|
Cash & Equivalents
|
23.96M | 54.48M | 52.59M | 54.07M | 46.16M | 44.82M | 45.15M | 45.55M | 51.25M | 93.26M | | 93.94M | 98.04M | 94.80M | 98.37M | 106.74M | 103.76M | 106.41M | 110.45M | 113.19M |
|
Cash & Current Investments
|
23.96M | 54.48M | 52.59M | 54.07M | 46.16M | 44.82M | 45.15M | 45.55M | 51.25M | 93.26M | | 93.94M | 98.04M | 94.80M | 98.37M | 106.74M | 103.76M | 106.41M | 110.45M | 113.19M |
|
Receivables - Net
|
12.00M | 4.50M | 11.59M | 11.34M | 7.99M | 14.61M | 15.29M | 14.28M | 9.06M | 13.09M | 13.96M | 13.93M | 7.46M | 10.94M | 10.83M | 9.73M | 7.50M | 11.10M | 10.74M | 10.81M |
|
Receivables - Other
|
0.08M | 16.20M | | | | | | | 0.00M | 0.00M | 0.00M | | 0.07M | | 0.02M | 0.03M | 0.08M | 0.05M | 0.05M | 0.06M |
|
Receivables
|
12.08M | 20.70M | 11.59M | 11.34M | 7.99M | 14.61M | 15.29M | 14.28M | 9.06M | 13.09M | 13.96M | 13.93M | 7.53M | 10.94M | 10.84M | 9.76M | 7.58M | 11.15M | 10.79M | 10.87M |
|
Inventory
|
0.40M | 0.20M | 0.34M | 0.53M | 0.24M | 0.26M | 0.51M | 0.41M | 0.33M | 0.35M | 0.33M | 0.33M | 0.33M | 0.18M | 0.18M | 0.19M | 0.25M | 0.21M | 0.21M | 0.06M |
|
Prepaid Assets
|
0.23M | 0.02M | 0.03M | 1.01M | 2.45M | 1.74M | 1.23M | 1.17M | 1.45M | 1.15M | 1.05M | 1.04M | 1.06M | 4.12M | 3.86M | 3.36M | 2.76M | 2.17M | 1.82M | 1.13M |
|
Current Assets
|
36.60M | 59.19M | 64.55M | 66.94M | 56.85M | 61.43M | 62.18M | 61.41M | 62.18M | 107.66M | | 109.12M | 106.78M | 110.04M | 113.24M | 120.02M | 114.14M | 119.82M | 123.16M | 125.18M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | 0.70M | 0.70M |
|
Land & Improvements
|
| | | | | | | | | | | | 0.54M | | | | 0.54M | 0.54M | | |
|
Property, Plant & Equipment (Net)
|
9.49M | | 0.05M | 0.19M | 11.83M | 11.89M | 11.25M | 10.59M | 10.92M | 10.97M | | 10.32M | 12.86M | 12.75M | 12.67M | 13.13M | 12.78M | 12.86M | 13.02M | 13.43M |
|
Intangibles
|
1.43M | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.43M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | 1.00M | 0.56M | 0.12M | | | | | | | | | | 0.04M | 0.05M | 0.03M | 0.10M |
|
Other Non-Current Assets
|
| | | | 0.06M | | | | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.36M | | | 0.05M | 0.05M | 0.05M | 0.06M |
|
Non-Current Assets
|
10.47M | | 0.05M | 0.19M | 11.83M | 11.89M | 11.25M | 10.59M | 10.92M | 10.97M | | 10.32M | 12.86M | 13.11M | 12.67M | 13.13M | 13.88M | 13.85M | 13.86M | 14.73M |
|
Assets
|
47.06M | 59.19M | 64.60M | 67.13M | 68.68M | 73.33M | 73.43M | 72.00M | 73.11M | 118.63M | | 119.44M | 119.64M | 123.15M | 125.91M | 133.14M | 128.02M | 133.68M | 137.02M | 139.91M |
|
Accounts Payables
|
0.89M | 2.01M | 0.77M | 0.83M | 0.80M | 1.26M | 2.10M | 1.41M | 1.38M | 2.12M | | 3.06M | 3.99M | 0.63M | 0.92M | 1.22M | 1.26M | 1.59M | 1.49M | 1.47M |
|
Notes Payables
|
| | | | 2.03M | 2.04M | 1.99M | 1.94M | 1.28M | 1.25M | | 1.23M | 1.24M | | | | | | | |
|
Payables
|
0.89M | 2.01M | 0.77M | 0.83M | 2.83M | 3.29M | 4.10M | 3.34M | 2.66M | 3.37M | | 4.30M | 5.23M | 0.63M | 0.92M | 1.22M | 1.26M | 1.59M | 1.49M | 1.47M |
|
Accumulated Expenses
|
0.11M | 0.02M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.15M | 0.12M | 0.15M | | 0.21M | 1.37M | 0.08M | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.15M | | | 0.11M | 0.29M | 0.09M | 0.00M | 0.08M | 0.25M | 0.30M | 0.34M | 0.39M |
|
Short term Debt
|
0.53M | 0.63M | | | 0.03M | 0.03M | 0.03M | 0.11M | 0.00M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.57M | 0.60M | 0.61M | 0.61M |
|
Current Taxes
|
0.11M | 0.78M | 1.82M | 1.10M | 0.07M | 1.00M | 1.14M | 1.18M | 0.02M | 1.40M | | 1.15M | | 0.66M | 1.09M | 1.00M | | 1.29M | 0.87M | 0.70M |
|
Current Deferred Revenue
|
0.25M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.28M | 3.61M | 3.14M | 2.26M | 3.24M | 5.11M | 6.12M | 5.42M | 4.01M | 7.33M | | 7.33M | 6.34M | 2.24M | 3.11M | 3.45M | 2.95M | 5.44M | 5.01M | 4.69M |
|
Convertible Debt
|
| | | | 0.16M | 0.15M | 0.15M | 0.14M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.43M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 1.05M | 0.35M | 0.20M | 0.67M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.38M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 6.34M | | | | | | | |
|
Total Liabilities
|
2.71M | 3.61M | 3.14M | 2.26M | 4.37M | 6.08M | 7.03M | 6.51M | 4.27M | 7.69M | | 7.72M | 6.72M | 2.61M | 3.45M | 3.67M | 3.43M | 5.80M | 5.22M | 4.74M |
|
Total Debt
|
0.53M | 0.63M | | | 0.03M | 0.03M | 0.03M | 0.11M | 0.00M | | | | | | | | | | | |
|
Common Equity
|
44.35M | 55.59M | 61.46M | 64.88M | 64.31M | 67.25M | 66.40M | 65.49M | 68.83M | 110.95M | | 111.72M | 112.92M | 120.54M | 122.46M | 129.48M | 124.59M | 127.88M | 131.81M | 135.17M |
|
Shareholder's Equity
|
44.35M | 55.59M | 61.46M | 64.88M | 64.31M | 67.25M | 66.40M | 65.49M | 68.83M | 110.95M | | 111.72M | 112.92M | 120.54M | 122.46M | 129.48M | 124.59M | 127.88M | 131.81M | 135.17M |
|
Liabilities and Shareholders Equity
|
47.06M | 59.19M | 64.60M | 67.13M | 68.68M | 73.33M | 73.43M | 72.00M | 73.11M | 118.63M | | 119.44M | 119.64M | 123.15M | 125.91M | 133.14M | 128.02M | 133.68M | 137.02M | 139.91M |
|
Retained Earnings
|
39.23M | 47.59M | 52.55M | 55.93M | 54.61M | 57.17M | 60.10M | 63.39M | 62.37M | 65.16M | | 72.69M | 69.48M | 70.04M | 72.74M | 75.40M | 74.63M | 77.19M | 79.43M | 81.96M |