|
Cash & Equivalents
|
1.95M | 2.52M | 1.09M | 0.59M | 0.75M | 1.09M | 1.08M | 1.88M | 0.89M | 0.18M | 0.54M | 0.14M | 0.13M | 0.22M | 1.47M | 0.24M | 0.24M |
|
Cash & Current Investments
|
1.95M | 2.52M | 1.09M | 0.59M | 0.75M | 1.09M | 1.08M | 1.88M | 0.89M | 0.18M | 0.54M | 0.14M | 0.13M | 0.22M | 1.47M | 0.24M | 0.24M |
|
Receivables - Net
|
| 10.66M | 10.80M | 12.60M | 9.95M | 14.08M | 9.19M | 8.92M | 8.94M | 12.83M | 10.35M | 7.56M | 8.38M | 10.96M | 8.73M | 10.95M | 10.28M |
|
Receivables - Other
|
0.44M | 0.61M | 0.51M | 0.22M | 0.23M | 0.18M | 0.13M | 0.07M | 0.07M | 0.06M | 0.07M | 0.02M | 2.20M | 0.04M | 0.40M | 0.06M | 0.02M |
|
Receivables
|
| 11.27M | 11.31M | 12.82M | 10.18M | 14.26M | 9.32M | 8.99M | 9.01M | 12.89M | 10.42M | 7.58M | 10.58M | 11.00M | 9.13M | 11.01M | 10.30M |
|
Raw Materials
|
| | 7.36M | 9.11M | 9.28M | 8.66M | 8.51M | 7.52M | 8.11M | 7.87M | 8.63M | 8.01M | 7.76M | 11.09M | 13.13M | 9.56M | 8.89M |
|
Work In Process
|
| | 3.30M | 3.22M | 3.16M | 3.21M | 2.92M | 2.59M | 2.51M | 3.88M | 3.32M | 4.17M | 4.02M | 4.05M | 4.37M | 3.72M | 5.05M |
|
Finished Goods
|
| | 5.57M | 5.91M | 5.57M | 5.38M | 6.12M | 4.66M | 5.87M | 5.45M | 5.85M | 4.66M | 4.21M | 3.89M | 5.94M | 5.10M | 5.54M |
|
Inventory
|
12.31M | 14.42M | 16.50M | 18.46M | 18.23M | 17.52M | 17.82M | 15.02M | 16.78M | 17.47M | 18.10M | 17.10M | 16.30M | 19.44M | 23.77M | 18.73M | 19.80M |
|
Current Deferred Tax Assets
|
1.16M | 1.75M | 1.82M | 2.29M | 1.73M | 1.93M | | | | | | | | | | | |
|
Prepaid Assets
|
0.48M | 0.33M | 0.37M | 0.48M | 0.33M | 0.58M | 0.56M | 0.43M | 0.42M | 0.50M | 0.30M | 0.47M | 0.55M | 0.54M | 0.60M | 0.62M | 0.40M |
|
Current Assets
|
27.70M | 30.67M | 31.52M | 34.76M | 31.81M | 35.38M | 29.15M | 26.32M | 27.10M | 31.05M | 29.38M | 25.32M | 27.57M | 31.20M | 35.04M | 30.60M | 30.76M |
|
Property, Plant & Equipment (Net)
|
14.97M | 13.13M | 12.54M | 11.65M | 12.83M | 13.11M | 13.90M | 13.40M | 12.21M | 11.20M | 10.01M | 8.81M | 7.91M | 7.39M | 7.14M | 6.88M | 6.59M |
|
Goodwill
|
6.29M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 0.70M | 2.47M | 0.25M | 2.47M | 0.44M | 0.52M | 0.58M | 0.62M | 0.64M | 0.66M | 0.69M | 0.76M | 0.86M | 0.87M | 0.88M | 0.88M |
|
Goodwill & Intangibles
|
1.27M | 0.70M | 2.47M | 0.25M | 2.47M | 0.44M | 0.52M | 0.58M | 0.62M | 0.64M | 0.66M | 0.69M | 0.76M | 0.86M | 0.87M | 0.88M | 0.88M |
|
Long-Term Deferred Tax
|
0.15M | 0.63M | 0.43M | 0.51M | 0.16M | 0.32M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.02M | 0.18M | 0.15M | 0.59M | 0.28M | 0.79M | 1.45M | 0.37M | 0.20M | 0.16M | 0.03M | 1.76M | 1.79M | 1.35M | 1.14M | 2.36M | 2.23M |
|
Non-Current Assets
|
22.62M | 14.62M | 13.42M | 13.00M | 13.60M | 14.66M | 15.88M | 14.34M | 13.04M | 12.05M | 10.73M | 11.24M | 10.35M | 9.36M | 8.84M | 9.76M | 9.30M |
|
Assets
|
50.33M | 45.29M | 44.95M | 47.76M | 45.41M | 50.04M | 45.03M | 40.67M | 40.14M | 43.10M | 40.11M | 36.56M | 37.92M | 40.56M | 43.88M | 40.36M | 40.06M |
|
Accounts Payables
|
6.12M | 5.34M | 5.43M | 4.19M | 3.27M | 5.44M | 4.12M | 2.64M | 2.59M | 3.26M | 5.46M | 2.86M | 4.28M | 5.35M | 5.84M | 5.18M | 6.85M |
|
Notes Payables
|
| 0.70M | | | | | 6.00M | 5.00M | | | 5.65M | 1.62M | | | | 8.32M | 5.62M |
|
Payables
|
6.12M | 6.04M | 5.43M | 4.19M | 3.27M | 5.44M | 10.12M | 7.64M | 2.59M | 3.26M | 11.11M | 4.48M | 4.28M | 5.35M | 5.84M | 13.50M | 12.47M |
|
Accumulated Expenses
|
-1.59M | 2.18M | 2.58M | 3.46M | 1.30M | 2.90M | 1.22M | 1.18M | 1.34M | 3.49M | 1.76M | 1.46M | 1.55M | 1.77M | 1.85M | 1.57M | 1.78M |
|
Short term Debt
|
0.17M | 0.18M | 0.19M | 0.25M | 0.26M | 0.27M | 0.28M | 0.29M | 0.25M | 0.26M | 0.74M | 0.31M | 0.32M | 0.34M | 8.32M | 0.06M | 2.57M |
|
Current Taxes
|
| 0.06M | | 0.02M | | 0.70M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Total Current Liabilities
|
7.63M | 7.76M | 8.20M | 7.93M | 4.82M | 9.30M | 5.64M | 4.13M | 4.20M | 7.03M | 13.63M | 6.27M | 6.17M | 7.48M | 16.09M | 15.14M | 16.85M |
|
Non-Current Debt
|
8.37M | 8.19M | 8.00M | 7.76M | 7.50M | 7.23M | 6.95M | 6.65M | 6.42M | 6.16M | 5.17M | 4.99M | 4.53M | 6.00M | 2.62M | 2.57M | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | 5.07M |
|
Minority Interest
|
| -0.28M | -0.49M | -0.61M | -0.64M | -0.70M | -0.74M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.08M | 0.03M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.92M | 1.06M | 1.03M | 1.04M | 0.95M | 0.68M | 0.55M | 0.12M | 0.13M | 0.10M | 0.07M | 1.82M | 1.55M | 0.73M | 0.44M | 1.80M | 1.63M |
|
Total Non-Current Liabilities
|
16.15M | 16.65M | 16.20M | 16.68M | 14.90M | 19.05M | 18.59M | 15.78M | 16.32M | 16.19M | 18.80M | 19.47M | 14.16M | 17.67M | 18.72M | 17.71M | 16.85M |
|
Total Liabilities
|
17.07M | 17.71M | 17.22M | 17.73M | 15.86M | 19.73M | 19.14M | 15.90M | 16.45M | 16.29M | 18.87M | 21.30M | 15.71M | 18.40M | 19.16M | 19.52M | 18.49M |
|
Total Debt
|
8.54M | 8.37M | 8.19M | 8.00M | 7.76M | 7.50M | 7.23M | 6.95M | 6.67M | 6.42M | 5.91M | 5.30M | 4.85M | 6.34M | 10.95M | 2.63M | 2.57M |
|
Common Equity
|
33.26M | 27.58M | 27.72M | 30.04M | 29.56M | 30.31M | 25.89M | 24.76M | 23.69M | 26.81M | 21.24M | 15.26M | 22.21M | 22.16M | 24.72M | 20.84M | 16.51M |
|
Shareholder's Equity
|
33.26M | 27.58M | 27.72M | 30.04M | 29.56M | 30.31M | 25.89M | 24.76M | 23.69M | 26.81M | 21.24M | 15.26M | 22.21M | 22.16M | 24.72M | 20.84M | 16.51M |
|
Liabilities and Shareholders Equity
|
50.33M | 45.29M | 44.95M | 47.76M | 45.41M | 50.04M | 45.03M | 40.67M | 40.14M | 43.10M | 40.11M | 36.56M | 37.92M | 40.56M | 43.88M | 40.36M | 40.06M |
|
Retained Earnings
|
28.09M | 21.87M | 21.44M | 22.62M | 21.52M | 21.46M | 16.27M | 13.68M | 11.93M | 12.99M | 7.39M | 1.26M | 7.87M | 7.52M | 9.59M | 5.38M | 0.76M |
|
Treasury Shares
|
| | 0.45M | 0.59M | 0.59M | 0.78M | 0.83M | 0.67M | 0.84M | 1.03M | 0.14M | 0.19M | 0.48M | 0.38M | 0.29M | 0.48M | 0.39M |