|
Cash & Equivalents
|
6.24M | 8.05M | 8.00M | 6.70M | 7.77M | 8.01M | 8.17M | | | | 11.38M | | | | 12.07M | 13.34M | 13.88M | 13.90M | 14.40M | 14.83M | 14.64M | 14.33M | 16.02M | 8.13M | 8.13M | 8.46M | 7.78M | 8.46M | 9.09M | 11.78M | 10.67M | 9.09M | 10.59M | 13.22M | 13.60M | 10.65M | 6.53M | 7.05M | 6.87M | 7.26M | 7.36M | 7.42M | 6.47M | 7.59M | 7.17M | 4.95M |
|
Short-term Investments
|
0.40M | 0.40M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
6.64M | 8.45M | 8.30M | 7.09M | 8.17M | 8.41M | 8.57M | | | | 11.38M | | | | 12.07M | 13.34M | 13.88M | 13.90M | 14.40M | 14.83M | 14.64M | 14.33M | 16.02M | 8.13M | 8.13M | 8.46M | 7.78M | 8.46M | 9.09M | 11.78M | 10.67M | 9.09M | 10.59M | 13.22M | 13.60M | 10.65M | 6.53M | 7.05M | 6.87M | 7.26M | 7.36M | 7.42M | 6.47M | 7.59M | 7.17M | 4.95M |
|
Receivables - Net
|
1.09M | 1.04M | 1.16M | 1.61M | 1.35M | 1.62M | 1.26M | 1.69M | 1.87M | 2.14M | 1.94M | 1.70M | 2.02M | 2.16M | 3.19M | 2.03M | 1.99M | 2.14M | 2.62M | 2.63M | 2.75M | 2.98M | 3.21M | 2.58M | 2.23M | 2.56M | 2.63M | 2.79M | 2.68M | 3.00M | 3.12M | 3.57M | 4.41M | 3.96M | 2.20M | 1.75M | 1.68M | 1.88M | 2.09M | 2.05M | 1.73M | 1.72M | 1.85M | 2.13M | 1.61M | 1.83M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | | | | | | | | | | | | | | |
|
Receivables
|
1.09M | 1.04M | 1.16M | 1.61M | 1.35M | 1.62M | 1.26M | 1.69M | 1.87M | 2.14M | 1.94M | 1.70M | 2.02M | 2.16M | 3.19M | 2.03M | 1.99M | 2.14M | 2.62M | 2.63M | 2.75M | 2.98M | 3.21M | 2.58M | 2.23M | 2.56M | 2.63M | 2.79M | 2.68M | 3.00M | 3.12M | 4.13M | 4.41M | 3.96M | 2.20M | 1.75M | 1.68M | 1.88M | 2.09M | 2.05M | 1.73M | 1.72M | 1.85M | 2.13M | 1.61M | 1.83M |
|
Prepaid Assets
|
0.45M | 0.14M | 0.18M | 0.41M | 0.33M | 0.11M | 0.11M | | | | | | | | 0.26M | 0.19M | 0.18M | 0.28M | 0.23M | 0.23M | 0.26M | 0.26M | 0.08M | 0.14M | 0.26M | 0.21M | 0.27M | 0.26M | 0.25M | 0.02M | 0.45M | 0.39M | 0.21M | 0.55M | 0.63M | 0.63M | 0.61M | 0.57M | 0.09M | 0.09M | 0.15M | 0.15M | 0.03M | 0.01M | 0.01M | 0.03M |
|
Current Assets
|
8.18M | 9.63M | 9.64M | 9.11M | 9.85M | 10.14M | 9.95M | | | | 23.36M | | | | 15.51M | 15.56M | 16.05M | 16.32M | 17.25M | 17.69M | 17.64M | 17.57M | 19.30M | 10.86M | 10.62M | 11.23M | 10.66M | 11.52M | 12.02M | 14.80M | 14.60M | 13.61M | 15.20M | 17.73M | 16.70M | 13.30M | 9.09M | 9.77M | 9.32M | 9.67M | 9.51M | 9.57M | 8.62M | 10.01M | 9.05M | 7.08M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | | | | 1.93M | | | |
|
Land & Improvements
|
0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M |
|
Property, Plant & Equipment (Net)
|
0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | 4.58M | 4.41M | 4.34M | 4.18M | 3.46M | 3.36M | 3.43M | 3.22M | 2.12M | 2.12M | 2.15M | 2.04M | 1.71M | 1.59M | 1.48M | 0.12M | 1.02M | 0.55M | 0.50M | 0.51M | 0.10M | 0.69M | 0.58M | 0.59M | 0.85M | 0.64M | 0.63M | 0.64M | 0.96M | 1.11M | 1.13M | 1.71M |
|
Long-Term Investments
|
1.00M | 1.00M | 1.30M | 1.20M | 1.20M | 1.20M | 1.20M | | | | 1.55M | | | | 2.67M | 2.36M | 2.36M | 2.36M | 2.36M | 2.36M | 2.36M | 2.36M | 1.15M | 9.15M | 9.15M | 8.72M | 8.94M | 8.87M | 8.82M | 8.87M | 9.57M | 11.60M | 11.20M | 10.68M | 9.57M | 12.55M | 16.77M | 16.52M | 16.57M | 16.55M | 16.48M | 16.48M | 16.57M | 15.55M | 15.55M | 17.77M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 0.07M | 0.16M | 0.06M | 0.08M | 0.05M | 0.07M | 0.20M | 0.20M | 0.20M | 0.02M | 0.31M | 0.27M | 0.19M | 0.15M | | | | | 0.31M | 0.04M | 0.04M | 0.12M | 0.10M | 0.10M | 0.09M | 0.36M |
|
Other Non-Current Assets
|
1.00M | 1.00M | 1.30M | 1.22M | 1.22M | 1.22M | 1.20M | | | | 1.56M | | | | 2.67M | 2.37M | 2.51M | 2.37M | 2.37M | 2.37M | 2.43M | 2.52M | 1.21M | 9.23M | 9.20M | 8.80M | 9.03M | 9.07M | 9.02M | 8.89M | 9.26M | 11.88M | 11.40M | 10.82M | 9.58M | 12.55M | 16.78M | 16.53M | 16.62M | 16.59M | 16.52M | 16.60M | 16.68M | 15.65M | 15.64M | 18.14M |
|
Non-Current Assets
|
12.60M | 12.65M | 12.96M | 14.17M | 13.89M | 14.36M | 15.56M | | | | 0.01M | | | | 0.01M | 8.14M | 8.20M | 7.89M | 0.01M | 0.01M | 0.01M | 0.00M | 4.60M | 12.66M | 12.65M | 12.12M | 12.01M | 11.91M | 11.73M | 10.23M | 11.49M | 13.62M | 13.08M | 12.78M | 11.11M | 14.65M | 18.76M | 18.51M | 18.83M | 18.57M | 18.48M | 18.55M | 18.95M | 18.05M | 18.04M | 21.11M |
|
Assets
|
20.78M | 22.28M | 22.61M | 23.28M | 23.74M | 24.51M | 25.50M | | | | 23.36M | | | | 24.13M | 23.70M | 24.25M | 24.21M | 24.40M | 24.72M | 24.80M | 24.59M | 23.90M | 23.52M | 23.27M | 23.35M | 22.67M | 23.43M | 23.75M | 25.03M | 26.09M | 27.23M | 28.28M | 30.51M | 27.81M | 27.95M | 27.86M | 28.27M | 28.15M | 28.25M | 27.99M | 28.12M | 27.57M | 28.06M | 27.09M | 28.19M |
|
Accounts Payables
|
2.28M | 2.63M | 2.70M | 3.22M | 3.13M | 3.08M | 3.46M | | | | | | | | 5.61M | 5.04M | 5.02M | 5.10M | 5.86M | 6.20M | 6.38M | 6.32M | 6.00M | 5.88M | 5.69M | 5.65M | 5.71M | 5.96M | 6.29M | 7.05M | 7.60M | 8.11M | 8.08M | 8.62M | 6.86M | 6.86M | 6.51M | 6.29M | 6.54M | 6.67M | 6.54M | 6.53M | 6.70M | 7.04M | 6.49M | 7.38M |
|
Notes Payables
|
0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | |
|
Payables
|
2.40M | 2.75M | 2.82M | 3.34M | 3.25M | 3.20M | 3.58M | | | | | | | | 5.61M | 5.04M | 5.02M | 5.10M | 5.86M | 6.20M | 6.38M | 6.32M | 6.00M | 5.88M | 6.09M | 6.05M | 5.71M | 6.37M | 6.69M | 7.45M | 7.60M | 8.11M | 8.08M | 8.62M | 6.86M | 6.86M | 6.51M | 6.29M | 6.54M | 6.67M | 6.54M | 6.53M | 6.70M | 7.04M | 6.49M | 7.38M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.49M | 2.85M | 2.92M | 3.44M | 3.35M | 3.30M | 3.67M | | | | | | | | 5.61M | 5.04M | 5.02M | 5.10M | 5.86M | 6.20M | 6.38M | 6.32M | 6.00M | 5.88M | 6.09M | 6.05M | 5.71M | 6.37M | 6.69M | 7.56M | 7.60M | 8.11M | 8.08M | 8.62M | 6.86M | 6.86M | 6.51M | 6.29M | 6.54M | 6.67M | 6.54M | 6.53M | 6.70M | 7.04M | 6.49M | 7.38M |
|
Non-Current Debt
|
0.84M | 0.78M | 0.75M | 0.72M | 0.69M | 0.66M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.01M | 3.08M | 3.07M | 2.81M | 2.62M | 2.43M | 2.34M | | | | | | | | 0.21M | 0.09M | | 0.03M | 0.09M | 0.01M | | | | | | | | | | | | | | | 0.08M | 0.06M | 0.05M | 0.04M | 0.27M | | | | 0.28M | | | |
|
Other Non-Current Liabilities
|
0.85M | 0.90M | 0.92M | 0.95M | 0.97M | 0.99M | 1.01M | | | | 0.92M | | | | 1.18M | 1.13M | 1.08M | 1.03M | 1.32M | 1.36M | 1.40M | 1.43M | 1.41M | 1.43M | 1.45M | 1.47M | 1.43M | 1.44M | 1.45M | 1.45M | 1.93M | 2.05M | 2.05M | 2.05M | 3.65M | 3.91M | 4.09M | 4.16M | 4.41M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M |
|
Total Non-Current Liabilities
|
6.34M | 6.71M | 6.73M | 6.96M | 6.66M | 6.39M | 6.64M | | | | 4.79M | | | | 1.18M | 1.13M | 1.08M | 1.03M | 1.32M | 1.36M | 1.40M | 1.43M | 1.41M | 1.43M | 1.45M | 1.47M | 1.43M | 1.44M | 1.45M | 1.45M | 1.93M | 2.05M | 2.05M | 2.05M | 3.73M | 3.97M | 4.13M | 4.19M | 4.41M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M | 4.31M |
|
Total Liabilities
|
7.20M | 7.61M | 7.66M | 7.91M | 7.63M | 7.38M | 7.66M | | | | 5.71M | | | | 7.00M | 6.25M | 6.10M | 6.16M | 7.27M | 7.57M | 7.77M | 7.75M | 7.41M | 7.31M | 7.54M | 7.52M | 7.15M | 7.81M | 8.14M | 8.16M | 9.53M | 10.16M | 10.12M | 10.67M | 10.59M | 10.84M | 10.64M | 10.48M | 10.96M | 10.98M | 10.86M | 10.84M | 11.01M | 11.35M | 10.80M | 11.69M |
|
Total Debt
|
0.84M | 0.78M | 0.75M | 0.72M | 0.69M | 0.66M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | | | | | | | | 17.66M | | | | 17.65M | 17.96M | 18.66M | 18.57M | 17.92M | 17.15M | 17.03M | 16.84M | 17.27M | 17.00M | 16.58M | 16.68M | 16.38M | 16.47M | 16.47M | 16.87M | 17.41M | 17.07M | 18.16M | 19.84M | 18.08M | 17.12M | 17.21M | 17.79M | 17.19M | 17.27M | 17.13M | 17.27M | 16.56M | 16.71M | 16.29M | 16.50M |
|
Shareholder's Equity
|
| | | | | | | | | | 17.66M | | | | 17.65M | 17.96M | 18.66M | 18.57M | 17.92M | 17.15M | 17.03M | 16.84M | 17.27M | 17.00M | 16.58M | 16.68M | 16.38M | 16.47M | 16.47M | 16.87M | 17.41M | 17.07M | 18.16M | 19.84M | 18.08M | 17.12M | 17.21M | 17.79M | 17.19M | 17.27M | 17.13M | 17.27M | 16.56M | 16.71M | 16.29M | 16.50M |
|
Liabilities and Shareholders Equity
|
20.78M | 22.28M | 22.61M | 23.28M | 23.74M | 24.51M | 25.50M | | | | 23.36M | | | | 24.13M | 23.70M | 24.25M | 24.21M | 24.40M | 24.72M | 24.80M | 24.59M | 23.90M | 23.52M | 23.27M | 23.35M | 22.67M | 23.43M | 23.75M | 25.03M | 26.09M | 27.23M | 28.28M | 30.51M | 27.81M | 27.95M | 27.86M | 28.27M | 28.15M | 28.25M | 27.99M | 28.12M | 27.57M | 28.06M | 27.09M | 28.19M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 0.13M | | | | | | 0.05M | 0.05M | 0.05M | | | | | | | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | | | | 0.14M | 0.14M |
|
Retained Earnings
|
12.60M | 13.69M | 13.96M | 14.36M | 15.10M | 16.12M | 16.84M | | | | | | | | 17.65M | 17.96M | 18.66M | 18.57M | 17.92M | 17.94M | 17.82M | 17.63M | 17.27M | 17.00M | 16.58M | 16.68M | 16.38M | 16.47M | 16.47M | 16.87M | 17.41M | 17.92M | 19.01M | 20.71M | 18.08M | 17.98M | 18.11M | 18.69M | 18.09M | 18.17M | 18.03M | 18.17M | 17.46M | 17.61M | 17.54M | 17.75M |