|
Cash & Equivalents
|
8.82M | 8.34M | 8.27M | 9.87M | 5.43M | 4.45M | 6.30M | 7.65M | 8.78M | 7.69M | 8.89M | 9.91M | 13.48M | 11.95M | 5.06M | 6.01M | 10.10M | 1.79M | 2.31M | 3.08M | 4.35M | 4.06M | 4.47M | 3.86M | 9.63M | 9.23M | 11.87M | 13.22M | 14.65M | 18.65M | 12.99M | 16.73M | 24.05M | 25.73M | 21.94M | 20.23M | 18.77M | 16.71M | 10.08M | 10.60M | 12.44M | 11.96M |
|
Short-term Investments
|
| | 0.21M | | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 4.50M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 4.75M | 4.50M | 4.75M |
|
Cash & Current Investments
|
8.82M | 8.34M | 8.48M | 9.87M | 5.64M | 4.66M | 6.50M | 7.85M | 8.98M | 7.89M | 9.09M | 10.12M | 13.69M | 12.16M | 5.27M | 6.22M | 10.20M | 1.90M | 2.41M | 3.08M | 4.35M | 4.06M | 4.47M | 3.86M | 9.63M | 9.23M | 11.87M | 13.22M | 14.65M | 18.65M | 17.99M | 21.73M | 29.05M | 30.23M | 26.94M | 25.23M | 23.77M | 21.71M | 15.08M | 15.35M | 16.94M | 16.71M |
|
Receivables - Net
|
| | 0.16M | | 0.65M | 1.01M | 1.31M | 1.39M | 1.70M | 1.51M | 1.28M | 0.63M | 0.76M | 0.97M | 0.24M | 0.31M | 1.00M | 0.61M | 0.30M | 0.36M | 1.04M | 1.60M | 0.23M | 0.32M | 1.85M | 1.99M | 0.39M | 0.63M | 1.84M | 1.89M | 0.62M | 0.96M | 1.77M | 1.62M | 0.48M | 0.83M | 1.28M | 2.46M | 0.44M | 0.92M | 0.97M | 1.36M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 3.21M | 0.57M | | 0.04M | 0.03M | 0.01M | 6.31M | 6.31M | 6.10M | 0.00M | 6.10M | 2.51M | | | | | | | 1.60M | 1.60M | 1.74M | 2.10M |
|
Receivables
|
| | 0.16M | | 0.65M | 1.01M | 1.31M | 1.39M | 1.70M | 1.51M | 1.28M | 0.63M | 0.76M | 0.97M | 0.24M | 0.31M | 1.00M | 0.61M | 0.30M | 0.36M | 4.25M | 2.16M | 0.23M | 0.36M | 1.88M | 2.00M | 6.70M | 6.94M | 7.95M | 1.89M | 6.72M | 3.47M | 1.77M | 1.62M | 0.48M | 0.83M | 1.28M | 2.46M | 2.04M | 2.52M | 2.70M | 3.46M |
|
Inventory
|
| | 0.25M | | 0.42M | 0.27M | 0.25M | 0.29M | 0.42M | 0.28M | 0.26M | 0.29M | 0.41M | 0.32M | 0.30M | 0.32M | 0.46M | 0.40M | 0.39M | 0.29M | 0.29M | 0.25M | 0.22M | 0.22M | 0.33M | 0.24M | 0.25M | 0.25M | 0.38M | 0.29M | 0.26M | 0.27M | 0.41M | 0.28M | 0.25M | 0.27M | 0.35M | 0.29M | 0.25M | 0.25M | 0.36M | 0.29M |
|
Prepaid Assets
|
| | 0.40M | | 0.26M | 0.31M | 0.47M | 0.49M | 0.29M | 0.44M | 0.59M | 0.60M | 0.25M | 0.49M | 0.63M | 0.65M | 0.53M | 0.47M | 0.50M | 0.53M | 0.55M | 0.46M | 0.50M | 0.71M | 0.87M | 0.50M | 0.58M | 0.66M | 0.53M | 0.49M | 0.56M | 0.62M | 0.63M | 0.50M | 0.65M | 0.69M | 0.65M | 1.71M | 1.85M | 1.72M | 1.67M | 1.21M |
|
Current Assets
|
| | 11.20M | | 14.14M | 10.53M | 12.08M | 14.16M | 18.74M | 14.39M | 15.41M | 16.02M | 23.90M | 17.18M | 12.81M | 8.99M | 14.81M | 7.10M | 3.96M | 4.35M | 11.38M | 8.42M | 9.45M | 10.94M | 22.64M | 19.24M | 24.39M | 26.18M | 37.34M | 33.53M | 30.70M | 31.45M | 38.65M | 37.41M | 36.30M | 34.70M | 36.24M | 34.01M | 24.41M | 26.56M | 27.91M | 26.48M |
|
Property, Plant & Equipment (Net)
|
| | 34.12M | | 35.49M | 35.51M | 35.38M | 35.61M | 36.94M | 36.77M | 36.96M | 38.17M | 38.65M | 38.82M | 38.13M | 40.72M | 43.19M | 43.05M | 34.64M | 44.24M | 44.05M | 33.72M | 33.51M | 33.01M | 34.03M | 34.16M | 34.36M | 34.45M | 34.56M | 34.51M | 36.49M | 37.01M | 39.00M | 39.01M | 42.44M | 44.89M | 48.59M | 49.29M | 51.04M | 51.31M | 52.05M | 52.30M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 3.00M | 2.99M | 2.99M | 2.99M | 2.99M | 2.99M | 2.84M | 8.33M | 7.52M | 6.88M | 6.24M | 6.07M | 6.39M | 7.01M | 7.03M | 6.98M | 6.86M | 6.84M | 6.81M | 6.79M | 6.61M | 6.52M | 6.19M | 8.05M | 6.98M | 6.38M | 5.81M | 5.35M |
|
Other Non-Current Assets
|
| | 0.02M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 1.25M | 1.25M | 1.26M | 1.26M | 9.19M | 0.05M | 0.05M | 5.53M | 4.81M | 4.81M | 2.80M | 2.80M | 3.12M | 3.17M | 2.30M | 2.30M | 2.30M | 2.30M | 1.23M | 1.23M | 1.76M | 1.23M | 1.23M | 1.23M | 2.18M | 2.29M | 2.40M | 2.50M |
|
Non-Current Assets
|
| | 34.14M | | 37.66M | 37.68M | 62.66M | 37.78M | -7.31M | 38.93M | 39.13M | 68.93M | 61.04M | 67.76M | 48.62M | 52.92M | 57.54M | 58.74M | 61.45M | 60.75M | 57.98M | 59.22M | 59.35M | 58.37M | 57.23M | 57.55M | 58.67M | 59.60M | 59.11M | 59.22M | 61.58M | 62.30M | 63.51M | 63.83M | 68.37M | 70.88M | 75.17M | 80.22M | 85.51M | 85.79M | 87.02M | 87.91M |
|
Assets
|
| | 45.34M | | 51.80M | 48.21M | 74.74M | 51.93M | 11.44M | 53.33M | 54.54M | 84.94M | 84.94M | 84.94M | 61.43M | 61.91M | 72.34M | 65.84M | 65.41M | 65.10M | 69.36M | 67.64M | 68.81M | 69.31M | 79.88M | 76.80M | 83.06M | 85.78M | 70.38M | 92.75M | 92.28M | 93.75M | 102.17M | 101.24M | 104.68M | 105.58M | 111.41M | 114.23M | 109.92M | 112.36M | 114.93M | 114.38M |
|
Accounts Payables
|
| | 2.41M | | 8.93M | 4.28M | 2.52M | 2.62M | 3.82M | 2.72M | 2.85M | 3.55M | 4.27M | 3.27M | 3.59M | 4.12M | 4.82M | 3.74M | 3.50M | 4.75M | 4.13M | 2.83M | 2.95M | 1.94M | 3.73M | 3.73M | 2.31M | 2.66M | 4.12M | 3.95M | 3.37M | 2.09M | 3.39M | 3.51M | 4.60M | 2.73M | 4.72M | 5.78M | 3.67M | 2.88M | 4.43M | 3.41M |
|
Dividends payables
|
| | | | | | | | | | 0.27M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | | | | | | | | | 0.34M | 0.34M | 0.34M | 0.34M | 0.35M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.36M |
|
Payables
|
| | 2.41M | | 8.93M | 4.28M | 2.52M | 2.62M | 3.82M | 2.72M | 3.12M | 3.86M | 4.58M | 3.58M | 3.90M | 4.44M | 5.14M | 4.06M | 3.82M | 4.75M | 4.13M | 2.83M | 2.95M | 1.94M | 3.73M | 3.73M | 2.31M | 3.00M | 4.46M | 4.30M | 3.71M | 2.44M | 3.73M | 3.86M | 4.95M | 3.08M | 5.08M | 6.13M | 4.02M | 3.23M | 4.78M | 3.77M |
|
Accumulated Expenses
|
| | 1.37M | | 1.28M | 0.95M | 2.03M | 1.07M | 2.03M | 1.51M | 2.29M | 1.15M | 2.15M | 1.35M | 2.27M | 1.38M | 2.31M | 1.52M | 2.25M | 0.89M | 1.47M | 1.79M | 2.33M | 2.89M | 3.36M | 2.87M | 3.26M | 3.06M | 2.83M | 2.70M | 2.68M | 2.96M | 2.24M | 2.69M | 2.67M | 2.68M | 2.36M | 2.81M | 2.16M | 2.47M | 2.08M | 2.65M |
|
Other Accumulated Expenses
|
| | 1.76M | | 2.49M | 2.55M | 2.23M | 2.47M | 2.55M | 3.10M | 2.93M | 3.22M | 2.58M | 1.83M | 1.74M | 2.16M | 2.08M | 2.19M | 1.02M | 1.66M | 1.70M | 2.85M | 0.80M | 1.00M | 0.78M | 0.97M | 0.77M | 0.98M | 0.77M | 0.97M | 0.80M | 0.99M | 0.37M | 0.53M | 0.74M | 0.93M | 0.74M | 0.73M | 1.10M | 1.38M | 1.10M | 1.37M |
|
Short term Debt
|
| | 0.17M | | 0.22M | 0.01M | 0.18M | 0.20M | 3.53M | 0.19M | 0.00M | 0.24M | | | | | 1.09M | 1.67M | | | 2.87M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.59M | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M |
|
Current Taxes
|
| | | | | 0.20M | | | 0.02M | 0.36M | 0.00M | 0.77M | 5.31M | 0.11M | | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.57M | 2.31M | 1.85M | 1.03M | 0.91M | 0.89M | 2.11M | 1.28M | 0.98M | 0.92M | 2.29M | 1.63M | 1.48M | 1.35M | 1.06M | 0.54M | 0.44M | 0.48M | 1.33M | 0.84M | 0.73M | 0.95M | 1.36M | 0.57M | 0.41M | 0.85M | 0.98M | 0.37M | 0.27M | 0.38M | 0.93M | 0.33M | 0.31M | 0.87M | 1.09M | 0.47M |
|
Total Current Liabilities
|
| | 7.31M | | 13.27M | 8.74M | 8.72M | 10.46M | 15.55M | 10.22M | 10.82M | 11.31M | 17.71M | 9.09M | 10.62M | 10.98M | 19.29M | 12.36M | 11.48M | 10.43M | 15.17M | 10.69M | 10.10M | 9.84M | 18.20M | 11.56M | 9.81M | 10.88M | 19.31M | 12.30M | 10.43M | 10.47M | 12.85M | 10.09M | 11.08M | 10.21M | 14.72M | 15.20M | 10.67M | 12.46M | 14.35M | 12.79M |
|
Capital Leases
|
| | 2.59M | | | | | | | | | | | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | | | | | 0.01M | 0.01M | 0.14M | 0.13M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M |
|
Non-Current Deferred Tax Liability
|
| | 2.34M | | 3.58M | 3.56M | 4.36M | 4.28M | 4.42M | 4.31M | 3.00M | 3.14M | 3.21M | 3.52M | 3.97M | 4.06M | 5.05M | 4.46M | 4.40M | 4.66M | 5.33M | 5.94M | 7.35M | 7.35M | 7.35M | 7.35M | 7.67M | 7.67M | 7.67M | 7.68M | 7.47M | 8.20M | 8.20M | 8.25M | 10.30M | 10.30M | 10.30M | 9.71M | 9.85M | 9.85M | 9.85M | 9.85M |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.01M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | 0.07M | 0.05M | 0.03M | 0.03M | 0.02M | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 1.21M | 1.72M | 2.22M | 2.67M | 3.19M | 1.30M | 1.90M | 2.55M | 1.46M | 2.23M | 3.08M | 4.00M | 5.02M | 6.01M | 6.85M | 7.35M |
|
Total Non-Current Liabilities
|
| | 4.93M | | 3.58M | 3.56M | 4.36M | 4.28M | 4.42M | 4.31M | 3.00M | 3.14M | 3.21M | 3.62M | 4.07M | 4.16M | 5.20M | 4.58M | 4.52M | 4.77M | 5.42M | 6.01M | 7.42M | 7.41M | 7.39M | 7.90M | 8.90M | 9.40M | 9.89M | 10.36M | 10.66M | 9.51M | 10.14M | 10.84M | 11.80M | 12.70M | 13.53M | 13.84M | 15.16M | 16.15M | 16.98M | 17.46M |
|
Total Liabilities
|
| | 12.24M | | 16.85M | 12.30M | 13.07M | 14.74M | 19.97M | 14.53M | 13.82M | 14.45M | 20.92M | 12.71M | 14.69M | 15.14M | 24.50M | 16.94M | 16.00M | 15.20M | 20.59M | 16.70M | 17.51M | 17.25M | 25.59M | 19.45M | 18.71M | 20.28M | 29.20M | 22.65M | 21.09M | 19.98M | 22.99M | 20.93M | 22.88M | 22.91M | 28.25M | 29.04M | 25.83M | 28.61M | 31.33M | 30.26M |
|
Total Debt
|
| | 0.17M | | 0.22M | 0.01M | 0.18M | 0.20M | 3.53M | 0.19M | 0.00M | 0.24M | | | | | 1.09M | 1.67M | | | 2.87M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 33.10M | | 34.95M | 35.91M | 36.55M | 37.19M | 37.88M | 38.80M | 40.72M | 41.90M | 42.76M | 44.40M | 46.73M | 46.77M | 47.85M | 48.90M | 49.42M | 49.89M | 48.77M | 50.94M | 51.29M | 52.06M | 54.28M | 57.34M | 64.35M | 65.50M | 67.24M | 70.10M | 71.19M | 73.78M | 79.17M | 80.31M | 81.80M | 82.68M | 83.16M | 85.19M | 84.09M | 83.75M | 83.60M | 84.12M |
|
Shareholder's Equity
|
| | 33.10M | | 34.95M | 35.91M | 36.55M | 37.19M | 37.88M | 38.80M | 40.72M | 41.90M | 42.76M | 44.40M | 46.73M | 46.77M | 47.85M | 48.90M | 49.42M | 49.89M | 48.77M | 50.94M | 51.29M | 52.06M | 54.28M | 57.34M | 64.35M | 65.50M | 67.24M | 70.10M | 71.19M | 73.78M | 79.17M | 80.31M | 81.80M | 82.68M | 83.16M | 85.19M | 84.09M | 83.75M | 83.60M | 84.12M |
|
Liabilities and Shareholders Equity
|
| | 45.34M | | 51.80M | 48.21M | 74.74M | 51.93M | 11.44M | 53.33M | 54.54M | 84.94M | 84.94M | 84.94M | 61.43M | 61.91M | 72.34M | 65.84M | 65.41M | 65.10M | 69.36M | 67.64M | 68.81M | 69.31M | 79.88M | 76.80M | 83.06M | 85.78M | 70.38M | 92.75M | 92.28M | 93.75M | 102.17M | 101.24M | 104.68M | 105.58M | 111.41M | 114.23M | 109.92M | 112.36M | 114.93M | 114.38M |
|
Retained Earnings
|
| | 15.04M | | 16.55M | 17.26M | 17.73M | 18.02M | 18.48M | 19.16M | 20.81M | 21.49M | 21.90M | 23.21M | 25.27M | 24.94M | 25.58M | 26.41M | 26.64M | 26.81M | 25.63M | 27.48M | 27.61M | 28.17M | 30.03M | 32.79M | 39.41M | 40.51M | 41.92M | 44.50M | 45.22M | 47.64M | 52.59M | 53.38M | 54.40M | 55.04M | 55.02M | 56.69M | 55.10M | 54.44M | 53.75M | 53.88M |
|
Treasury Shares
|
| | 0.02M | | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.02M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M |