|
Cash & Equivalents
|
16.84M | 17.55M | 18.94M | 19.02M | 16.99M | 18.38M | 18.12M | 12.28M | 11.03M | 11.19M | 10.53M | 10.39M | | | 16.82M | 16.63M | 18.90M | 18.34M | 14.78M | 15.16M | 15.18M | 13.94M | 13.81M | 13.27M | 12.98M | 14.17M | 13.62M | 13.01M | 14.24M | 14.19M | 12.30M | 10.29M | 11.04M | 11.51M | 11.87M | 11.87M | 11.87M | 12.34M | 12.00M | 11.44M | 12.37M | 10.33M | 10.48M | 9.97M | 9.66M |
|
Cash & Current Investments
|
16.84M | 17.55M | 18.94M | 19.02M | 16.99M | 18.38M | 18.12M | 12.28M | 11.03M | 11.19M | 10.53M | 10.39M | | | 16.82M | 16.63M | 18.90M | 18.34M | 14.78M | 15.16M | 15.18M | 13.94M | 13.81M | 13.27M | 12.98M | 14.17M | 13.62M | 13.01M | 14.24M | 14.19M | 12.30M | 10.29M | 11.04M | 11.51M | 11.87M | 11.87M | 11.87M | 12.34M | 12.00M | 11.44M | 12.37M | 10.33M | 10.48M | 9.97M | 9.66M |
|
Receivables - Net
|
| | 4.97M | | 5.34M | 4.78M | 4.47M | 1.91M | 3.64M | 3.04M | 2.74M | 2.87M | 3.20M | 4.03M | 4.42M | 5.36M | 2.82M | 3.77M | 4.66M | 3.81M | 2.41M | 4.18M | 3.11M | 2.84M | 4.15M | 2.49M | 3.34M | | 4.05M | 4.08M | 3.06M | 4.17M | 4.41M | 4.99M | 4.93M | 4.72M | 4.90M | 5.78M | 4.82M | 3.34M | 2.61M | 3.96M | 3.87M | 3.90M | 3.37M |
|
Receivables
|
| | 4.97M | | 5.34M | 4.78M | 4.47M | 1.91M | 3.64M | 3.04M | 2.74M | 2.87M | 3.20M | 4.03M | 4.42M | 5.36M | 2.82M | 3.77M | 4.66M | 3.81M | 2.41M | 4.18M | 3.11M | 2.84M | 4.15M | 2.49M | 3.34M | | 4.05M | 4.08M | 3.06M | 4.17M | 4.41M | 4.99M | 4.93M | 4.72M | 4.90M | 5.78M | 4.82M | 3.34M | 2.61M | 3.96M | 3.87M | 3.90M | 3.37M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | 2.92M | 2.99M | 2.54M | 2.73M | 2.42M | 2.16M | | 2.66M | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | 1.58M | 2.10M | 2.15M | 2.22M | 1.83M | 1.72M | | 1.71M | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 3.57M | | 3.93M | 3.80M | 3.96M | 4.49M | 4.63M | 4.07M | 4.03M | 3.63M | | | | | | 5.18M | 5.74M | 5.22M | 5.43M | 5.02M | 4.80M | | 5.06M | 5.27M | | 5.61M | 6.05M | 6.35M | 6.62M | 6.92M | 7.10M | 6.75M | 6.98M | 6.87M | 6.39M | 5.88M | 6.37M | 6.74M | 6.63M | 6.21M | 5.82M | 5.97M | 5.80M |
|
Prepaid Assets
|
| | 0.53M | | 0.47M | 0.46M | 0.54M | 0.37M | 0.40M | 0.35M | 0.49M | 0.39M | | | | | | 0.62M | 0.85M | 0.62M | 0.58M | 0.92M | 1.71M | | 1.73M | 1.32M | | 1.18M | 0.52M | 0.74M | 0.82M | 0.57M | 0.61M | 0.65M | 0.68M | 0.85M | 0.60M | 0.69M | 0.74M | 0.60M | 0.55M | 0.66M | 0.84M | 0.78M | 0.66M |
|
Current Assets
|
| | 28.02M | | 26.73M | 27.41M | 26.98M | 19.05M | 19.70M | 18.65M | 17.70M | 17.28M | | | | | | 27.92M | 26.04M | 24.81M | 23.60M | 23.98M | 23.43M | | 23.93M | 23.25M | | 24.30M | 24.86M | 25.27M | 22.79M | 21.96M | 23.17M | 23.90M | 24.46M | 24.31M | 23.76M | 24.61M | 23.93M | 22.12M | 22.16M | 21.16M | 21.02M | 20.63M | 19.49M |
|
Buildings
|
| | | | | | | | | | 0.48M | | | | | | | 0.40M | | | | 0.40M | | | | 0.42M | | | | 0.43M | 0.43M | 0.41M | 0.39M | 0.40M | 0.40M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.40M | | | | |
|
Property, Plant & Equipment (Net)
|
| | 1.26M | | 1.27M | 1.20M | 1.49M | 1.43M | 1.25M | 1.15M | 1.01M | 0.85M | | | | | | 1.99M | 1.97M | 1.95M | 1.73M | 1.67M | 1.81M | | 1.52M | 1.22M | | 0.97M | 0.94M | 0.95M | 0.95M | 1.04M | 0.98M | 1.07M | 1.00M | 0.99M | 0.95M | 1.36M | 1.04M | 0.93M | 0.93M | 1.00M | 0.92M | 1.05M | 0.93M |
|
Intangibles
|
| | | | 3.01M | 2.90M | 2.79M | 2.68M | 2.57M | 2.46M | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | 3.01M | 2.90M | 2.79M | 2.68M | 2.57M | 2.46M | 0.04M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 6.97M | | | | 7.54M | | | | 8.96M | | | | 7.91M | | | | | | | | 8.65M | | | | 9.24M | | | |
|
Other Non-Current Assets
|
| | 0.15M | | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.09M | 0.09M | 0.08M | | | | | | 0.22M | 2.26M | 2.28M | 2.11M | 1.99M | 1.85M | | 1.58M | 1.13M | | 1.61M | 1.45M | 2.84M | 2.74M | 2.54M | 2.31M | 2.19M | 2.01M | 1.80M | 1.60M | 1.43M | 1.23M | 1.03M | 1.75M | 2.81M | 2.58M | 2.44M | 2.28M |
|
Non-Current Assets
|
| | 1.41M | | 4.39M | 4.20M | 4.37M | 4.20M | 3.91M | 3.70M | 1.13M | 0.96M | | | | | | 2.80M | 4.87M | 4.88M | 4.48M | 4.30M | 3.66M | | 3.10M | 2.34M | | 2.58M | 2.39M | 3.78M | 3.69M | 3.58M | 3.30M | 3.27M | 3.01M | 2.79M | 2.56M | 2.79M | 2.27M | 1.96M | 2.68M | 3.81M | 3.50M | 3.49M | 3.20M |
|
Assets
|
| | 29.42M | | 31.11M | 31.61M | 31.34M | 23.25M | 23.61M | 22.35M | 18.82M | 18.25M | | | | | | 30.72M | 30.91M | 29.69M | 28.08M | 28.28M | 27.10M | | 27.02M | 25.59M | | 26.89M | 27.25M | 29.06M | 26.49M | 25.54M | 26.47M | 27.16M | 27.47M | 27.10M | 26.32M | 27.40M | 26.20M | 24.09M | 24.84M | 24.97M | 24.51M | 24.12M | 22.69M |
|
Accounts Payables
|
| | 1.23M | | 0.92M | 1.29M | 1.12M | 0.84M | 0.95M | 0.65M | 0.85M | 0.98M | | | | | | 1.75M | 1.24M | 1.01M | 0.87M | 1.15M | 1.07M | | 1.76M | 1.25M | | 1.72M | 1.53M | 1.37M | 1.46M | 1.85M | 1.53M | 1.37M | 1.53M | 1.59M | 1.10M | 1.27M | 1.54M | 1.04M | 0.90M | 0.82M | 1.34M | 1.37M | 1.44M |
|
Payables
|
| | 1.23M | | 0.92M | 1.29M | 1.12M | 0.84M | 0.95M | 0.65M | 0.85M | 0.98M | | | | | | 1.75M | 1.24M | 1.01M | 0.87M | 1.15M | 1.07M | | 1.76M | 1.25M | | 1.72M | 1.53M | 1.37M | 1.46M | 1.85M | 1.53M | 1.37M | 1.53M | 1.59M | 1.10M | 1.27M | 1.54M | 1.04M | 0.90M | 0.82M | 1.34M | 1.37M | 1.44M |
|
Accumulated Expenses
|
| | 1.58M | | 1.16M | 1.23M | 1.25M | 1.24M | 1.32M | 1.38M | 1.18M | 0.90M | | | | | | 2.87M | 1.40M | 1.42M | 1.37M | 1.54M | 1.21M | | 1.38M | 1.51M | | 1.70M | 2.21M | 2.50M | 1.53M | 1.56M | 1.63M | 1.67M | 1.54M | 1.72M | 1.66M | 2.00M | 1.32M | 1.18M | 1.30M | 1.52M | 0.95M | 1.06M | 0.92M |
|
Other Accumulated Expenses
|
| | 0.77M | | 0.80M | 0.70M | 0.71M | 0.64M | 0.70M | 0.62M | 0.54M | 0.62M | | | | | | 0.79M | 1.41M | 1.45M | 1.31M | 1.37M | 1.29M | | 1.31M | 1.31M | | 1.29M | 1.28M | 1.41M | 1.44M | 1.37M | 1.54M | 1.60M | 1.54M | 1.54M | 1.51M | 1.44M | 1.27M | 1.18M | 1.30M | 1.16M | 1.21M | 1.38M | 1.34M |
|
Short term Debt
|
| | 0.09M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.81M | 0.81M | | | | | | | | | |
|
Current Taxes
|
| | 0.11M | | 0.09M | 0.08M | 0.07M | 0.08M | 0.06M | 0.03M | 0.02M | 0.02M | | | | | | 0.05M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | | 0.14M | 0.06M | | 0.09M | 0.14M | | 0.00M | 0.06M | 0.17M | 0.11M | 0.12M | 0.09M | 0.08M | 0.11M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.02M | 0.01M |
|
Current Deferred Revenue
|
| | 1.57M | | 1.41M | 1.45M | 1.46M | 1.21M | 1.41M | 1.36M | 1.24M | 1.21M | | | | | | 1.39M | 1.44M | 1.36M | 1.59M | 1.39M | 1.42M | | 1.06M | 1.07M | | 1.34M | 1.22M | 1.51M | 1.47M | 1.25M | 1.80M | 1.57M | 1.73M | 1.36M | 1.30M | 1.36M | 1.61M | 1.28M | 1.28M | 1.53M | 1.46M | 1.25M | 1.36M |
|
Total Current Liabilities
|
| | 5.41M | | 4.39M | 4.75M | 4.62M | 4.01M | 4.44M | 4.25M | 3.86M | 3.74M | | | | | | 6.86M | 5.52M | 5.27M | 5.18M | 5.48M | 5.02M | | 5.65M | 5.19M | | 6.15M | 6.38M | 6.79M | 5.90M | 6.09M | 6.68M | 6.32M | 6.43M | 6.31M | 5.66M | 6.19M | 5.78M | 4.49M | 4.55M | 5.07M | 5.00M | 5.08M | 5.07M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.11M | 0.06M | 0.04M | 0.03M |
|
Pension
|
| | | | | | | | | | | | | | | | | 0.27M | | | | 0.21M | | | | 0.20M | | | | 0.22M | | | | 0.23M | | | | 0.25M | | | | 0.23M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 2.40M | 2.20M | 2.00M | 1.18M | 1.69M | | 0.67M | 1.26M | | | | 2.28M | | 2.60M | 2.43M | 1.50M | 1.30M | 1.09M | 1.69M | 0.70M | | | | 2.16M | 1.91M | 2.42M | 2.26M |
|
Other Non-Current Liabilities
|
| | 0.05M | | 0.28M | 0.30M | 0.25M | 0.23M | 0.24M | 0.23M | 0.22M | 0.23M | | | | | | 0.51M | 0.16M | 0.16M | 0.13M | 0.09M | 0.07M | | 0.24M | 0.17M | | 0.16M | 0.22M | 0.14M | 0.19M | 0.20M | 0.20M | 0.24M | 0.22M | 0.22M | 0.17M | 0.19M | 0.23M | 0.25M | 0.22M | | | | |
|
Total Non-Current Liabilities
|
| | 5.41M | | 4.39M | 4.75M | 4.62M | 4.01M | 4.44M | 4.25M | 3.86M | 3.74M | | | | | | 6.86M | 7.26M | 6.80M | 6.52M | 6.66M | 6.07M | | 6.32M | 5.78M | | 7.23M | 7.32M | 9.07M | 8.04M | 7.99M | 8.34M | 7.82M | 7.73M | 7.40M | 6.53M | 6.89M | 6.35M | 4.92M | 5.43M | | | | |
|
Total Liabilities
|
| | 5.46M | | 4.67M | 5.06M | 4.88M | 4.24M | 4.68M | 4.48M | 4.08M | 3.97M | | | -22.66M | -23.14M | -23.02M | 7.37M | 7.42M | 6.96M | 6.64M | 6.75M | 6.13M | -20.31M | 6.56M | 5.95M | -19.42M | 7.39M | 7.54M | 9.20M | 8.23M | 8.19M | 8.54M | 8.06M | 7.95M | 7.61M | 6.71M | 7.08M | 6.57M | 5.17M | 5.65M | 7.34M | 6.97M | 6.87M | 6.68M |
|
Total Debt
|
| | 0.09M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | 0.11M | 0.06M | 0.04M | 0.03M |
|
Common Equity
|
| | 23.96M | | 26.44M | 26.55M | 26.47M | 19.01M | 18.93M | 17.87M | 14.74M | 14.28M | | | 22.66M | 23.14M | 23.02M | 23.36M | 23.49M | 22.73M | 21.43M | 21.53M | 20.96M | 20.31M | 20.47M | 19.64M | 19.42M | 19.50M | 19.71M | 19.85M | 18.26M | 17.35M | 17.93M | 19.11M | 19.52M | 19.49M | 19.61M | 20.32M | 19.63M | 18.92M | 19.19M | 17.63M | 17.55M | 17.25M | 16.01M |
|
Shareholder's Equity
|
| | 23.96M | | 26.44M | 26.55M | 26.47M | 19.01M | 18.93M | 17.87M | 14.74M | 14.28M | | | 22.66M | 23.14M | 23.02M | 23.36M | 23.49M | 22.73M | 21.43M | 21.53M | 20.96M | 20.31M | 20.47M | 19.64M | 19.42M | 19.50M | 19.71M | 19.85M | 18.26M | 17.35M | 17.93M | 19.11M | 19.52M | 19.49M | 19.61M | 20.32M | 19.63M | 18.92M | 19.19M | 17.63M | 17.55M | 17.25M | 16.01M |
|
Liabilities and Shareholders Equity
|
| | 29.42M | | 31.11M | 31.61M | 31.34M | 23.25M | 23.61M | 22.35M | 18.82M | 18.25M | | | | | | 30.72M | 30.91M | 29.69M | 28.08M | 28.28M | 27.10M | | 27.02M | 25.59M | | 26.89M | 27.25M | 29.06M | 26.49M | 25.54M | 26.47M | 27.16M | 27.47M | 27.10M | 26.32M | 27.40M | 26.20M | 24.09M | 24.84M | 24.97M | 24.51M | 24.12M | 22.69M |
|
Retained Earnings
|
| | 0.90M | | 1.83M | 1.96M | 1.96M | 1.20M | 1.03M | 1.16M | -4.47M | -4.92M | | | | | | 3.69M | 3.72M | 3.85M | 3.00M | 2.51M | 1.95M | | 0.58M | -1.46M | | 1.82M | -1.81M | -2.01M | -3.83M | -4.49M | -3.64M | -3.13M | -3.04M | -2.74M | -2.79M | -2.65M | -3.45M | -4.25M | -4.56M | -5.74M | -6.12M | -6.86M | -8.22M |
|
Treasury Shares
|
| | 0.03M | | | | 0.03M | 1.06M | | | 0.13M | 1.55M | | | | | | 0.56M | 0.16M | 0.35M | 0.40M | 0.54M | | | | 0.64M | | | | 0.62M | | | | 0.67M | | | | 0.73M | | | | 0.47M | | | |