|
Assets
|
7.94M | 9.48M | 9.07M | 10.74M | 10.67M | 10.74M | 11.78M | 12.20M | 14.74M | 16.42M | 17.63M | 20.17M | 23.13M | 23.41M |
|
Cash & Equivalents
|
1.68M | 2.53M | 1.94M | 2.56M | 2.39M | 2.56M | 2.02M | 3.14M | 3.66M | 4.08M | 4.84M | 3.35M | 2.13M | 5.20M |
|
Short-term Investments
|
0.25M | 0.25M | 0.63M | 1.65M | 1.70M | 2.34M | 4.41M | 2.37M | 4.22M | 4.56M | 5.87M | 8.09M | 9.71M | 6.73M |
|
Cash & Current Investments
|
1.93M | 2.79M | 2.57M | 4.22M | 4.08M | 4.90M | 6.42M | 5.51M | 7.88M | 8.65M | 10.71M | 11.44M | 11.85M | 11.93M |
|
Receivables - Net
|
0.98M | 0.75M | 0.94M | 1.03M | 1.21M | 1.15M | 0.77M | 1.40M | 0.93M | 1.76M | 1.09M | 1.63M | 1.47M | 2.35M |
|
Receivables
|
0.98M | 0.75M | 0.94M | 1.03M | 1.21M | 1.15M | 0.77M | 1.40M | 0.93M | 1.76M | 1.09M | 1.63M | 1.47M | 2.35M |
|
Inventory
|
1.87M | 2.56M | 2.03M | 2.35M | 2.12M | 1.60M | 1.56M | 1.93M | 2.58M | 2.61M | 2.37M | 3.24M | 5.22M | 4.47M |
|
Current Deferred Tax Assets
|
| | | 0.24M | 0.15M | 0.32M | 0.40M | 0.33M | 0.18M | | | | | |
|
Prepaid Assets
|
0.13M | 0.11M | 0.08M | 0.09M | 0.11M | 0.13M | 0.14M | 0.40M | 0.15M | 0.15M | 0.32M | 0.25M | 0.21M | 0.24M |
|
Current Assets
|
4.91M | 6.21M | 5.77M | 7.64M | 7.51M | 7.52M | 8.69M | 8.96M | 11.34M | 13.17M | 14.50M | 16.58M | 18.75M | 18.99M |
|
Buildings
|
0.41M | 0.62M | | | | | | | | | | | | |
|
Land & Improvements
|
0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Property, Plant & Equipment (Net)
|
2.28M | 2.23M | | | | | | | | | | | | |
|
Intangibles
|
0.08M | 0.08M | 0.11M | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.08M | 0.06M | 0.05M | 0.04M |
|
Goodwill & Intangibles
|
0.08M | 0.08M | 0.11M | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.08M | 0.06M | 0.05M | 0.04M |
|
Long-Term Deferred Tax
|
| 0.09M | 0.09M | 0.09M | | 0.32M | 0.40M | 0.33M | 0.18M | 0.26M | 0.24M | 0.67M | 1.56M | 1.53M |
|
Other Non-Current Assets
|
0.01M | | | | | | | | | | | | | |
|
Non-Current Assets
|
3.03M | 3.27M | 3.30M | 3.10M | 3.16M | 3.22M | 3.09M | 3.24M | 3.40M | 3.26M | 3.13M | 3.60M | 4.39M | 4.42M |
|
Accounts Payables
|
0.64M | 0.55M | 0.41M | 0.58M | 0.48M | 0.34M | 0.65M | 0.59M | 0.67M | 1.29M | 0.68M | 0.81M | 1.05M | 0.86M |
|
Notes Payables
|
| | | | | | 0.34M | 1.15M | 1.65M | 1.17M | 1.17M | | | |
|
Payables
|
0.64M | 0.55M | 0.41M | 0.58M | 0.48M | 0.34M | 1.00M | 1.74M | 2.32M | 2.46M | 1.85M | 0.81M | 1.05M | 0.86M |
|
Accumulated Expenses
|
0.51M | 0.53M | 0.48M | 0.69M | 0.75M | 0.87M | 0.89M | 0.63M | 1.61M | 1.75M | 1.80M | 1.43M | 1.74M | 1.72M |
|
Short term Debt
|
0.06M | 0.12M | 0.13M | 0.16M | 0.14M | 0.15M | 0.16M | 0.16M | 0.17M | | | | | |
|
Current Taxes
|
| 0.04M | 0.01M | 0.23M | 0.09M | 0.01M | 0.08M | 0.01M | 0.07M | 0.05M | 0.06M | 0.38M | 0.41M | 0.50M |
|
Current Deferred Revenue
|
0.37M | 0.32M | 0.07M | 0.46M | 0.20M | 0.08M | 0.34M | 1.15M | 1.65M | 1.17M | 1.17M | 2.84M | 3.42M | 2.41M |
|
Total Current Liabilities
|
1.59M | 1.56M | 1.09M | 2.13M | 1.65M | 1.45M | 2.13M | 2.54M | 4.17M | 4.27M | 3.72M | 5.46M | 6.62M | 5.49M |
|
Non-Current Debt
|
2.04M | 2.11M | 1.99M | 1.32M | 1.18M | 1.03M | 0.87M | 0.71M | 0.54M | 1.00M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -0.15M | 0.17M | -0.34M | 0.39M | 0.37M | 0.25M | 0.21M | 0.17M | 0.08M | 0.23M | 0.13M |
|
Other Non-Current Liabilities
|
| | | | | | | | 1.65M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 3.31M | | | | | |
|
Total Liabilities
|
3.62M | 3.67M | 3.07M | 3.60M | 3.00M | 2.81M | 3.39M | 3.62M | 4.96M | 5.47M | 3.88M | 5.54M | 6.85M | 5.62M |
|
Total Debt
|
2.10M | 2.23M | 2.11M | 1.48M | 1.32M | 1.18M | 1.03M | 0.87M | 0.71M | 1.00M | | | | |
|
Common Equity
|
4.32M | 5.81M | 5.99M | 7.14M | 7.67M | 7.92M | 8.39M | 8.58M | 9.78M | 10.95M | 13.74M | 14.63M | 16.28M | 17.79M |
|
Shareholder's Equity
|
4.32M | 5.81M | 5.99M | 7.14M | 7.67M | 7.92M | 8.39M | 8.58M | 9.78M | 10.95M | 13.74M | 14.63M | 16.28M | 17.79M |
|
Liabilities and Shareholders Equity
|
7.94M | 9.48M | 9.07M | 10.74M | 10.67M | 10.74M | 11.78M | 12.20M | 14.74M | 16.42M | 17.63M | 20.17M | 23.13M | 23.41M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.00M | 0.00M |
|
Retained Earnings
|
-4.43M | -2.99M | -2.86M | -1.77M | -1.22M | -1.13M | -0.76M | -0.50M | 0.61M | 1.73M | 4.27M | 4.91M | 6.35M | 7.62M |