|
Cash & Equivalents
|
0.18M | 0.45M | 0.01M | 1.00M | 0.02M | 0.13M | 0.01M | 0.03M | 0.06M | 0.17M | 0.72M | 21.42M | 19.12M | 11.95M | 18.27M |
|
Short-term Investments
|
| | | 0.24M | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.07M | |
|
Cash & Current Investments
|
0.18M | 0.45M | 0.01M | 1.24M | 0.02M | 0.38M | 0.26M | 0.28M | 0.31M | 0.43M | 0.98M | 21.68M | 19.38M | 12.03M | 18.27M |
|
Receivables - Net
|
-0.09M | 0.75M | 0.34M | 0.19M | 0.58M | 0.42M | 0.55M | 0.36M | 0.44M | 0.28M | 0.24M | 0.89M | 0.78M | 0.63M | 1.10M |
|
Receivables - Other
|
| | | | | | | | 0.44M | 0.28M | 0.06M | 0.34M | 0.26M | | |
|
Receivables
|
-0.09M | 0.75M | 0.34M | 0.19M | 0.58M | 0.42M | 0.55M | 0.36M | 0.88M | 0.57M | 0.29M | 1.23M | 1.05M | 0.63M | 1.10M |
|
Inventory
|
0.20M | 0.14M | 1.07M | 1.19M | | 1.09M | 0.86M | 0.91M | 0.76M | 0.63M | 0.65M | 1.06M | 1.38M | 1.39M | 1.25M |
|
Current Deferred Tax Assets
|
| 0.49M | 0.40M | 0.04M | | 2.79M | 1.82M | 2.00M | 2.10M | | | | | | |
|
Prepaid Assets
|
| 0.02M | 0.06M | 0.17M | | 0.24M | 0.02M | 0.00M | | | | | 0.14M | 0.09M | 0.16M |
|
Current Assets
|
0.54M | 1.85M | 2.96M | 3.10M | | 2.14M | 1.69M | 1.56M | 1.90M | 1.28M | 1.81M | 23.57M | 21.62M | 14.08M | 20.68M |
|
Buildings
|
| | | | | | | | | | | | | | 2.82M |
|
Construction in Progress
|
| | | | | | | | | | | | | | 0.10M |
|
Land & Improvements
|
| | | 5.08M | 6.39M | 5.82M | 5.82M | 5.82M | 5.82M | | | 5.09M | 5.24M | 3.00M | 3.00M |
|
Property, Plant & Equipment (Net)
|
3.40M | 3.85M | 6.05M | 10.58M | | 16.03M | 15.70M | 15.13M | 15.23M | 12.19M | 11.23M | 11.13M | 12.13M | 13.45M | 12.89M |
|
Long-Term Investments
|
0.07M | 0.07M | 0.07M | 0.08M | | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 1.06M | 1.38M | | |
|
Long-Term Deferred Tax
|
| | 0.40M | 0.19M | | 0.18M | 0.21M | 0.14M | 0.13M | | 3.30M | 2.06M | 2.27M | 3.60M | 3.11M |
|
Other Non-Current Assets
|
| 0.09M | 0.05M | 0.50M | | 0.02M | 0.31M | 0.37M | 0.37M | 0.17M | 0.21M | 0.24M | 0.90M | 0.51M | 0.41M |
|
Non-Current Assets
|
3.48M | 4.01M | 6.18M | 11.34M | | 16.12M | 16.07M | 15.57M | 15.65M | 12.41M | 11.49M | 11.43M | 13.08M | 14.02M | 13.96M |
|
Assets
|
4.02M | 5.86M | 9.14M | 14.44M | 14.89M | 18.26M | 17.77M | 17.13M | 17.56M | 13.69M | 13.30M | 35.00M | 34.70M | 28.09M | 34.64M |
|
Accounts Payables
|
0.46M | 0.41M | 0.99M | 1.18M | 1.73M | 1.63M | 1.80M | 2.28M | 1.93M | 2.33M | 1.88M | 1.39M | 0.63M | 0.46M | 1.55M |
|
Notes Payables
|
| | | | | 0.13M | 0.17M | 0.19M | 0.18M | 0.20M | 0.10M | | | | |
|
Dividends payables
|
| | | | | | | | | | | | 0.79M | | |
|
Payables
|
0.46M | 0.41M | 0.99M | 1.18M | 1.73M | 1.76M | 1.96M | 2.47M | 2.11M | 2.53M | 1.98M | 1.39M | 1.42M | 0.46M | 1.55M |
|
Accumulated Expenses
|
0.08M | 0.09M | 0.14M | 0.09M | | 0.22M | 0.21M | 0.19M | 0.16M | 0.64M | 0.64M | 0.27M | 0.44M | 0.15M | 1.43M |
|
Other Accumulated Expenses
|
0.15M | 0.22M | 0.12M | 0.03M | | 0.14M | 0.12M | 0.17M | 0.35M | 0.33M | | 0.05M | 0.07M | 0.10M | 1.40M |
|
Short term Debt
|
0.01M | 0.05M | 0.33M | 0.46M | | 0.18M | 0.39M | 0.55M | 0.71M | 0.36M | 0.23M | 0.05M | 0.09M | 0.03M | 0.13M |
|
Current Leases
|
| | 0.01M | | | | | | | | | | | | 0.63M |
|
Current Taxes
|
| | | | | | 0.41M | 0.44M | | | 1.12M | | | | |
|
Current Deferred Revenue
|
0.07M | | 0.04M | | | 0.08M | 0.08M | 0.06M | 0.03M | 0.03M | | | | | |
|
Total Current Liabilities
|
0.85M | 0.78M | 1.97M | 1.80M | | 2.43M | 3.38M | 3.93M | 3.52M | 3.98M | 4.48M | 2.07M | 2.22M | 0.90M | 4.01M |
|
Non-Current Debt
|
| 0.08M | 0.16M | 1.04M | | 1.72M | 1.47M | 1.24M | 1.03M | 0.08M | 0.44M | 0.22M | 0.22M | | 0.20M |
|
Non-Current Deferred Tax Liability
|
| | | | | -0.18M | 0.21M | 0.14M | | | 0.06M | 0.07M | 0.26M | 0.49M | 0.57M |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.13M |
|
Other Non-Current Liabilities
|
| 0.11M | 0.24M | 0.25M | | 0.26M | 0.27M | 0.27M | 0.28M | 0.28M | 0.18M | 0.19M | 0.22M | 1.64M | 1.71M |
|
Total Non-Current Liabilities
|
| 0.87M | 2.13M | 2.85M | | 5.54M | 6.16M | 6.48M | 5.85M | 4.94M | 5.93M | 2.44M | 2.61M | 0.94M | 4.33M |
|
Total Liabilities
|
1.05M | 0.97M | 2.37M | 3.10M | | 5.80M | 6.42M | 6.75M | 6.13M | 5.23M | 6.11M | 2.63M | 2.83M | 2.57M | 6.04M |
|
Total Debt
|
0.01M | 0.13M | 0.49M | 1.51M | | 1.90M | 1.86M | 1.79M | 1.73M | 0.44M | 0.67M | 0.27M | 0.31M | 0.03M | 0.33M |
|
Common Equity
|
2.96M | 4.89M | 6.77M | 11.35M | | 12.46M | 11.34M | 10.38M | 11.42M | 8.47M | 7.19M | 32.37M | 31.87M | 25.52M | 28.60M |
|
Shareholder's Equity
|
2.96M | 4.89M | 6.77M | 11.35M | 14.89M | 12.46M | 11.34M | 10.38M | 11.42M | 8.47M | 7.19M | 32.37M | 31.87M | 25.52M | 28.60M |
|
Liabilities and Shareholders Equity
|
4.02M | 5.86M | 9.14M | 14.44M | 14.89M | 18.26M | 17.77M | 17.13M | 17.56M | 13.69M | 13.30M | 35.00M | 34.70M | 28.09M | 34.64M |
|
Treasury Shares
|
| | | | | | | | | | | | | 0.42M | |
|
Retained Earnings
|
-20.93M | -20.12M | -19.49M | -20.05M | | -24.12M | -25.43M | -26.56M | -25.69M | -29.36M | -32.65M | -32.71M | -33.07M | -39.42M | -41.15M |
|
Preferred Shares
|
-0.01 | | | | 0.03 | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Tangible Book Value
|
| | 0.99M | | | | | | | | | | | | |