|
Cash & Equivalents
|
19.58M | 14.95M | 11.78M | 12.07M | 12.34M | 10.27M | 7.33M | 21.30M | 25.11M | 25.80M | 22.71M | 14.41M | 15.23M | 17.05M | 13.38M | 16.30M | 14.71M | 21.57M | 22.07M | 21.39M | 16.66M | 17.69M | 20.26M | 14.94M | 17.42M | 25.38M | 37.12M |
|
Cash & Current Investments
|
19.58M | 14.95M | 11.78M | 12.07M | 12.34M | 10.27M | 7.33M | 21.30M | 25.11M | 25.80M | 22.71M | 14.41M | 15.23M | 17.05M | 13.38M | 16.30M | 14.71M | 21.57M | 22.07M | 21.39M | 16.66M | 17.69M | 20.26M | 14.94M | 17.42M | 25.38M | 37.12M |
|
Receivables - Net
|
| | | 0.47M | 0.20M | | | 0.05M | 0.30M | 0.30M | 0.39M | 5.00M | 0.80M | 0.83M | 1.50M | 1.85M | 2.87M | 3.08M | 3.50M | 3.41M | 4.24M | 4.87M | 5.59M | 5.36M | 4.33M | 14.45M | 13.08M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.25M | 0.25M | | | | | | | | | | | | |
|
Receivables
|
| | | 0.47M | 0.20M | | | 0.05M | 0.30M | 0.30M | 0.39M | 5.00M | 0.80M | 1.08M | 1.75M | 1.85M | 2.87M | 3.08M | 3.50M | 3.41M | 4.24M | 4.87M | 5.59M | 5.36M | 4.33M | 14.45M | 13.08M |
|
Inventory
|
| | | 0.38M | 1.73M | 1.71M | 1.70M | 1.24M | 1.35M | 1.24M | 0.33M | 0.55M | 0.51M | 0.53M | 0.48M | 0.56M | 0.44M | 0.82M | 1.05M | 0.91M | 2.32M | 2.07M | 1.94M | 15.23M | 13.62M | 23.79M | 16.86M |
|
Prepaid Assets
|
1.94M | 1.81M | 0.33M | 2.09M | 1.07M | 0.84M | 0.75M | 2.12M | 2.96M | 1.73M | 2.44M | 3.18M | 2.22M | 1.36M | 1.06M | 1.29M | 1.10M | 0.87M | 0.54M | 1.13M | 1.05M | 0.80M | 1.96M | 5.49M | 2.52M | 4.82M | 4.94M |
|
Current Assets
|
21.53M | 16.75M | 12.11M | 15.01M | 15.34M | 12.82M | 9.79M | 24.70M | 30.27M | 29.07M | 25.86M | 23.60M | 18.75M | 19.78M | 16.42M | 20.00M | 19.12M | 26.33M | 27.16M | 26.84M | 24.26M | 25.43M | 29.75M | 41.02M | 49.96M | 68.44M | 72.00M |
|
Construction in Progress
|
0.87M | | 0.00M | 0.01M | 0.00M | | 0.00M | | | | | | 0.01M | | | 0.01M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.19M | 1.22M | 1.17M | 1.12M | 1.02M | 0.94M | 0.85M | 0.81M | 0.18M | 0.16M | 0.13M | 0.12M | 0.11M | 0.09M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.06M | 0.06M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.29M |
|
Intangibles
|
| | | 0.72M | 0.69M | 0.65M | 0.61M | 0.57M | 0.54M | 0.50M | 0.46M | 3.62M | 4.24M | 3.11M | 4.97M | 4.75M | 4.57M | 4.39M | 4.21M | 4.74M | 6.39M | 6.12M | 5.85M | 34.88M | 33.88M | 32.88M | 31.88M |
|
Goodwill & Intangibles
|
| | | 0.72M | 0.69M | 0.65M | 0.61M | 0.57M | 0.54M | 0.50M | 0.46M | 3.62M | 4.24M | 3.11M | 4.97M | 4.75M | 4.57M | 4.39M | 4.21M | 4.74M | 6.39M | 6.12M | 5.85M | 34.88M | 33.88M | 32.88M | 31.88M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.40M | | | |
|
Other Non-Current Assets
|
0.05M | 0.04M | 0.04M | 0.06M | 0.06M | 0.05M | 0.08M | 0.04M | 0.04M | 0.03M | 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 |
|
Non-Current Assets
|
1.49M | 1.49M | 1.40M | 2.06M | 1.90M | 1.74M | 1.61M | 1.62M | 0.91M | 0.83M | 0.74M | 3.86M | 4.45M | 3.27M | 5.10M | 5.03M | 4.81M | 4.60M | 4.37M | 4.90M | 6.53M | 6.39M | 6.09M | 35.10M | 34.07M | 33.23M | 32.51M |
|
Assets
|
23.02M | 18.24M | 13.51M | 17.07M | 17.24M | 14.56M | 11.39M | 26.32M | 31.19M | 29.91M | 26.61M | 27.46M | 23.20M | 23.05M | 21.52M | 25.03M | 23.93M | 30.93M | 31.53M | 31.74M | 30.79M | 31.82M | 35.84M | 76.12M | 84.03M | 101.68M | 104.51M |
|
Accounts Payables
|
3.21M | 0.88M | 0.55M | 0.57M | 1.18M | 1.95M | 2.21M | 2.34M | 1.76M | 1.52M | 3.27M | 1.77M | 2.13M | 1.30M | 1.05M | 1.77M | 1.23M | 2.30M | 1.71M | 1.85M | 2.26M | 2.13M | 2.68M | 4.17M | 4.87M | 12.14M | 14.26M |
|
Payables
|
3.21M | 0.88M | 0.55M | 0.57M | 1.18M | 1.95M | 2.21M | 2.34M | 1.76M | 1.52M | 3.27M | 1.77M | 2.13M | 1.30M | 1.05M | 1.77M | 1.23M | 2.30M | 1.71M | 1.85M | 2.26M | 2.13M | 2.68M | 4.17M | 4.87M | 12.14M | 14.26M |
|
Accumulated Expenses
|
0.45M | 0.58M | 0.56M | 1.39M | 0.87M | 0.63M | 0.79M | 1.17M | 0.71M | 0.83M | 0.99M | 1.37M | 1.35M | 2.15M | 2.90M | 3.66M | 4.92M | 5.75M | 7.14M | 5.39M | 8.02M | 11.43M | 0.05M | 8.91M | 7.54M | 7.46M | 9.12M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 5.39M | | | 4.88M | | 0.68M | | |
|
Short term Debt
|
| | | | | | | 0.28M | 0.39M | 0.75M | 1.09M | 1.42M | | 0.36M | 0.71M | 1.03M | 1.34M | 1.54M | 1.54M | 5.38M | 5.02M | 4.66M | 4.12M | | | 2.77M | 2.78M |
|
Total Current Liabilities
|
3.66M | 1.46M | 1.11M | 1.96M | 2.05M | 2.74M | 3.22M | 3.79M | 3.20M | 3.11M | 5.36M | 4.56M | 3.48M | 3.81M | 4.66M | 6.46M | 7.49M | 9.59M | 10.39M | 16.24M | 15.30M | 18.22M | 19.73M | 19.95M | 25.35M | 38.60M | 44.18M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 29.81M | | 27.41M | 27.59M |
|
Operating Leases
|
0.12M | 0.21M | 0.18M | 0.02M | 0.12M | 0.09M | 0.05M | 0.10M | 0.08M | 0.06M | 0.04M | 0.01M | 0.08M | 0.06M | 0.04M | 0.11M | 0.09M | 0.07M | 0.04M | 0.02M | 0.09M | 0.14M | 0.13M | 0.11M | 0.09M | 0.49M | 0.48M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 1.83M | 4.15M | 6.95M | 5.19M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 49.87M | 55.43M | 70.77M | 76.20M |
|
Total Liabilities
|
3.77M | 1.54M | 1.16M | 6.52M | 6.62M | 7.53M | 10.01M | 10.66M | 9.63M | 9.17M | 10.95M | 9.84M | 9.81M | 9.80M | 10.34M | 11.95M | 12.69M | 14.21M | 14.63M | 16.26M | 15.30M | 18.36M | 19.86M | 51.70M | 59.58M | 77.72M | 81.38M |
|
Total Debt
|
| | | | | | | 0.28M | 0.39M | 0.75M | 1.09M | 1.42M | | 0.36M | 0.71M | 1.03M | 1.34M | 1.54M | 1.54M | 5.38M | 5.02M | 4.66M | 4.12M | 29.81M | | 30.18M | 30.37M |
|
Common Equity
|
19.24M | 16.70M | 12.35M | 10.55M | 10.62M | 7.03M | 1.39M | 15.66M | 21.55M | 20.74M | 15.66M | 17.63M | 13.38M | 13.24M | 11.18M | 13.08M | 11.24M | 16.73M | 16.89M | 15.48M | 15.49M | 13.46M | 15.98M | 24.43M | 24.45M | 23.96M | 23.13M |
|
Shareholder's Equity
|
19.24M | 16.70M | 12.35M | 10.55M | 10.62M | 7.03M | 1.39M | 15.66M | 21.55M | 20.74M | 15.66M | 17.63M | 13.38M | 13.24M | 11.18M | 13.08M | 11.24M | 16.73M | 16.89M | 15.48M | 15.49M | 13.46M | 15.98M | 24.43M | 24.45M | 23.96M | 23.13M |
|
Liabilities and Shareholders Equity
|
23.02M | 18.24M | 13.51M | 17.07M | 17.24M | 14.56M | 11.39M | 26.32M | 31.19M | 29.91M | 26.61M | 27.46M | 23.20M | 23.05M | 21.52M | 25.03M | 23.93M | 30.93M | 31.53M | 31.74M | 30.79M | 31.82M | 35.84M | 76.12M | 84.03M | 101.68M | 104.51M |
|
Retained Earnings
|
-53.28M | -56.53M | -61.49M | -64.19M | -73.24M | -77.97M | -84.47M | -92.16M | -87.04M | -89.06M | -95.15M | -94.11M | -99.44M | -101.00M | -104.05M | -103.13M | -105.79M | -101.23M | -101.81M | -104.07M | -104.88M | -107.92M | -107.30M | -107.89M | -109.47M | -112.05M | -113.98M |
|
Treasury Shares
|
| | | | | | | 0.01M | | | | | | | 0.37M | 0.37M | | | | 0.27M | | | | 0.23M | | | |