvements
|
0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.50M | 1.24M | 1.26M |
|
Property, Plant & Equipment (Net)
|
3.64M | 4.29M | 5.32M | 6.48M | 7.29M | 7.28M | 7.36M | 7.17M | 7.36M | 7.11M | 11.82M | 12.17M | 14.07M | 16.27M | 15.18M |
|
Long-Term Investments
|
20.56M | 21.46M | 24.70M | 22.96M | 20.54M | 19.84M | 20.04M | 22.95M | 24.21M | 24.09M | 27.62M | 21.81M | 23.71M | 25.40M | 28.61M |
|
Goodwill
|
| | | | | | | | | | | 4.78M | 4.78M | 4.78M | 4.78M |
|
Intangibles
|
1.76M | 1.95M | 2.06M | 1.20M | 1.26M | 1.28M | 1.32M | 1.16M | 1.01M | 0.80M | 3.02M | 9.57M | 9.69M | 9.81M | 13.98M |
|
Goodwill & Intangibles
|
1.76M | 1.95M | 2.06M | 1.20M | 1.26M | 1.28M | 1.32M | 1.16M | 1.01M | 0.80M | 3.02M | 14.36M | 14.47M | 14.59M | 18.77M |
|
Long-Term Deferred Tax
|
1.41M | 0.60M | 0.47M | 0.94M | 1.18M | 1.64M | | 1.55M | 1.63M | 0.21M | 0.09M | | 0.53M | 0.54M | 0.50M |
|
Other Non-Current Assets
|
0.04M | 0.08M | | 2.48M | 2.62M | 3.40M | 6.36M | 0.15M | | 0.66M | | | | | |
|
Non-Current Assets
|
22.91M | 23.53M | 26.80M | 25.26M | 25.00M | 22.85M | 23.19M | 7.17M | 7.36M | 7.11M | 12.53M | 12.17M | 49.67M | 53.10M | 58.40M |
|
Assets
|
40.04M | 41.88M | 49.05M | 54.06M | 51.57M | 51.07M | 56.61M | 63.55M | 67.51M | 66.07M | 74.37M | 86.19M | 89.34M | 94.68M | 102.75M |
|
Accounts Payables
|
2.03M | 1.82M | 1.83M | 2.23M | 2.10M | 2.75M | 2.68M | 3.91M | 4.51M | 3.21M | 4.29M | 7.80M | 6.06M | 6.39M | 8.04M |
|
Notes Payables
|
0.08M | 0.08M | 0.08M | | | | | | | | | | | | |
|
Payables
|
2.11M | 1.89M | 1.91M | 2.23M | 2.10M | 2.75M | 2.68M | 3.91M | 4.51M | 3.21M | 4.29M | 7.80M | 6.06M | 6.39M | 8.04M |
|
Accumulated Expenses
|
1.63M | 1.57M | 1.28M | 1.85M | 1.06M | 0.94M | 1.54M | 2.75M | 1.86M | 1.31M | 2.88M | 2.30M | 2.31M | 3.16M | 1.84M |
|
Other Accumulated Expenses
|
0.18M | 0.25M | 0.19M | 0.39M | 0.51M | 0.30M | 0.68M | 1.01M | 1.47M | 0.88M | 0.89M | 0.67M | 1.16M | 0.57M | 1.07M |
|
Short term Debt
|
| | | | | | | | | | | 5.90M | 3.60M | 4.29M | 9.33M |
|
Current Leases
|
| | | | | | | | | 0.39M | 0.27M | 0.37M | 0.34M | 0.33M | 0.34M |
|
Current Taxes
|
0.20M | | | | | | | 0.07M | 0.01M | 0.31M | 0.18M | 0.03M | 0.50M | 0.33M | 0.41M |
|
Current Deferred Revenue
|
0.29M | 0.29M | 0.29M | 0.29M | | | | | | | | | | | |
|
Total Current Liabilities
|
4.40M | 4.00M | 3.66M | 4.47M | 3.67M | 3.99M | 4.89M | 7.73M | 7.84M | 6.10M | 8.52M | 17.07M | 16.72M | 17.90M | 23.90M |
|
Non-Current Debt
|
1.01M | 0.93M | 0.86M | | | | | | | | | | | | 0.47M |
|
Minority Interest
|
0.09M | 0.19M | 3.80M | 3.84M | 3.02M | 2.54M | 2.86M | 2.74M | 3.07M | 3.05M | 3.38M | 3.65M | 4.34M | 3.98M | 4.56M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 1.70M | 1.84M | 1.50M | 1.51M |
|
Operating Leases
|
| | | | | | | | | 0.27M | 0.10M | 0.56M | 0.09M | 0.10M | 0.15M |
|
Total Non-Current Liabilities
|
| | | | | | | | 0.02M | 0.27M | 0.10M | 1.88M | 1.92M | 1.60M | 2.13M |
|
Total Debt
|
1.01M | 0.93M | 0.86M | | | | | | | | | 5.90M | 3.60M | 4.29M | 9.80M |
|
Common Equity
|
34.63M | 36.94M | 44.53M | 49.59M | 47.89M | 47.08M | 51.72M | 55.82M | 59.67M | 59.70M | 65.75M | 67.24M | 70.70M | 75.18M | 76.71M |
|
Shareholder's Equity
|
34.63M | 36.94M | 44.53M | 49.59M | 47.89M | 47.08M | 51.72M | 55.82M | 59.67M | 59.70M | 65.75M | 67.24M | 70.70M | 75.18M | 76.71M |
|
Liabilities and Shareholders Equity
|
40.04M | 41.88M | 49.05M | 54.06M | 51.57M | 51.07M | 56.61M | 63.55M | 67.51M | 66.07M | 74.37M | 86.19M | 89.34M | 94.68M | 102.75M |
|
Retained Earnings
|
21.81M | 25.26M | 28.63M | 32.73M | 34.52M | 33.66M | 37.08M | 41.96M | 44.99M | 42.47M | 46.97M | 50.72M | 51.00M | 53.77M | 52.27M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.01M |