|
Cash & Equivalents
|
0.84M | 0.69M | 0.58M | 0.55M | 0.49M | 5.64M | 5.48M | 5.58M | 5.63M | 5.71M | 1.10M | 0.82M | 0.77M | 1.12M | 1.50M | 1.68M | 0.84M | 0.89M | 1.19M | 1.63M | 2.36M | 2.44M | 0.57M | 0.51M | 0.56M | 0.79M |
|
Short-term Investments
|
| | 5.20M | | 5.20M | 2.34M | 3.18M | 3.82M | 3.00M | 3.61M | 5.25M | 5.25M | 5.42M | 5.43M | 5.23M | 5.33M | 6.33M | 6.54M | 6.54M | 6.34M | 6.14M | 6.14M | 7.87M | 7.49M | 7.49M | 7.43M |
|
Cash & Current Investments
|
0.84M | 0.69M | 5.78M | 0.55M | 5.69M | 7.99M | 8.66M | 9.40M | 8.63M | 9.31M | 6.35M | 6.08M | 6.20M | 6.54M | 6.73M | 7.01M | 7.17M | 7.43M | 7.73M | 7.97M | 8.50M | 8.58M | 8.44M | 7.99M | 8.05M | 8.22M |
|
Receivables - Net
|
| | 0.58M | | 0.81M | 0.79M | 0.73M | 0.70M | 0.79M | 0.67M | 0.60M | 0.70M | 0.75M | 0.73M | 0.75M | 0.88M | 0.82M | 0.87M | 0.74M | 0.93M | 1.01M | 0.92M | 0.69M | 0.81M | 1.03M | 0.84M |
|
Receivables
|
| | 0.58M | | 0.81M | 0.79M | 0.73M | 0.70M | 0.79M | 0.67M | 0.60M | 0.70M | 0.75M | 0.73M | 0.75M | 0.88M | 0.82M | 0.87M | 0.74M | 0.93M | 1.01M | 0.92M | 0.69M | 0.81M | 1.03M | 0.84M |
|
Inventory
|
| | 1.06M | | 1.21M | 1.20M | 1.23M | 1.22M | 1.22M | 1.38M | 1.33M | 1.32M | 1.32M | 1.26M | 1.06M | 1.02M | 1.12M | 1.26M | 1.22M | 1.35M | 1.46M | 1.56M | 1.56M | 1.50M | 1.52M | 1.52M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.02M | |
|
Prepaid Assets
|
| | 0.08M | | 0.08M | 0.10M | 0.12M | 0.14M | 0.10M | 0.13M | 0.07M | 0.14M | 0.11M | 0.16M | 0.14M | 0.19M | 0.15M | 0.18M | 0.16M | 0.18M | 0.13M | 0.17M | 0.17M | 0.17M | 0.13M | 0.19M |
|
Current Assets
|
| | 10.38M | | 11.53M | 10.08M | 10.75M | 11.45M | 10.74M | 11.50M | 12.03M | 11.37M | 11.09M | 11.33M | 11.39M | 11.19M | 10.88M | 11.00M | 11.11M | 10.97M | 11.10M | 11.24M | 10.86M | 10.49M | 10.75M | 10.78M |
|
Property, Plant & Equipment (Net)
|
| | 1.17M | | 1.16M | 1.18M | 1.18M | 1.18M | 1.19M | 1.18M | 1.30M | 1.29M | 1.26M | 1.24M | 1.22M | 2.68M | 1.18M | 1.18M | 1.15M | 1.12M | 1.10M | 1.08M | 1.10M | 1.08M | 1.06M | 1.05M |
|
Intangibles
|
| | | | | | | | | | | | | | | 0.12M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.21M | 1.15M | 1.09M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 0.12M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.60M | 1.21M | 1.15M | 1.09M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | 0.18M | 0.20M | 0.19M | 0.21M |
|
Non-Current Assets
|
| | 1.17M | | 1.16M | 1.18M | 1.18M | 1.18M | 1.19M | 1.18M | 1.30M | 1.29M | 1.26M | 1.24M | 1.22M | 2.79M | 2.76M | 2.74M | 2.65M | 2.57M | 2.58M | 2.51M | 2.56M | 2.49M | 2.41M | 2.35M |
|
Assets
|
| | 11.55M | | 12.68M | 11.26M | 11.93M | 12.64M | 11.93M | 12.68M | 13.34M | 12.66M | 12.35M | 12.57M | 12.61M | 13.98M | 13.65M | 13.74M | 13.76M | 13.53M | 13.68M | 13.74M | 13.42M | 12.99M | 13.15M | 13.14M |
|
Accounts Payables
|
| | 0.07M | | 0.17M | 0.17M | 0.11M | 0.17M | 0.19M | 0.21M | 0.09M | 0.12M | 0.09M | 0.10M | 0.06M | 0.12M | 0.16M | 0.22M | 0.13M | 0.23M | 0.28M | 0.18M | 0.14M | 0.15M | 0.18M | 0.16M |
|
Payables
|
| | 0.07M | | 0.17M | 0.17M | 0.11M | 0.17M | 0.19M | 0.21M | 0.09M | 0.12M | 0.09M | 0.10M | 0.06M | 0.12M | 0.16M | 0.22M | 0.13M | 0.23M | 0.28M | 0.18M | 0.14M | 0.15M | 0.18M | 0.16M |
|
Accumulated Expenses
|
| | 0.20M | | 0.33M | 0.36M | 0.21M | 0.26M | 0.29M | 0.36M | 0.23M | 0.27M | 0.27M | 0.37M | 0.27M | 0.34M | 0.33M | 0.45M | 0.39M | 0.40M | 0.43M | 0.48M | 0.40M | 0.40M | 0.40M | 0.41M |
|
Other Accumulated Expenses
|
| | | | | | 0.05M | | | | 0.08M | | | | 0.07M | | | | 0.12M | | | | 0.12M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | 0.38M | 0.38M | 0.38M | 0.38M | 0.39M | 0.39M | 0.39M | 0.39M | | | |
|
Current Taxes
|
| | | | 0.05M | 0.04M | | 0.02M | 0.04M | 0.07M | 0.31M | 0.02M | 0.06M | 0.02M | | 0.20M | 0.10M | 0.05M | 0.08M | 0.22M | 0.28M | 0.19M | 0.00M | | 0.05M | |
|
Current Deferred Revenue
|
| | 0.07M | | 0.07M | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Total Current Liabilities
|
| | 0.34M | | 0.61M | 0.57M | 0.32M | 0.45M | 0.52M | 0.63M | 0.63M | 0.42M | 0.42M | 0.49M | 0.32M | 1.04M | 0.97M | 1.09M | 0.98M | 1.24M | 1.38M | 1.24M | 0.93M | 0.55M | 0.63M | 0.57M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 0.47M | 0.47M | 0.47M | 0.47M | 0.47M | 0.46M | 0.46M | 0.46M | 0.46M | 0.38M | 0.38M |
|
Non-Current Deferred Tax Liability
|
| | 1.08M | | 1.42M | 0.92M | 1.23M | 1.47M | 1.15M | 1.39M | 1.46M | 1.29M | 1.11M | 1.04M | 1.02M | 0.79M | 0.59M | 0.45M | 0.39M | 0.16M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | 1.02M | 1.65M | 1.45M | 1.31M | 1.25M | 0.64M | 0.46M | 0.46M | 0.46M | 0.46M | 0.38M | 0.38M |
|
Total Debt
|
| | | | | | | | | | | | | | | 0.85M | 0.85M | 0.85M | 0.85M | 0.86M | 0.84M | 0.84M | 0.84M | 0.46M | 0.38M | 0.38M |
|
Common Equity
|
| | 10.13M | | 10.65M | 9.78M | 10.38M | 10.72M | 10.26M | 10.65M | 11.25M | 10.95M | 10.82M | 11.04M | 11.26M | 11.29M | 11.23M | 11.33M | 11.53M | 11.66M | 11.84M | 12.05M | 12.04M | 11.98M | 12.14M | 12.19M |
|
Shareholder's Equity
|
| | 10.13M | | 10.65M | 9.78M | 10.38M | 10.72M | 10.26M | 10.65M | 11.25M | 10.95M | 10.82M | 11.04M | 11.26M | 11.29M | 11.23M | 11.33M | 11.53M | 11.66M | 11.84M | 12.05M | 12.04M | 11.98M | 12.14M | 12.19M |
|
Liabilities and Shareholders Equity
|
| | 11.55M | | 12.68M | 11.26M | 11.93M | 12.64M | 11.93M | 12.68M | 13.34M | 12.66M | 12.35M | 12.57M | 12.61M | 13.98M | 13.65M | 13.74M | 13.76M | 13.53M | 13.68M | 13.74M | 13.42M | 12.99M | 13.15M | 13.14M |
|
Retained Earnings
|
| | 6.57M | | 6.50M | 6.49M | 6.57M | 6.51M | 6.56M | 6.57M | 7.11M | 7.14M | 7.28M | 7.38M | 7.55M | 7.95M | 8.15M | 8.46M | 8.64M | 9.19M | 9.69M | 9.88M | 9.86M | 9.77M | 9.91M | 9.93M |