|
Cash & Equivalents
|
5.28M | 5.23M | 5.30M | 5.33M | 4.01M | 4.25M | 4.14M | 3.85M | 13.80M | 12.47M | 8.11M | 3.74M | 3.96M | 2.65M | 7.00M | 5.60M | 3.93M | 4.19M | 4.14M | 4.05M | 7.65M | 5.91M | 3.76M | 9.27M | 2.34M | 4.77M | | | 2.53M | 2.43M | 2.46M | 9.62M | 6.70M | 10.39M | 12.49M | 7.38M | 27.03M | 26.81M | 22.34M | 9.29M | 11.69M | 2.70M | 1.21M | 18.24M | 2.70M | 1.21M | 1.86M | 2.69M | 3.47M | 5.31M | 7.77M | 27.32M | 26.63M | 37.28M | 57.33M |
|
Short-term Investments
|
| | | 2.43M | | | 1.08M | 0.61M | 0.27M | 0.28M | | | | | | | | | | 10.07M | 10.00M | 7.50M | 4.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.52M |
|
Cash & Current Investments
|
5.28M | 5.23M | 5.30M | 7.76M | 4.01M | 4.25M | 5.21M | 4.46M | 14.07M | 12.74M | 8.11M | 3.74M | 3.96M | 2.65M | 7.00M | 5.60M | 3.93M | 4.19M | 4.14M | 14.12M | 17.65M | 8.76M | 9.39M | 9.27M | 2.34M | 4.77M | | | 2.45M | 2.43M | 2.46M | 9.62M | 7.18M | 6.94M | | 7.38M | 9.25M | 26.81M | 0.01M | 9.29M | 11.69M | 2.70M | 0.02M | 18.24M | 2.70M | 1.21M | 1.86M | 2.69M | 3.47M | 5.31M | 7.77M | 27.32M | 26.63M | 38.72M | 58.86M |
|
Receivables - Net
|
0.03M | 0.02M | 0.03M | 0.26M | 0.47M | 1.65M | 1.38M | 1.36M | -0.83M | -0.11M | 0.04M | 2.26M | 0.20M | 0.28M | -1.83M | 2.80M | 0.33M | 0.12M | -1.05M | 3.07M | 3.42M | 2.98M | 3.78M | -1.58M | 1.05M | 0.71M | 2.91M | 0.54M | 1.46M | 1.12M | 4.36M | 2.62M | 0.59M | 0.32M | 1.04M | 0.53M | 0.67M | 0.00M | -0.98M | 1.21M | 2.60M | 0.82M | 0.66M | 2.67M | 2.02M | 0.85M | 0.20M | 3.30M | 1.86M | 3.18M | 3.03M | 3.35M | 5.87M | 6.48M | 4.80M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.21M | | | | | | | | | | | | | | | | 1.40M | | | | 4.56M | | | | 2.29M | | | |
|
Receivables
|
0.03M | 0.02M | 0.03M | 0.26M | 0.47M | 1.65M | 1.38M | 1.36M | -0.83M | -0.11M | 0.04M | 2.26M | 0.20M | 0.28M | -1.83M | 2.80M | 0.33M | 2.58M | -1.05M | 3.07M | 3.42M | 2.98M | 3.78M | -1.35M | 1.05M | 0.71M | 2.91M | 0.76M | 1.46M | 0.00M | -201.53 | 2.62M | 528.84 | 228.62 | 168.09 | 0.53M | -110.61 | 0.00M | -0.98M | 1.21M | 2.60M | 0.82M | 0.66M | 4.07M | 2.02M | 0.85M | 0.20M | 7.86M | 1.86M | 3.18M | 3.03M | 5.64M | 5.87M | 6.48M | 4.80M |
|
Inventory
|
| | | 2.25M | 1.49M | 1.04M | 1.56M | 1.77M | 0.10M | -0.22M | -0.85M | 3.35M | -0.34M | -0.09M | -0.10M | 3.46M | -0.68M | -0.73M | 0.66M | 5.84M | 6.01M | 8.33M | 8.10M | -2.56M | -0.22M | 1.34M | 0.07M | -0.04M | -0.13M | 8.59M | 7.71M | 3.18M | 5.44M | 1.80M | 2.22M | 1.66M | 1.73M | 0.41M | -2.90M | 5.18M | 4.83M | 6.62M | 7.17M | 6.26M | 7.67M | 8.74M | 2.72M | 8.83M | 8.34M | 9.88M | 10.87M | 7.61M | 9.88M | 10.52M | 12.00M |
|
Prepaid Assets
|
0.14M | 0.12M | 0.12M | 0.13M | 0.18M | 0.17M | 0.16M | 0.68M | -0.06M | -0.30M | -0.43M | 0.72M | -0.21M | -0.48M | -0.08M | 0.88M | -0.03M | 0.17M | -0.07M | 0.97M | 2.03M | 1.85M | 2.74M | -1.67M | 0.41M | 1.15M | 0.93M | 0.98M | -0.06M | 0.89M | 1.02M | 0.29M | 0.49M | 0.14M | 0.78M | 0.76M | 0.83M | -0.20M | -0.02M | 0.96M | 1.30M | 1.20M | 1.47M | 1.67M | 1.69M | 2.23M | -0.33M | 1.97M | 2.08M | 2.38M | 2.40M | 2.28M | 3.09M | 2.57M | 2.75M |
|
Current Assets
|
4.79M | 4.71M | 3.94M | 6.90M | 6.18M | 7.28M | 7.31M | 7.77M | 18.61M | | 15.07M | 11.53M | 11.65M | 11.54M | 16.77M | 15.02M | 13.97M | 21.55M | 25.84M | 35.36M | 33.63M | 31.73M | 28.48M | 26.59M | 24.31M | 27.41M | 27.28M | 22.95M | 20.82M | 19.15M | 20.64M | 22.77M | 18.54M | 20.99M | 22.94M | 19.70M | 35.46M | 33.73M | 32.49M | 35.48M | 24.66M | 25.70M | 24.69M | 25.59M | 18.43M | 18.47M | 21.11M | 23.54M | 22.44M | 25.80M | 27.57M | 40.77M | 46.17M | 59.16M | 79.75M |
|
Property, Plant & Equipment (Net)
|
| | | 6.37M | 8.41M | 8.39M | 8.92M | 10.07M | 10.44M | 12.98M | 15.24M | 16.00M | 16.12M | 17.39M | 17.71M | 19.28M | 17.78M | 24.61M | 26.34M | 27.92M | 27.92M | 28.12M | 30.62M | 32.16M | 33.14M | 36.61M | 38.14M | 38.74M | 38.83M | 38.86M | 38.66M | 35.66M | 35.40M | 34.99M | 34.76M | 34.85M | 34.54M | 34.12M | 35.40M | 35.67M | 38.73M | 40.55M | 42.90M | 44.06M | 48.61M | 50.48M | 51.04M | 53.07M | 52.55M | 53.23M | 53.62M | 53.80M | 57.10M | 95.57M | 120.02M |
|
Long-Term Investments
|
| | | 12.95M | 13.16M | 13.45M | 13.33M | 14.95M | 14.72M | 15.06M | -2.45M | 26.34M | 28.79M | 31.00M | 27.79M | 31.01M | 30.55M | 26.56M | 27.95M | 31.00M | 35.73M | 38.34M | 41.56M | 43.34M | 44.06M | 44.60M | 46.89M | 46.78M | 49.06M | 52.62M | 53.79M | 9.83M | 9.90M | 9.92M | 10.01M | 10.05M | 10.27M | 10.66M | 10.92M | 11.05M | 44.69M | 46.08M | 46.37M | 49.80M | 50.09M | 50.30M | 50.45M | 50.11M | 51.91M | 52.33M | 52.71M | 52.89M | 51.10M | 16.13M | 16.24M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 2.83M | | | | 4.89M | | | | 4.65M | | | | 2.75M | | | | 4.25M | | | | 4.34M | | | | 1.43M | | | | 2.03M | | | | 2.99M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 44.09M | | | | 0.11M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.13M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.69M | 0.70M | 0.64M | 0.00M | 0.00M | 1.63M | 2.14M | 2.27M |
|
Non-Current Assets
|
21.23M | 20.87M | 21.84M | 19.53M | 21.74M | 21.98M | 22.39M | 25.17M | 25.30M | | 49.01M | 42.56M | 45.12M | 48.61M | 45.68M | 50.43M | 48.46M | 51.31M | 54.44M | 59.05M | 63.81M | 66.99M | 72.73M | 76.24M | 77.92M | 82.08M | 85.93M | 85.64M | 88.01M | 91.51M | 92.51M | 49.80M | 48.88M | 49.98M | 48.70M | 49.08M | 49.09M | 49.30M | 49.62M | 50.80M | 86.75M | 89.29M | 90.62M | 95.61M | 100.17M | 102.00M | 102.39M | 104.81M | 106.20M | 107.90M | 107.80M | 107.94M | 111.52M | 115.52M | 142.11M |
|
Assets
|
26.02M | 25.59M | 25.78M | 26.43M | 27.92M | 29.26M | 29.69M | 32.94M | 43.91M | | 49.01M | 54.09M | 56.77M | 60.15M | 62.45M | 65.45M | 62.42M | 72.86M | 80.29M | 94.41M | 97.45M | 98.72M | 101.21M | | 102.23M | 109.50M | 113.21M | 108.59M | 108.83M | 110.66M | 113.14M | 72.57M | 67.42M | 70.97M | 71.64M | | 84.55M | 83.02M | 82.11M | | 111.41M | 115.00M | 115.31M | | 118.61M | 120.47M | 123.49M | 128.34M | 128.64M | 133.70M | 135.37M | 148.71M | 157.69M | 174.68M | 221.86M |
|
Accounts Payables
|
0.51M | 0.59M | 1.04M | 1.16M | 1.26M | 1.09M | 1.04M | 1.35M | 0.35M | 0.25M | 1.15M | 3.50M | 1.01M | 0.99M | 0.42M | 3.13M | 0.21M | -0.27M | -0.03M | 3.75M | 3.20M | 3.49M | 3.59M | -0.14M | 0.76M | 1.36M | 3.54M | 2.33M | 0.35M | 6.31M | 5.48M | -0.94M | 3.46M | -1.54M | 2.18M | 2.07M | 2.26M | 0.19M | 1.07M | 3.26M | 4.61M | 5.11M | 5.61M | 9.47M | 10.92M | 11.90M | 2.59M | 11.87M | 10.71M | 9.92M | 9.24M | 10.29M | 10.07M | 12.17M | 12.77M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 4.76M | 4.84M | | | | | | | | | | | | |
|
Payables
|
0.51M | 0.59M | 1.04M | 1.16M | 1.26M | 1.09M | 1.04M | 1.35M | 0.35M | 0.25M | 1.15M | 3.50M | 1.01M | 0.99M | 0.42M | 3.13M | 0.21M | 2.81M | -0.03M | 3.75M | 3.20M | | | | 0.76M | 1.36M | 3.54M | 2.33M | | 341.56 | -294.72 | -0.94M | -0.00M | -0.00M | -0.00M | 2.07M | 243.35 | 0.19M | | 3.26M | 9.28M | 9.86M | | | 10.92M | 11.90M | 2.59M | 11.87M | 10.71M | 9.92M | 9.24M | 10.29M | 10.07M | 12.17M | 12.77M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 4.76M | 4.84M | 4.93M | | | | | | | | | | | |
|
Short term Debt
|
0.20M | 0.20M | 0.23M | 0.18M | 0.16M | 0.07M | 0.11M | 0.15M | 0.01M | 0.02M | 0.03M | 0.20M | -0.01M | 0.02M | -0.00M | 4.84M | -0.00M | 0.01M | 0.05M | 4.70M | 6.67M | 8.00M | 2.00M | 0.00M | -0.02M | 0.01M | -0.00M | -0.04M | 0.00M | 2.60M | 3.39M | 0.01M | 3.38M | -0.03M | 3.35M | 2.51M | 1.67M | 0.03M | 0.02M | 0.16M | 0.15M | 0.12M | 0.07M | 0.03M | 0.07M | 0.04M | -0.06M | | 0.16M | 0.17M | 0.06M | 0.47M | 0.07M | | |
|
Current Leases
|
| | 0.05M | 0.16M | 0.44M | 0.50M | 0.45M | 0.56M | 0.61M | 0.86M | 1.05M | 1.14M | 1.15M | 1.35M | 1.35M | 1.36M | 1.32M | 1.41M | 1.35M | 1.44M | 1.24M | 1.05M | 1.07M | 1.12M | 1.00M | 1.03M | 1.06M | 0.95M | 0.95M | 0.96M | 0.88M | 0.69M | 0.51M | 0.40M | 0.27M | 0.21M | 0.14M | 0.07M | 0.32M | 0.39M | 0.70M | 0.79M | 0.95M | 0.97M | 1.37M | 1.71M | 1.74M | 1.65M | 1.59M | 1.67M | 1.56M | 1.48M | 2.18M | 2.67M | 2.31M |
|
Current Taxes
|
| | | | | | | 0.04M | 0.24M | 0.88M | 0.53M | 0.87M | -0.69M | 0.52M | -0.67M | 0.86M | -0.47M | -0.43M | -0.10M | 0.82M | 0.22M | 0.32M | 0.46M | -0.29M | -0.11M | 0.06M | 0.65M | -0.36M | -0.08M | -0.17M | 0.02M | -0.12M | -0.05M | -0.05M | 0.00M | 0.01M | -5.53 | -0.01M | -0.00M | 0.03M | 0.00M | 0.57M | 0.72M | 0.90M | 0.03M | 0.06M | -0.81M | 0.13M | 0.19M | 0.30M | 0.66M | 3.12M | 2.18M | 3.41M | 5.48M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.00M | 0.57M | -0.43M | -0.57M | -0.57M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
3.11M | 3.17M | 3.95M | 4.28M | 5.46M | 5.22M | 5.02M | 9.54M | 10.95M | 12.96M | 13.14M | 14.41M | 18.35M | 20.44M | 24.10M | 26.53M | 24.69M | 27.24M | 27.79M | 32.55M | 34.76M | 33.51M | 33.98M | 10.19M | 33.30M | 36.32M | 37.47M | 9.84M | 32.43M | 32.83M | 31.48M | 9.56M | 14.54M | 15.05M | 11.71M | 9.77M | 7.75M | 6.01M | 6.27M | 3.84M | 18.02M | 17.61M | 18.79M | 16.76M | 20.66M | 20.69M | 20.79M | 22.34M | 20.84M | 21.48M | 20.88M | 23.31M | 25.41M | 29.91M | 39.74M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 1.38M | | | | 1.23M | | | | 0.87M | | | | | | | | | | | | 0.68M | | | | 0.74M | | | | 1.45M | | | | 0.96M | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 5.53M | 3.15M | 8.69M | 6.71M | 4.70M | 2.67M | 0.67M | 6.67M | 4.67M | 2.67M | 0.67M | 0.50M | 5.88M | 5.05M | 4.20M | 3.35M | 2.51M | 1.67M | 0.83M | | 2.55M | | | | | | | | | 0.32M | 0.28M | 0.23M | 0.20M | 0.15M | 0.11M | 0.07M | 0.03M | 0.32M | 0.27M | 0.23M |
|
Non-Current Deferred Tax Liability
|
2.10M | 2.09M | 2.11M | 2.39M | 2.35M | 2.40M | 2.45M | 4.66M | 5.18M | 5.02M | 5.21M | 4.96M | 5.16M | 4.27M | 5.23M | 3.67M | 4.09M | 5.18M | 5.05M | 4.72M | 4.40M | 3.93M | 4.16M | -9.44M | 3.98M | 4.46M | 4.00M | -8.56M | 3.73M | 3.72M | 3.21M | -5.69M | 2.89M | 2.78M | 2.45M | 1.37M | 0.93M | 0.30M | 0.36M | 6.12M | 3.23M | 4.12M | 4.62M | 6.65M | 5.21M | 4.25M | 4.94M | 4.70M | 4.61M | 5.39M | 5.76M | 4.73M | 5.94M | 6.52M | 6.19M |
|
Operating Leases
|
| | 0.23M | 0.08M | 0.92M | 1.17M | 0.67M | 1.04M | 0.90M | 1.74M | 1.59M | 1.77M | 1.48M | 1.83M | 1.58M | 1.73M | 1.42M | 1.27M | 1.03M | 1.39M | 1.18M | 0.95M | 1.09M | 1.23M | 1.01M | 1.40M | 1.18M | 0.87M | 0.65M | 0.51M | 0.40M | 0.44M | 0.35M | 0.29M | 0.28M | 0.28M | 0.26M | 0.25M | 0.73M | 0.68M | 1.12M | 1.04M | 0.99M | 0.74M | 1.31M | 1.74M | 1.41M | 1.45M | 1.16M | 1.65M | 1.35M | 0.96M | 2.20M | 2.22M | 1.89M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.47M | 0.92M | 0.29M | 0.21M | 0.22M | 0.05M | 0.02M | | | 0.06M | 0.05M | 1.64M | 2.35M | 2.06M | 1.70M | 11.64M | 0.98M | 0.43M | 2.26M | 10.80M | -0.08M | 1.51M | 1.72M | -0.10M | 0.57M | -0.18M | 1.55M | 2.29M | 1.53M | 1.31M | 0.76M | 0.74M | 2.77M | 0.35M | | 0.47M | 0.77M | 0.02M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | 10.49M | -33.58M | 12.86M | 14.20M | 18.13M | 20.39M | 24.08M | | | 27.18M | 27.74M | 30.91M | 32.41M | 31.44M | 32.28M | 22.20M | 32.32M | 35.89M | 35.21M | 22.62M | 32.51M | 118.09 | 2.27 | 18.75M | 104.43 | 128.37 | 133.58 | 7.48M | 6.22M | 4.70M | 5.51M | 7.03M | 15.25M | 17.27M | 18.79M | 22.70M | 19.89M | 20.67M | 20.79M | 22.34M | | | | | | | |
|
Total Liabilities
|
3.11M | 3.17M | 3.95M | 4.28M | 5.46M | 5.22M | 5.02M | 9.54M | 10.95M | -32.66M | 13.14M | 14.41M | 18.35M | 20.44M | 24.10M | 26.53M | 24.69M | 27.24M | 27.79M | 32.55M | 34.76M | 33.51M | 33.98M | 33.83M | 33.30M | 36.32M | 37.47M | 33.42M | 32.43M | 32.83M | 31.48M | 18.65M | 14.54M | 15.05M | 11.71M | 9.77M | 7.75M | 6.01M | 6.27M | 7.77M | 18.02M | 17.61M | 18.79M | 23.18M | 20.66M | 20.69M | 20.79M | 22.34M | 20.84M | 21.48M | 20.88M | 23.31M | 25.41M | 29.91M | 39.74M |
|
Total Debt
|
0.20M | 0.20M | 0.23M | 0.18M | 0.16M | 0.07M | 0.11M | 0.15M | 0.01M | 0.02M | 0.03M | 0.20M | -0.01M | 0.02M | -0.00M | 10.37M | 3.15M | 9.35M | 6.76M | 9.40M | 9.33M | | | | 2.64M | 0.68M | 0.50M | 5.84M | | 5.23 | 6.82 | 2.52M | -18.65 | -18.03 | -9.76 | 5.07M | -4.74 | 0.03M | | 0.16M | 0.15M | 0.12M | | | 0.38M | 0.31M | 0.17M | 0.20M | 0.32M | 0.28M | 0.13M | 0.50M | 0.39M | 0.27M | 0.23M |
|
Common Equity
|
22.91M | 22.42M | 21.83M | 22.15M | 22.46M | 24.05M | 24.68M | 23.40M | 32.95M | 32.66M | 35.86M | 39.67M | 38.42M | 39.71M | 38.35M | 38.92M | 37.74M | 45.62M | 52.50M | 61.86M | 62.68M | 65.21M | 67.23M | 69.00M | 68.93M | 73.18M | 75.74M | 75.17M | 76.40M | 77.83M | 81.67M | 53.92M | 52.88M | 55.92M | 59.92M | 59.01M | 76.80M | 77.01M | 75.84M | 78.51M | 93.39M | 97.38M | 96.52M | 98.02M | 97.95M | 99.78M | 102.70M | 106.00M | 107.80M | 112.22M | 114.49M | 125.40M | 132.29M | 144.77M | 182.12M |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | | | 61.79M | | | | 69.00M | | | | 75.17M | | | | 53.92M | | | | 59.01M | | | | | | | | 98.02M | | | | 106.00M | | | | 125.40M | | | |
|
Liabilities and Shareholders Equity
|
26.02M | 25.59M | 25.78M | 26.43M | 27.92M | 29.26M | 29.69M | 32.94M | 43.91M | | 49.01M | 54.09M | 56.77M | 60.15M | 62.45M | 65.45M | 62.42M | 72.86M | 80.29M | 94.41M | 97.45M | | | | 102.23M | 109.50M | 113.21M | 108.59M | | | | 72.57M | | | | 68.78M | | 83.02M | | 86.28M | 111.41M | 115.00M | | | 118.61M | 120.47M | 123.49M | 128.34M | 128.64M | 133.70M | 135.37M | 148.71M | 157.69M | 174.68M | 221.86M |
|
Treasury Shares
|
-0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.09M | -0.09M | -0.09M | -0.09M | -0.08M | -0.08M | -0.08M | -0.08M | -0.07M | -0.08M | -0.08M | -0.08M | -0.10M | -0.10M | -0.10M | 0.10M | -0.10M | -0.10M | -0.10M | 0.10M | -0.10M | -0.10M | -0.10M | 0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | 0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | 0.10M | -0.10M | -0.10M | -0.10M | -0.10M |
|
Retained Earnings
|
-28.49M | -28.66M | -29.75M | -29.73M | -29.06M | -27.24M | -25.91M | -27.17M | -24.65M | -24.96M | -24.27M | -22.83M | -20.66M | -20.47M | -19.75M | -19.04M | -18.40M | -19.95M | -18.83M | -17.38M | -21.15M | -20.00M | -20.61M | -18.88M | -18.30M | -17.04M | -17.50M | -16.50M | -16.89M | -17.05M | -18.18M | 47.20M | -47.24M | -48.28M | -52.87M | -54.34M | -56.16M | -58.81M | -58.58M | -55.95M | -55.31M | -53.02M | -53.32M | -52.03M | -52.38M | -51.24M | -51.99M | -51.42M | -50.82M | -49.58M | -48.41M | -43.32M | -37.71M | -34.84M | -27.07M |