|
Cash & Equivalents
|
7.78M | 7.42M | 7.97M | 9.70M | 10.34M | 8.74M | 9.87M | 11.52M | 10.98M | 8.17M | 9.22M | 8.30M | 7.02M | 7.28M | 8.10M | 7.32M | 6.33M | 4.58M | 2.75M | 3.06M | 3.60M | 5.56M | 4.35M | 4.81M | 8.03M | 13.86M | 18.86M | 22.22M | 17.76M |
|
Short-term Investments
|
| | | 1.95M | 2.55M | 3.19M | 3.49M | 3.18M | 3.31M | 3.70M | 3.68M | | | | 3.71M | | | | 11.96M | 13.06M | 13.87M | 15.57M | 18.88M | 18.66M | 20.26M | 24.64M | 24.72M | 24.69M | 25.41M |
|
Cash & Current Investments
|
7.78M | 7.42M | 7.97M | 11.64M | 12.88M | 11.92M | 13.36M | 14.71M | 14.29M | 11.87M | 12.90M | 8.30M | 7.02M | 7.28M | 11.81M | 7.32M | 6.33M | 4.58M | 14.71M | 16.13M | 17.47M | 21.12M | 23.23M | 23.47M | 28.29M | 38.49M | 43.58M | 46.91M | 43.17M |
|
Receivables - Net
|
| | | 6.27M | 5.30M | 4.62M | 3.47M | 3.22M | 4.19M | 4.82M | 3.59M | 4.28M | 4.89M | 5.64M | 5.73M | 5.73M | 4.61M | 4.33M | 5.76M | 5.93M | 5.96M | 5.32M | 6.64M | 7.02M | 6.99M | 6.41M | 7.60M | 6.36M | 8.23M |
|
Receivables
|
| | | 6.27M | 5.30M | 4.62M | 3.47M | 3.22M | 4.19M | 4.82M | 3.59M | 4.28M | 4.89M | 5.64M | 5.73M | 5.73M | 4.61M | 4.33M | 5.76M | 5.93M | 5.96M | 5.32M | 6.64M | 7.02M | 6.99M | 6.41M | 7.60M | 6.36M | 8.23M |
|
Raw Materials
|
| | | 1.27M | 1.37M | 1.37M | 1.44M | 1.36M | 1.45M | 1.32M | 1.48M | 2.06M | 2.07M | 2.14M | 2.04M | 2.05M | 2.13M | 1.96M | 1.89M | 1.97M | 1.87M | 1.88M | 1.69M | 1.67M | 1.81M | 1.86M | 2.12M | 2.17M | 2.27M |
|
Work In Process
|
| | | 8.22M | 8.25M | 8.10M | 9.19M | 9.48M | 9.62M | 9.85M | 10.66M | 16.45M | 17.01M | 16.54M | 16.21M | 16.39M | 16.51M | 16.46M | 17.32M | 16.68M | 15.05M | 16.28M | 15.90M | 16.03M | 15.11M | 14.17M | 15.04M | 18.26M | 20.12M |
|
Inventory
|
| | | 10.58M | 10.86M | 10.82M | 11.43M | 11.65M | 11.91M | 11.93M | 12.80M | 18.78M | 19.33M | 18.94M | 18.56M | 18.64M | 18.77M | 18.69M | 19.89M | 19.26M | 17.86M | 19.61M | 19.24M | 19.44M | 17.61M | 16.59M | 17.84M | 21.06M | 22.95M |
|
Current Deferred Tax Assets
|
| | | 0.36M | 0.37M | 0.38M | 0.39M | 0.42M | 0.44M | 0.46M | 0.48M | | | | | | | | | | 0.08M | 0.78M | 0.90M | 0.85M | 0.86M | 0.92M | 1.20M | 1.31M | 1.42M |
|
Prepaid Assets
|
| | | 0.21M | 0.15M | 0.09M | 0.22M | 0.20M | 0.17M | 0.10M | 0.28M | 0.48M | 0.81M | 0.93M | 0.99M | 1.23M | 2.16M | 2.48M | 4.28M | 4.04M | 3.90M | 3.55M | 3.23M | 2.99M | 1.79M | 4.95M | 4.93M | 5.09M | 5.11M |
|
Current Assets
|
| | | 29.06M | 29.64M | 27.83M | 28.87M | 30.20M | 31.04M | 29.40M | 30.27M | 35.14M | 35.35M | 36.10M | 37.10M | 38.33M | 41.94M | 43.95M | 44.68M | 45.42M | 45.27M | 50.38M | 53.24M | 53.77M | 55.56M | 67.36M | 75.16M | 80.73M | 80.88M |
|
Property, Plant & Equipment (Net)
|
| | | 2.70M | 2.64M | 2.63M | 2.59M | 2.52M | 2.49M | 2.47M | 2.41M | 2.91M | 2.83M | 2.83M | 2.80M | 2.73M | 2.66M | 2.61M | 2.83M | 3.97M | 5.09M | 2.75M | 3.31M | 3.86M | 4.64M | 5.48M | 3.96M | 4.12M | 4.29M |
|
Intangibles
|
| | | | | | | | | | | 75.20M | 70.10M | 76.20M | | 81.20M | 78.30M | 82.10M | 83.60M | 87.10M | 84.80M | 84.20M | 97.20M | 94.60M | 120.10M | 138.00M | 139.70M | 141.10M | 134.70M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 75.20M | 70.10M | 76.20M | | 81.20M | 78.30M | 82.10M | 83.60M | 87.10M | 84.80M | 84.20M | 97.20M | 94.60M | 120.10M | 138.00M | 139.70M | 141.10M | 134.70M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 0.08M | | 4.23M | | 4.23M | 4.23M | 4.23M | | 1.85M | 2.03M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | |
|
Non-Current Assets
|
| | | 2.81M | 2.73M | 2.72M | 2.67M | 2.59M | 2.54M | 2.52M | 2.44M | 2.91M | 2.83M | 2.83M | 2.80M | 2.73M | 2.66M | 2.61M | 2.83M | 3.97M | 5.09M | 2.75M | 3.31M | 3.86M | 4.64M | 5.48M | 3.96M | 4.12M | 4.29M |
|
Assets
|
| | | 31.87M | 32.37M | 30.55M | 31.54M | 32.79M | 33.58M | 31.91M | 32.71M | 38.06M | 38.19M | 38.93M | 39.90M | 41.06M | 44.60M | 46.57M | 47.50M | 49.39M | 50.36M | 53.14M | 56.54M | 57.64M | 60.19M | 72.84M | 79.12M | 84.85M | 85.17M |
|
Accounts Payables
|
| | | 1.45M | 1.61M | 1.51M | 1.48M | 1.31M | 1.40M | 1.06M | 1.34M | 2.16M | 2.59M | 2.10M | 2.08M | 2.91M | 2.91M | 2.90M | 1.21M | 1.91M | 2.10M | 2.84M | 3.75M | 3.92M | 2.66M | 2.08M | 2.64M | 3.39M | 3.63M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | 0.41M | | | | | | | | | |
|
Payables
|
| | | 1.45M | 1.61M | 1.51M | 1.48M | 1.31M | 1.40M | 1.06M | 1.34M | 2.16M | 2.59M | 2.10M | 2.08M | 2.91M | 2.91M | 2.90M | 1.21M | 2.32M | 2.10M | 2.84M | 3.75M | 3.92M | 2.66M | 2.08M | 2.64M | 3.39M | 3.63M |
|
Accumulated Expenses
|
| | | 0.62M | 0.59M | 0.60M | 0.68M | 0.71M | 0.61M | 0.61M | 0.67M | 0.65M | 0.66M | 0.75M | 0.67M | 0.69M | 0.69M | 0.75M | 0.89M | 1.09M | 0.52M | 0.71M | 0.93M | 0.66M | 0.53M | 0.85M | 1.19M | 0.87M | 0.93M |
|
Other Accumulated Expenses
|
| | | 0.12M | 0.07M | 0.19M | 0.14M | 0.44M | 0.24M | 0.46M | 0.53M | 0.21M | 0.06M | 0.27M | 0.75M | 0.81M | 0.53M | 0.28M | 0.55M | 0.52M | 0.98M | 0.99M | 0.76M | 0.86M | 1.28M | 1.36M | 0.59M | 0.41M | 0.22M |
|
Current Taxes
|
| | | 0.28M | | 0.07M | 0.18M | 0.07M | | | | | | | 0.05M | 0.12M | 0.28M | 0.29M | | 0.47M | 0.23M | 0.72M | 0.22M | 0.33M | 0.33M | 0.28M | 0.30M | 0.47M | 0.22M |
|
Current Deferred Revenue
|
| | | | | | | | | | | 3.09M | 2.90M | 3.35M | 3.38M | 2.64M | 5.29M | 6.57M | 8.08M | 7.58M | 7.62M | 7.71M | 9.04M | 8.72M | 9.88M | 21.02M | 22.89M | 27.97M | 26.26M |
|
Total Current Liabilities
|
| | | 2.93M | 2.87M | 2.70M | 2.94M | 3.00M | 2.89M | 2.54M | 3.06M | 7.22M | 7.30M | 7.36M | 7.62M | 7.96M | 10.31M | 11.62M | 11.48M | 12.67M | 12.14M | 13.80M | 15.27M | 15.14M | 15.37M | 26.51M | 28.27M | 33.87M | 31.96M |
|
Non-Current Deferred Tax Liability
|
| | | 0.27M | 0.25M | 0.23M | 0.22M | 0.22M | 0.21M | 0.20M | 0.18M | 0.15M | 0.13M | 0.12M | 0.18M | 0.18M | 0.17M | 0.15M | 0.14M | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 0.56M | | | | | | |
|
Total Non-Current Liabilities
|
| | | 3.20M | 3.13M | 2.94M | 3.15M | 3.22M | 3.10M | 2.73M | 3.24M | | | | | | | | | | | | 14.71M | | | | | | |
|
Total Liabilities
|
| | | 3.20M | 3.13M | 2.94M | 3.15M | 3.22M | 3.10M | 2.73M | 3.24M | 7.37M | 7.43M | 7.48M | 7.80M | 8.13M | 10.48M | 11.76M | 11.62M | 12.67M | 12.14M | 13.80M | 15.27M | 15.14M | 15.37M | 26.51M | 28.27M | 33.87M | 31.96M |
|
Common Equity
|
| | | 28.67M | 29.24M | 27.61M | 28.39M | 29.57M | 30.48M | 29.18M | 29.47M | 30.69M | 30.75M | 31.46M | 32.10M | 32.93M | 34.12M | 34.80M | 35.88M | 36.72M | 38.22M | 39.34M | 41.27M | 42.49M | 44.82M | 46.32M | 50.85M | 50.98M | 53.21M |
|
Shareholder's Equity
|
| | | 28.67M | 29.24M | 27.61M | 28.39M | 29.57M | 30.48M | 29.18M | 29.47M | 30.69M | 30.75M | 31.46M | 32.10M | 32.93M | 34.12M | 34.80M | 35.88M | 36.72M | 38.22M | 39.34M | 41.27M | 42.49M | 44.82M | 46.32M | 50.85M | 50.98M | 53.21M |
|
Liabilities and Shareholders Equity
|
| | | 31.87M | 32.37M | 30.55M | 31.54M | 32.79M | 33.58M | 31.91M | 32.71M | 38.06M | 38.19M | 38.93M | 39.90M | 41.06M | 44.60M | 46.57M | 47.50M | 49.39M | 50.36M | 53.14M | 56.54M | 57.64M | 60.19M | 72.84M | 79.12M | 84.85M | 85.17M |
|
Treasury Shares
|
| | | 0.71M | 0.15M | 0.71M | 0.71M | 0.71M | 0.71M | 0.13M | 0.12M | 0.43M | 0.27M | 0.26M | 0.26M | 0.25M | 0.25M | 0.43M | 0.43M | 0.23M | 0.42M | 0.40M | 0.40M | 0.39M | 0.20M | 0.31M | 0.23M | 0.20M | 0.19M |
|
Retained Earnings
|
| | | 22.78M | 23.22M | 21.63M | 22.41M | 23.05M | 23.84M | 22.15M | 22.52M | 17.72M | 17.74M | 18.40M | 18.68M | 19.45M | 20.59M | 21.22M | 21.87M | 22.59M | 24.02M | 24.61M | 26.00M | 26.97M | 28.23M | 29.29M | 31.55M | 30.98M | 33.10M |