|
Cash & Equivalents
|
6.61M | 1.91M | 6.22M | 6.13M | 6.55M | 5.34M | 6.03M | 7.47M | 5.10M | 5.03M | 4.86M | 2.51M | 2.48M | 2.81M | 3.75M | 3.63M | 3.38M | 3.63M | 5.27M | 6.72M | 5.01M | 5.19M | 5.42M | 5.27M | 5.80M | 5.63M | 4.36M | 5.45M | 4.52M | 5.80M | 4.49M |
|
Short-term Investments
|
0.77M | 0.46M | 0.71M | 0.81M | 0.65M | 0.25M | 0.89M | 0.84M | 0.63M | 0.32M | 0.88M | 1.39M | 0.47M | 0.24M | 0.28M | 0.64M | 1.07M | 0.64M | | 0.66M | 1.45M | 1.67M | 1.54M | 1.41M | 1.54M | 0.93M | 0.98M | 1.19M | 1.04M | 1.13M | 1.52M |
|
Cash & Current Investments
|
7.37M | 2.37M | 6.93M | 6.94M | 7.20M | 5.58M | 6.92M | 8.31M | 5.73M | 5.35M | 5.74M | 3.90M | 2.96M | 3.05M | 4.04M | 4.27M | 4.45M | 4.27M | 5.27M | 7.38M | 6.47M | 6.86M | 6.96M | 6.68M | 7.34M | 6.56M | 5.34M | 6.65M | 5.56M | 6.94M | 6.01M |
|
Receivables - Net
|
5.59M | 9.30M | 3.77M | 3.67M | 3.29M | 3.74M | 2.75M | 3.19M | 3.57M | 3.20M | 4.32M | 4.96M | 4.56M | 3.18M | 4.43M | 3.31M | 3.81M | 3.31M | 5.09M | 3.59M | 1.76M | 3.23M | 1.75M | 3.63M | 1.65M | 1.59M | 1.46M | 2.86M | 1.49M | 1.39M | 1.34M |
|
Receivables - Other
|
| 0.11M | | | | | | | | | | | 0.21M | | 0.16M | | 0.19M | | 0.16M | 0.44M | 0.06M | 0.25M | 0.96M | 0.22M | 0.00M | 0.15M | 0.26M | 0.13M | 0.02M | 0.14M | 0.08M |
|
Receivables
|
5.59M | 9.41M | 3.77M | 3.67M | 3.29M | 3.74M | 2.75M | 3.19M | 3.57M | 3.20M | 4.32M | 4.96M | 4.77M | 3.18M | 4.59M | 3.31M | 4.00M | 3.31M | 5.25M | 4.03M | 1.83M | 3.48M | 2.70M | 3.85M | 1.65M | 1.74M | 1.71M | 3.00M | 1.51M | 1.52M | 1.42M |
|
Inventory
|
1.82M | 0.25M | 2.06M | 1.32M | 1.26M | 0.58M | 0.66M | 0.65M | 0.56M | 0.59M | 0.54M | 0.54M | 0.56M | 0.43M | 0.34M | 0.48M | 0.50M | 0.48M | 0.40M | 0.59M | 0.20M | 0.34M | 0.31M | 0.55M | 0.42M | 0.60M | 0.59M | 0.72M | 0.43M | 0.50M | 0.30M |
|
Prepaid Assets
|
1.63M | 3.79M | 1.48M | 1.62M | 1.11M | 1.77M | 2.68M | 0.85M | 1.33M | 1.73M | 0.59M | 1.07M | 0.50M | 0.99M | 0.81M | 0.74M | 0.67M | 0.74M | 0.55M | 0.75M | 1.50M | 1.51M | 0.84M | 0.57M | 0.51M | 0.49M | 0.54M | 0.25M | 0.81M | 0.27M | 0.44M |
|
Current Assets
|
16.42M | 15.43M | 14.23M | 13.56M | 12.85M | 49.06M | 13.01M | 12.90M | 11.19M | 10.87M | 11.14M | 10.47M | 8.51M | 7.64M | 9.59M | 8.81M | 9.62M | 8.81M | 13.53M | 12.01M | 9.99M | 10.45M | 10.82M | 11.50M | 9.92M | 9.45M | 8.18M | 10.54M | 8.31M | 9.23M | 8.17M |
|
Buildings
|
| | | | | | | | | | 1.87M | | 1.87M | | 1.87M | | 1.87M | | 1.87M | 1.87M | | 0.67M | | 0.67M | | 0.67M | | 0.67M | | 0.67M | |
|
Land & Improvements
|
| 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.43M | 5.59M | 1.40M | 1.35M | 1.15M | 1.06M | 0.99M | 0.94M | 0.89M | 0.84M | 0.81M | 0.79M | 0.77M | 0.76M | 0.77M | 0.75M | 0.73M | 0.75M | 0.75M | 0.70M | 0.27M | 0.26M | 0.24M | 0.21M | 0.20M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M |
|
Long-Term Investments
|
7.95M | 0.01M | 8.29M | 8.98M | 8.92M | 9.76M | 9.98M | 9.77M | 9.83M | 10.07M | 10.44M | 10.27M | 10.71M | 10.53M | 11.49M | 11.43M | 12.16M | 11.43M | 7.58M | 7.72M | 0.15M | 8.08M | 7.93M | 8.08M | 8.06M | 8.25M | 8.13M | 9.86M | 9.78M | 9.95M | 9.77M |
|
Goodwill
|
1.06M | 1.06M | 1.05M | 1.06M | 1.06M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M |
|
Goodwill & Intangibles
|
1.06M | 1.06M | 1.05M | 1.06M | 1.06M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M | 1.07M |
|
Long-Term Deferred Tax
|
0.16M | 0.12M | 0.22M | 0.27M | 0.28M | 0.29M | 0.29M | 0.26M | 0.25M | 0.23M | | 0.48M | | 0.18M | 0.19M | 0.17M | 0.16M | 0.17M | 0.12M | 0.09M | 0.04M | | | 0.14M | 0.14M | 0.11M | 0.10M | 0.10M | 0.10M | 0.06M | 0.08M |
|
Other Non-Current Assets
|
| | | 0.81M | | 0.25M | | 0.84M | | | | | 0.47M | | 0.28M | | 1.07M | | 1.33M | 0.73M | | 1.67M | | 0.24M | | 0.09M | | 0.14M | | 0.14M | |
|
Non-Current Assets
|
10.59M | 6.76M | 10.95M | 11.66M | 11.41M | -25.20M | 12.34M | 12.05M | 12.04M | 12.21M | 12.55M | 12.61M | 26.59M | 12.54M | 13.52M | 13.41M | 14.12M | 13.41M | 9.53M | 10.20M | 9.64M | 9.65M | 9.57M | 15.17M | 9.61M | 13.17M | 9.80M | 10.91M | 11.23M | 11.48M | 11.63M |
|
Assets
|
27.01M | 22.20M | 25.19M | 25.21M | 24.26M | 23.86M | 25.34M | 24.95M | 23.23M | 23.08M | 23.69M | 23.08M | 21.27M | 20.18M | 23.10M | 22.22M | 23.74M | 22.22M | 23.07M | 22.21M | 19.64M | 20.09M | 20.39M | 21.25M | 19.53M | 19.36M | 17.98M | 22.12M | 19.54M | 20.71M | 19.80M |
|
Accounts Payables
|
3.91M | 3.93M | 2.87M | 3.36M | 2.69M | 2.88M | 2.67M | 3.71M | 3.07M | 3.46M | 3.56M | 3.67M | 3.05M | 3.04M | 3.17M | 3.29M | 3.68M | 3.29M | 4.90M | 3.91M | 2.13M | 2.39M | 1.73M | 3.15M | 2.50M | 2.28M | 1.89M | 3.46M | 2.30M | 2.28M | 1.55M |
|
Notes Payables
|
| 0.92M | | | | | | | | | | | | | | | | | | 0.56M | | 0.36M | | 0.38M | | 0.22M | | 0.15M | | | |
|
Payables
|
3.91M | 4.85M | 2.87M | 3.36M | 2.69M | 2.88M | 2.67M | 3.71M | 3.07M | 3.46M | 3.56M | 3.67M | 3.05M | 3.04M | 3.17M | 3.29M | 3.68M | 3.29M | 4.90M | 4.48M | 2.13M | 2.75M | 1.73M | 3.53M | 2.50M | 2.50M | 1.89M | 3.61M | 2.30M | 2.28M | 1.55M |
|
Other Accumulated Expenses
|
| 0.52M | | | | | | | | | | | | | | | | | | 0.08M | | 0.01M | | 0.13M | | 0.19M | | | | | |
|
Short term Debt
|
| 0.12M | | | | | | | | | | | | | 0.72M | | 0.10M | | | 0.56M | | 0.36M | | 0.09M | | 0.08M | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.17M | 0.16M | 0.12M | 0.17M | 0.17M | 0.12M | 0.11M | 0.17M | 0.17M | 0.10M | 0.08M | 0.13M |
|
Current Taxes
|
0.58M | 0.06M | 0.50M | 0.61M | 0.43M | 0.42M | 0.51M | 0.49M | 0.25M | 0.15M | 0.21M | 0.13M | 0.20M | 0.13M | 0.34M | 0.13M | 0.13M | 0.13M | 0.02M | | | 0.00M | 0.02M | 0.04M | 0.04M | | 0.00M | 0.04M | 0.05M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | 1.72M | | 1.37M | 0.87M | 1.38M | 1.06M | 1.59M | 1.08M | 1.35M | 0.62M | 0.55M | 0.65M | 0.44M | 0.59M | 0.76M |
|
Total Current Liabilities
|
8.29M | 8.28M | 6.70M | 7.11M | 6.25M | 5.96M | 7.48M | 7.19M | 5.57M | 5.44M | 5.87M | 6.18M | 4.81M | 4.55M | 6.49M | 5.91M | 6.63M | 5.91M | 7.52M | 6.66M | 4.70M | 5.53M | 6.05M | 6.41M | 5.47M | 4.47M | 3.53M | 5.60M | 3.78M | 4.00M | 3.33M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 0.72M | 0.36M | 0.10M | 0.36M | | | | | | | | | | | | | |
|
Minority Interest
|
| 0.60M | 2.13M | 2.35M | 2.23M | 1.61M | 1.73M | 1.92M | 1.94M | 1.95M | 1.79M | 1.54M | 1.31M | 0.95M | 1.18M | 1.01M | 1.14M | 1.01M | 0.96M | 0.88M | 0.74M | 0.53M | 0.80M | 0.92M | 0.82M | 1.03M | | 0.84M | | 0.95M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.39M | 0.13M | 0.21M | | 0.22M | | 0.20M | 0.14M | 0.21M | | 0.01M | 0.10M |
|
Other Non-Current Liabilities
|
| 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 7.31M | | | | | | | | | | | | | | | | | | 0.22M | | 0.10M | 0.14M | 0.04M | | 0.09M | 0.14M | 0.04M | | 0.01M | 0.10M |
|
Total Liabilities
|
10.18M | 8.28M | 6.70M | 7.11M | 6.25M | 5.96M | 7.48M | 7.19M | 5.57M | 5.44M | 5.87M | 6.18M | 4.81M | 4.55M | 6.49M | 5.91M | 6.63M | 5.91M | 7.52M | 6.88M | 4.83M | 5.63M | 6.19M | 6.45M | 5.47M | 4.56M | 3.67M | 5.64M | 3.78M | 4.01M | 3.42M |
|
Total Debt
|
| 0.12M | | | | | | | | | | | | | 1.44M | 0.36M | 0.19M | 0.36M | | 0.56M | | 0.36M | | 0.09M | | 0.08M | | | | | |
|
Common Equity
|
16.84M | 13.92M | 18.49M | 18.10M | 18.01M | | 17.86M | 17.76M | 17.66M | 17.65M | 17.53M | 16.89M | 16.46M | 15.63M | 16.62M | 16.31M | 17.11M | 16.31M | 15.54M | 15.34M | 14.81M | 14.46M | 14.20M | 14.80M | 14.06M | 14.81M | | 16.48M | | 16.69M | |
|
Shareholder's Equity
|
| 18.93M | | 18.10M | | | | 17.76M | | | 17.53M | | 16.46M | | 16.62M | | 17.11M | | 15.54M | 15.34M | | 14.46M | | 14.80M | | 14.81M | | 16.48M | | 16.69M | |
|
Liabilities and Shareholders Equity
|
27.01M | 22.20M | 25.19M | 25.21M | 24.26M | 23.86M | 25.34M | 24.95M | 23.23M | 23.08M | 23.69M | 23.08M | 21.27M | 20.18M | 23.10M | 22.22M | 23.74M | 22.22M | 23.07M | 22.21M | 19.64M | 20.09M | 20.39M | 21.25M | 19.53M | 19.36M | 17.98M | 22.12M | 19.54M | 20.71M | 19.80M |
|
Treasury Shares
|
| | | 0.64M | | 0.73M | | 0.77M | | | | | 0.79M | | 0.79M | | 0.79M | | 0.79M | 0.79M | | 0.79M | | 0.79M | | 0.79M | | 0.80M | | 0.81M | |
|
Retained Earnings
|
6.99M | 3.19M | 6.54M | 5.85M | 5.86M | 6.37M | 6.25M | 5.91M | 5.76M | 5.74M | 6.05M | 5.38M | 5.14M | 4.66M | 5.34M | 5.25M | 5.81M | 5.25M | 4.49M | 4.35M | 3.92M | 3.82M | 3.27M | 3.77M | 3.13M | 3.63M | 3.38M | 5.48M | 4.91M | 5.59M | 5.47M |