|
Cash & Equivalents
|
0.41M | 3.82M | 6.53M | 8.87M | 14.39M | 19.27M | 23.28M | 26.30M | 39.88M | 51.11M | 42.79M | 51.59M | 60.97M | 75.05M | 92.87M | 82.98M |
|
Short-term Investments
|
| 14.72M | 0.06M | 0.04M | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.41M | 18.54M | 6.60M | 8.91M | 14.39M | 19.27M | 23.28M | 26.30M | 39.88M | 51.11M | 42.79M | 51.59M | 60.97M | 75.05M | 92.87M | 82.98M |
|
Receivables - Net
|
| 3.16M | 4.73M | 4.34M | 4.33M | 4.70M | 4.56M | 3.29M | 3.71M | 4.06M | 4.83M | 4.22M | 5.29M | 5.72M | 3.49M | 4.09M |
|
Receivables
|
| 3.16M | 4.73M | 4.34M | 4.33M | 4.70M | 4.56M | 3.29M | 3.71M | 4.06M | 4.83M | 4.22M | 5.29M | 5.72M | 3.49M | 4.09M |
|
Raw Materials
|
| | 1.69M | 1.78M | 2.23M | 1.92M | 1.52M | 2.27M | 2.66M | 4.18M | 4.18M | 3.48M | 3.73M | 5.72M | 6.39M | 5.49M |
|
Work In Process
|
| | 0.80M | 0.94M | 0.98M | 1.10M | 0.96M | 0.94M | 1.27M | 1.02M | 1.02M | 1.38M | 1.40M | 1.19M | 1.50M | 1.41M |
|
Finished Goods
|
| | 2.52M | 1.63M | 1.50M | 1.85M | 1.72M | 1.33M | 1.31M | 1.71M | 1.71M | 1.36M | 1.47M | 1.90M | 1.69M | 1.91M |
|
Inventory
|
| 3.10M | 5.00M | 4.35M | 4.70M | 4.87M | 4.20M | 4.54M | 5.24M | 6.91M | 6.91M | 6.22M | 6.60M | 8.81M | 9.58M | 8.81M |
|
Current Deferred Tax Assets
|
| 0.18M | 0.33M | 0.45M | 0.33M | 0.30M | 0.36M | 0.39M | | | | | | | | |
|
Prepaid Assets
|
| 0.16M | 0.34M | 0.48M | 0.47M | 0.47M | 0.42M | 0.36M | 0.37M | 0.42M | 0.44M | 0.35M | 0.46M | 0.52M | 0.43M | 0.45M |
|
Current Assets
|
| 25.14M | 17.02M | 18.54M | 24.29M | 29.68M | 32.87M | 34.47M | 49.19M | 60.90M | 54.89M | 62.26M | 73.16M | 89.92M | 106.27M | 96.33M |
|
Buildings
|
| | 10.31M | 10.38M | 10.66M | 10.66M | 10.18M | 10.91M | 15.35M | 13.75M | 13.89M | 14.53M | 14.17M | 13.60M | 13.91M | 13.54M |
|
Construction in Progress
|
| | 0.18M | 0.05M | 0.03M | 0.13M | 0.03M | 2.06M | 0.01M | 0.14M | 0.37M | 0.53M | 0.90M | 0.91M | 1.41M | 0.02M |
|
Land & Improvements
|
| | 1.37M | 1.38M | 1.40M | 1.34M | 1.30M | 1.29M | 1.34M | 1.65M | 1.67M | 1.73M | 1.69M | 1.59M | 1.64M | 1.60M |
|
Property, Plant & Equipment (Net)
|
| 8.75M | 8.80M | 8.43M | 8.33M | 8.24M | 7.37M | 9.97M | 11.62M | 10.36M | 10.73M | 11.33M | 10.62M | 10.22M | 10.55M | 9.76M |
|
Long-Term Investments
|
| | | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | | | | | | | |
|
Goodwill
|
| 7.19M | 15.12M | 15.49M | 15.65M | 15.14M | 14.72M | 13.49M | 14.09M | 13.70M | 13.96M | 14.16M | 14.10M | 13.35M | 13.69M | 13.58M |
|
Intangibles
|
| 2.17M | 39.46M | 41.24M | 42.00M | 39.67M | 37.77M | 31.95M | 34.80M | 32.98M | 55.20M | 56.16M | 56.31M | 52.76M | 54.30M | 53.77M |
|
Goodwill & Intangibles
|
| 9.36M | 54.58M | 56.73M | 57.65M | 54.82M | 52.50M | 45.43M | 48.90M | 46.68M | 69.17M | 70.32M | 70.41M | 66.11M | 67.99M | 67.35M |
|
Long-Term Deferred Tax
|
| 0.63M | | -0.01M | -0.01M | | | | | | | | | | | |
|
Non-Current Assets
|
| 16.10M | 59.37M | 58.40M | 56.42M | 51.40M | 46.30M | 41.72M | 43.56M | 38.87M | 54.90M | 49.48M | 42.48M | 33.95M | 29.19M | 26.21M |
|
Assets
|
| 41.24M | 76.39M | 76.94M | 80.71M | 81.08M | 79.17M | 76.19M | 92.75M | 99.77M | 109.79M | 111.75M | 115.64M | 123.87M | 135.46M | 122.54M |
|
Accounts Payables
|
| 0.40M | 0.93M | 1.00M | 0.77M | 0.93M | 0.65M | 0.91M | 0.93M | 0.97M | 1.10M | 0.79M | 0.76M | 1.22M | 0.77M | 0.70M |
|
Notes Payables
|
| 0.21M | 5.43M | 4.00M | 4.05M | 3.89M | | | | | | | | | | |
|
Payables
|
| 0.61M | 6.36M | 5.00M | 4.83M | 4.82M | 0.65M | 0.91M | 0.93M | 0.97M | 1.10M | 0.79M | 0.76M | 1.22M | 0.77M | 0.70M |
|
Accumulated Expenses
|
| 1.29M | 3.28M | 2.82M | 2.79M | 4.15M | 3.42M | 2.12M | 4.35M | 4.29M | 2.35M | 3.00M | 2.98M | 4.74M | 3.94M | 3.06M |
|
Other Accumulated Expenses
|
| | | 0.36M | 0.30M | 0.65M | 0.61M | 0.13M | 1.71M | 2.19M | 0.75M | 1.94M | 1.63M | 2.88M | 2.06M | 1.96M |
|
Current Leases
|
| | | | | | | | | | | | | 0.05M | 0.05M | |
|
Current Taxes
|
| | | | 1.24M | 2.44M | 1.63M | 0.80M | 1.26M | 0.84M | 0.45M | 0.00M | 0.04M | 0.34M | 0.33M | |
|
Total Current Liabilities
|
| 1.90M | 9.63M | 7.82M | 7.61M | 8.97M | 4.07M | 3.02M | 5.28M | 5.26M | 3.45M | 3.79M | 3.75M | 5.96M | 4.71M | 3.76M |
|
Non-Current Debt
|
| 0.91M | 16.24M | 9.00M | 5.07M | 0.97M | | | | | | | | | 0.29M | 0.28M |
|
Non-Current Deferred Tax Liability
|
| 0.63M | 0.69M | 0.88M | 0.94M | 0.99M | 1.01M | 0.72M | 0.46M | 0.54M | 0.52M | 0.65M | 0.58M | 0.55M | 0.32M | 0.47M |
|
Operating Leases
|
| | | | | | | | | | 0.38M | 0.34M | 0.40M | 0.34M | 0.29M | 0.28M |
|
Other Non-Current Liabilities
|
| | 0.52M | 0.36M | | | | | 5.79M | 2.44M | 2.24M | 2.00M | 1.68M | 1.26M | 0.70M | |
|
Total Non-Current Liabilities
|
| | 35.11M | 25.60M | | | | | 8.84M | 8.34M | 6.46M | 6.93M | 6.82M | 8.36M | 6.45M | |
|
Total Liabilities
|
| 3.45M | 35.63M | 25.96M | 20.13M | 16.52M | 9.53M | 6.95M | 14.62M | 10.78M | 8.69M | 8.92M | 8.50M | 9.62M | 7.14M | 5.11M |
|
Total Debt
|
| 0.91M | 16.24M | 9.00M | 5.07M | 0.97M | | | | | | | | | 0.29M | 0.28M |
|
Common Equity
|
38.94M | 37.79M | 40.76M | 50.97M | 60.58M | 64.56M | 69.65M | 69.24M | 78.12M | 88.99M | 101.09M | 102.82M | 107.14M | 114.25M | 128.31M | 117.43M |
|
Shareholder's Equity
|
38.94M | 37.79M | 40.76M | 50.97M | 60.58M | 64.56M | 69.65M | 69.24M | 78.12M | 88.99M | 101.09M | 102.82M | 107.14M | 114.25M | 128.31M | 117.43M |
|
Liabilities and Shareholders Equity
|
| 41.24M | 76.39M | 76.94M | 80.71M | 81.08M | 79.17M | 76.19M | 92.75M | 99.77M | 109.79M | 111.75M | 115.64M | 123.87M | 135.46M | 122.54M |
|
Retained Earnings
|
| 38.92M | 42.90M | 49.52M | 57.25M | 64.86M | 72.86M | 81.07M | 85.62M | 100.12M | 110.82M | 110.95M | 115.31M | 126.01M | 138.34M | 129.30M |