|
Cash & Equivalents
|
0.01M | 6.32M | 5.05M | 5.55M | 4.23M | 4.90M | 2.69M | 3.47M | 4.40M | 6.23M | 6.58M | 4.52M | | | | | | | | | | | | | | | 3.46M | | | 4.17M | 7.08M | 8.92M | 11.85M | 21.47M |
|
Cash & Current Investments
|
0.01M | 6.32M | 5.05M | 5.55M | 4.23M | 4.90M | 2.69M | 3.47M | 4.40M | 6.23M | 6.58M | 4.52M | | | | | | | | | | | | | | | 3.46M | | | 4.17M | 7.08M | 8.92M | 11.85M | 21.47M |
|
Receivables - Net
|
| | 3.90M | | 0.00M | 3.27M | 4.16M | 2.12M | 5.55M | 4.65M | 2.06M | 5.04M | 2.83M | 0.59M | 3.26M | 6.47M | 1.49M | 3.28M | 5.20M | 8.23M | 1.31M | 2.55M | 1.54M | 10.84M | 0.00M | 4.28M | 7.90M | 5.94M | 11.65M | 9.47M | 7.40M | 10.22M | 11.59M | 7.63M |
|
Receivables
|
| | 3.90M | | 0.00M | 3.27M | 4.16M | 2.12M | 5.55M | 4.65M | 2.06M | 5.04M | 2.83M | 0.59M | 3.26M | 6.47M | 1.49M | 3.28M | 5.20M | 8.23M | 1.31M | 2.55M | 1.54M | 10.84M | 0.00M | 4.28M | 7.90M | 5.94M | 11.65M | 9.47M | 7.40M | 10.22M | 11.59M | 7.63M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 11.05M | | | 10.97M | 10.23M | 8.64M | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 8.28M | | | 4.12M | 4.21M | 3.88M | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | | | 3.59M | 3.19M | 3.72M | | |
|
Inventory
|
| | 11.94M | | 0.01M | 12.22M | 12.15M | 12.53M | 11.26M | 12.32M | 13.35M | 13.48M | | | | | | | | | | | | | | | 23.95M | | | 18.67M | 19.33M | 16.23M | 18.86M | 19.89M |
|
Current Deferred Tax Assets
|
| | 2.17M | | 0.00M | 2.17M | 3.46M | 3.46M | 2.97M | 2.52M | 4.43M | 4.26M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.70M | | 613.00 | 0.51M | 0.53M | 0.55M | 0.98M | 0.94M | 0.92M | 0.68M | | | | | | | | | | | | | | | 1.89M | | | 2.72M | 4.88M | 4.48M | 4.27M | 4.12M |
|
Current Assets
|
| | 23.76M | | 0.02M | 23.06M | 22.98M | 22.13M | 25.16M | 26.61M | 27.33M | 27.93M | | | | | | | | | | | | | | | 37.20M | | | 34.92M | 36.94M | 39.80M | 44.83M | 51.75M |
|
Property, Plant & Equipment (Net)
|
| | 1.36M | | 0.00M | 1.25M | 1.16M | 1.08M | 1.10M | 1.19M | 1.11M | 1.07M | | | | | | | | | | | | | | | 5.37M | | | 4.99M | 4.91M | 4.75M | 4.56M | 4.46M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | | | | | | | |
|
Intangibles
|
| | 3.78M | | 0.00M | 3.03M | 2.78M | 2.56M | 2.34M | 2.28M | 2.21M | 2.08M | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 3.78M | | 0.00M | 3.03M | 2.78M | 2.56M | 2.34M | 2.28M | 2.21M | 2.08M | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | 5.64M | | 0.01M | 5.64M | 4.71M | 4.99M | 4.71M | 4.71M | 2.98M | 3.07M | | | | | | | | | | | | | | | 4.12M | | | 4.12M | 6.79M | 8.33M | 7.44M | 6.62M |
|
Other Non-Current Assets
|
| | 0.26M | | 239.00 | 0.23M | 0.22M | 0.21M | 0.20M | 0.34M | 0.33M | 0.32M | | | | | | | | | | | | | | | 0.42M | | | 0.39M | 0.41M | 0.41M | 0.43M | 0.43M |
|
Non-Current Assets
|
| | 11.03M | | 0.01M | 10.14M | 8.87M | 8.84M | 8.35M | 8.52M | 6.63M | 6.54M | | | | | | | | | | | | | | | 12.21M | | | 11.49M | 14.56M | 16.26M | 15.59M | 15.12M |
|
Assets
|
| | 34.79M | | 0.03M | 33.19M | 31.85M | 30.97M | 33.50M | 35.13M | 33.96M | 34.48M | | | | | | | | | | | | | | | 49.41M | | | 46.40M | 51.50M | 56.07M | 60.43M | 66.86M |
|
Accounts Payables
|
| | 2.75M | | 0.00M | 1.47M | 1.76M | 1.40M | 2.16M | 2.55M | 1.13M | 1.74M | | | | | | | | | | | | | | | 9.82M | | | 5.89M | 6.33M | 7.11M | 9.84M | 10.84M |
|
Notes Payables
|
| | | | | | | | 0.05M | 0.04M | 0.02M | | | | | | | | | | | | | | | | 0.07M | | | | | | | |
|
Payables
|
| | 2.75M | | 0.00M | 1.47M | 1.76M | 1.40M | 2.21M | 2.59M | 1.15M | 1.74M | | | | | | | | | | | | | | | 9.89M | | | 5.89M | 6.33M | 7.11M | 9.84M | 10.84M |
|
Accumulated Expenses
|
| | 0.80M | | 833.00 | 0.86M | 0.81M | 0.91M | 1.20M | 1.55M | 1.49M | 1.04M | | | | | | | | | | | | | | | 1.30M | | | 2.08M | 2.29M | 1.75M | 1.70M | 2.49M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | 1.13M | 1.89M | 2.71M | 0.55M | 0.64M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | 0.56M | 0.57M | 0.54M | 0.52M | 0.49M |
|
Current Deferred Revenue
|
| | 0.39M | | 578.00 | 0.61M | 0.39M | 0.38M | 0.56M | 0.59M | 0.63M | 0.54M | | | | | | | | | | | | | | | 1.14M | | | 1.60M | 1.89M | 2.13M | 2.40M | 2.60M |
|
Total Current Liabilities
|
| | 4.02M | | 0.00M | 2.89M | 3.51M | 3.00M | 4.42M | 5.18M | 3.69M | 3.75M | | | | | | | | | | | | | | | 20.42M | | | 12.18M | 13.97M | 15.24M | 15.92M | 17.91M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.42M | | | 7.38M | 6.98M | 6.43M | 5.83M | 6.22M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | | | 1.42M | 0.71M | 1.15M | 1.00M | 0.86M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | 1.42M | 1.42M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.28M | 22.24M | 24.50M |
|
Total Liabilities
|
| | 6.40M | | 0.01M | 5.30M | 3.78M | 3.27M | 4.55M | 5.29M | 3.78M | 3.85M | | | | | | | | | | | | | | | 28.10M | | | 20.42M | 21.67M | 23.70M | 23.66M | 25.91M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | | | | | | | |
|
Common Equity
|
| | 28.39M | | 0.03M | 27.89M | 28.07M | 27.70M | 28.95M | 29.84M | 30.18M | 30.62M | | | | | | | | | | | | | | | 21.31M | | | 25.99M | 29.83M | 32.37M | 36.76M | 40.95M |
|
Shareholder's Equity
|
| | 28.39M | | 0.03M | 27.89M | 28.07M | 27.70M | 28.95M | 29.84M | 30.18M | 30.62M | | | | | | | | | | | | | | | 21.31M | | | 25.99M | 29.83M | 32.37M | 36.76M | 40.95M |
|
Liabilities and Shareholders Equity
|
| | 34.79M | | 0.03M | 33.19M | 31.85M | 30.97M | 33.50M | 35.13M | 33.96M | 34.48M | | | | | | | | | | | | | | | 49.41M | | | 46.40M | 51.50M | 56.07M | 60.43M | 66.86M |
|
Treasury Shares
|
| | | | | | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 1.43M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 0.29M | 0.29M | 0.29M | 651.00 | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M |
|
Retained Earnings
|
| | -4.12M | | -0.01M | -4.75M | -4.61M | -5.01M | -3.77M | -2.88M | -2.55M | -2.14M | | | | | | | | | | | | | | | -24.21M | | | -19.51M | -15.85M | -13.72M | -9.98M | -6.54M |