|
Cash & Equivalents
|
5.02M | 6.81M | 6.17M | 5.30M | 4.72M | 3.59M | 2.86M | 2.30M | 1.90M | 1.01M | 0.54M | 1.66M | 1.34M | 1.01M | 0.59M | 2.31M | 1.92M | 1.85M | 1.37M | 0.94M | 0.55M | 5.08M | 4.54M | 3.93M | 3.25M | 10.23M | 9.69M | 28.26M | 26.72M | 25.64M | 24.52M | 22.78M | 20.23M | 13.65M | 15.24M | 13.65M | 9.90M | 38.73M | 33.17M | 30.34M | 26.75M | 27.29M | 24.34M | 18.26M | 14.91M | 29.75M | 23.77M | 13.27M | 14.96M | 12.40M | 13.27M | 51.18M | 43.05M | 40.32M | 26.63M | 22.68M | 18.70M | 21.95M |
|
Short-term Investments
|
-22.15M | | | | | | | | | | | -22.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
-17.12M | 6.81M | 6.17M | 5.30M | 4.72M | 3.59M | 2.86M | 2.30M | 1.90M | 1.01M | 0.54M | -20.48M | 1.34M | 1.01M | 0.59M | 2.31M | 1.92M | 1.85M | 1.37M | 0.94M | 0.55M | 5.08M | 4.54M | 3.93M | 3.25M | 10.23M | 9.69M | 28.26M | 26.72M | 25.64M | 24.52M | 22.78M | 20.23M | 13.65M | 15.24M | 13.65M | 9.90M | 38.73M | 33.17M | 30.34M | 26.75M | 27.29M | 24.34M | 18.26M | 14.91M | 29.75M | 23.77M | 13.27M | 14.96M | 12.40M | 13.27M | 51.18M | 43.05M | 40.32M | 26.63M | 22.68M | 18.70M | 21.95M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 1.68M | 2.44M | 4.53M | 8.81M | 10.27M | 12.31M | 12.91M | 12.88M | 15.45M | 17.50M | 19.34M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 1.68M | 2.44M | 4.53M | 8.81M | 10.27M | 12.31M | 12.91M | 12.88M | 15.45M | 17.50M | 19.34M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.92M | 1.44M | 1.75M | 2.16M | 2.06M | 2.14M | 1.12M | 1.06M | 1.40M | 2.20M | 2.48M |
|
Prepaid Assets
|
0.04M | 0.01M | 0.08M | 0.04M | 0.02M | 0.01M | 0.06M | 0.06M | 0.04M | 0.02M | 0.10M | 0.08M | 0.05M | 0.03M | 0.07M | 0.05M | 0.03M | 0.01M | 0.08M | 0.08M | 0.04M | 0.02M | 0.04M | 0.04M | 0.03M | 0.02M | 0.20M | 0.13M | 0.11M | 0.06M | 0.41M | 0.17M | 0.11M | 0.06M | 0.39M | 0.23M | 0.22M | 0.17M | 0.90M | 0.80M | 0.62M | 0.41M | 1.23M | 0.71M | 0.49M | 0.28M | 0.77M | 0.64M | 0.46M | 1.20M | 2.58M | 4.49M | 4.38M | 3.07M | 3.08M | 2.44M | 1.42M | 1.40M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 28.40M | | | 24.93M | 22.95M | 20.34M | 17.53M | 15.63M | 13.88M | 10.12M | 38.90M | 34.07M | 31.42M | 27.82M | 28.07M | 25.98M | 19.13M | 15.55M | 30.15M | 26.73M | 21.66M | 19.33M | 19.90M | 26.86M | 68.17M | 62.17M | 57.97M | 44.12M | 42.98M | 40.79M | 46.06M |
|
Buildings
|
| | | | | | | | | | | -0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.26M | 0.21M | 0.16M | 0.11M | | 0.82M | 1.02M | 0.99M | 0.96M | 0.82M | 0.79M | 0.77M | 0.74M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.30M | 0.28M | 0.26M | 0.24M | 0.42M | | | | 0.04M | 0.04M | 0.02M | 0.01M | 0.26M | 0.21M | 0.16M | 0.11M | 0.08M | 0.01M | 1.02M | 0.99M | 0.96M | 0.82M | 3.43M | 4.08M | 3.20M |
|
Assets
|
| 6.83M | 6.27M | 5.35M | 4.76M | 3.60M | 2.93M | 2.37M | 1.94M | 1.03M | 0.64M | 1.75M | 1.40M | 1.05M | 0.67M | 2.37M | 1.95M | 1.87M | 1.45M | 1.02M | 0.59M | 5.10M | 4.58M | 3.97M | 3.29M | 10.26M | 9.89M | 28.40M | 26.84M | 25.70M | 24.93M | 22.95M | 20.66M | 17.83M | 15.91M | 14.15M | 10.37M | 39.32M | 34.07M | 31.42M | 27.82M | 28.11M | 26.01M | 19.15M | 15.57M | 30.42M | 26.94M | 21.82M | 19.44M | 19.98M | 26.86M | 69.19M | 63.16M | 58.92M | 44.95M | 46.40M | 44.88M | 49.26M |
|
Accounts Payables
|
0.44M | 0.24M | 0.41M | 0.34M | 0.37M | 0.28M | 0.32M | 0.26M | 0.70M | 0.72M | 0.32M | 0.21M | 0.15M | 0.34M | 0.36M | 0.31M | 0.38M | 0.40M | 0.25M | 0.30M | 0.23M | 0.34M | 0.23M | 0.24M | 0.22M | 0.30M | 0.49M | 0.85M | 1.03M | 0.71M | 1.87M | 1.03M | 1.30M | 1.23M | 0.79M | 1.61M | 1.68M | 2.75M | 2.68M | 1.57M | 2.51M | 0.68M | 1.15M | 1.22M | 1.74M | 2.53M | 2.39M | 2.95M | 3.00M | 2.94M | 3.78M | 5.20M | 4.45M | 3.87M | 3.24M | 5.28M | 5.94M | 5.87M |
|
Payables
|
0.44M | 0.24M | 0.41M | 0.34M | 0.37M | 0.28M | 0.32M | 0.26M | 0.70M | 0.72M | 0.32M | 0.21M | 0.15M | 0.34M | 0.36M | 0.31M | 0.38M | 0.40M | 0.25M | 0.30M | 0.23M | 0.34M | 0.23M | 0.24M | 0.22M | 0.30M | 0.49M | 0.85M | 1.03M | 0.71M | 1.87M | 1.03M | 1.30M | 1.23M | 0.79M | 1.61M | 1.68M | 2.75M | 2.68M | 1.57M | 2.51M | 0.68M | 1.15M | 1.22M | 1.74M | 2.53M | 2.39M | 2.95M | 3.00M | 2.94M | 3.78M | 5.20M | 4.45M | 3.87M | 3.24M | 5.28M | 5.94M | 5.87M |
|
Accumulated Expenses
|
0.11M | 0.03M | 0.06M | 0.05M | 0.04M | 0.17M | 0.09M | 0.42M | 0.09M | 0.07M | 0.07M | 0.13M | 0.06M | 0.04M | 0.04M | 0.13M | 0.04M | 0.05M | 0.09M | 0.09M | 0.08M | 0.05M | 0.09M | 0.12M | 0.13M | 0.09M | 0.17M | 0.62M | 0.14M | 0.14M | 0.21M | 0.60M | 0.15M | 0.12M | 0.12M | 0.66M | 0.23M | 0.43M | 0.20M | 0.78M | 0.38M | 0.17M | 0.86M | 0.41M | 0.29M | 0.39M | 2.22M | 1.07M | 0.77M | 0.95M | 3.75M | 4.36M | 3.04M | 3.31M | 3.43M | 2.84M | 2.23M | 3.70M |
|
Short term Debt
|
7.37M | 7.24M | 9.46M | 5.08M | 1.75M | 1.11M | 1.24M | 6.64M | 10.21M | 2.68M | 4.39M | 2.86M | 5.52M | 5.34M | 3.50M | 1.32M | 0.69M | 0.31M | 0.09M | 0.08M | 0.04M | 0.06M | 0.04M | 0.03M | 0.07M | 0.19M | 0.37M | 167.00M | | | | | | | | | | | | | | | | 0.50M | 1.00M | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Total Current Liabilities
|
| | | 5.47M | | | | 7.32M | 11.00M | | | 3.21M | 5.73M | 5.71M | 3.90M | 1.76M | 1.12M | 0.76M | 0.43M | 0.47M | 0.34M | 0.45M | 0.36M | 0.40M | 0.43M | 0.58M | 1.03M | 1.64M | 1.17M | 0.85M | 2.08M | 1.64M | 1.45M | 1.35M | 0.91M | 2.27M | 1.91M | 3.19M | 2.88M | 2.35M | 2.89M | 0.85M | 2.01M | 2.14M | 3.04M | 2.93M | 4.61M | 4.02M | 3.78M | 3.91M | 7.55M | 9.84M | 7.75M | 7.43M | 6.92M | 8.37M | 8.41M | 9.81M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 4.00M | 25.00M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 24.99M | 24.99M | 24.56M | 24.56M | 24.56M | 24.56M | 24.56M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.10M | | | | 0.05M | 5.52M | 5.34M | 3.50M | 1.32M | 0.69M | 0.31M | 0.09M | 0.08M | 0.04M | | | 0.03M | 0.07M | -0.16M | | 0.17M | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 7.23M | | | | 3.15M | 0.21M | 0.37M | 0.40M | 0.44M | 0.43M | 0.45M | 0.34M | 0.39M | 0.31M | | | 0.37M | 0.36M | 0.74M | | 1.48M | | 0.68M | | | | | | | | | | | | 4.99M | 4.99M | 4.49M | 3.99M | 24.69M | 24.90M | 25.14M | 25.39M | 25.65M | 30.93M | 56.34M | 56.77M | 56.66M | 43.90M | 43.91M | 43.92M | 43.94M |
|
Total Liabilities
|
7.92M | 7.51M | 9.94M | 5.47M | 2.16M | 1.55M | 1.65M | 7.32M | 11.00M | 3.46M | 4.77M | 3.21M | 5.73M | 5.71M | 3.90M | 1.76M | 1.12M | 0.76M | 0.43M | 0.47M | 0.34M | 0.45M | 0.36M | 0.40M | 0.43M | 0.58M | 1.03M | 1.64M | 1.17M | 0.85M | 2.08M | 1.64M | | | | 2.27M | | | | 2.35M | | 5.83M | 7.00M | 6.62M | 7.03M | 27.61M | 29.51M | 29.16M | 29.16M | 29.56M | 38.49M | 66.18M | 64.52M | 64.09M | 50.82M | 52.28M | 52.34M | 53.75M |
|
Total Debt
|
7.37M | 7.24M | 9.46M | 5.08M | 1.75M | 1.11M | 1.24M | 6.64M | 10.21M | 2.68M | 4.39M | 2.86M | 5.52M | 5.34M | 3.50M | 1.32M | 0.69M | 0.31M | 0.09M | 0.08M | 0.04M | 0.06M | 0.04M | 0.03M | 0.07M | 0.19M | 0.37M | 167.00M | | | | | | | | | | | | | | | | 5.00M | 5.00M | 25.00M | | | | | | | | | | | | |
|
Common Equity
|
-0.28M | -0.68M | -3.67M | -0.12M | 2.60M | 2.04M | 1.28M | -4.96M | -9.06M | -2.43M | -4.13M | -1.46M | -4.33M | -4.66M | -3.23M | 0.61M | 0.83M | 1.11M | 1.02M | 0.55M | 0.24M | 4.65M | 4.22M | 3.57M | 2.86M | 9.68M | 8.86M | 26.76M | 25.66M | 24.86M | 22.86M | 21.31M | 19.21M | 16.48M | 15.00M | 11.88M | 8.46M | 36.13M | 31.18M | 29.07M | 24.93M | 22.28M | 19.01M | 12.52M | 8.54M | 2.80M | -2.57M | -7.34M | -9.73M | 9.58M | -11.62M | 3.01M | -1.36M | -5.17M | -5.87M | -5.88M | -7.46M | -4.49M |
|
Shareholder's Equity
|
-0.28M | -0.68M | -3.67M | -0.12M | 2.60M | 2.04M | 1.28M | -4.96M | -9.06M | -2.43M | -4.13M | -1.46M | -4.33M | -4.66M | -3.23M | 0.61M | 0.83M | 1.11M | 1.02M | 0.55M | 0.24M | 4.65M | 4.22M | 3.57M | 2.86M | 9.68M | 8.86M | 26.76M | 25.66M | 24.86M | 22.86M | 21.31M | 19.21M | 16.48M | 15.00M | 11.88M | 8.46M | 36.13M | 31.18M | 29.07M | 24.93M | 22.28M | 19.01M | 12.52M | 8.54M | 2.80M | -2.57M | -7.34M | -9.73M | 9.58M | -11.62M | 3.01M | -1.36M | -5.17M | -5.87M | -5.88M | -7.46M | -4.49M |
|
Liabilities and Shareholders Equity
|
| 6.83M | 6.27M | 5.35M | 4.76M | 3.60M | 2.93M | 2.37M | 1.94M | 1.03M | 0.64M | 1.75M | 1.40M | 1.05M | 0.67M | 2.37M | 1.95M | 1.87M | 1.45M | 1.02M | 0.59M | 5.10M | 4.58M | 3.97M | 3.29M | 10.26M | 9.89M | 28.40M | 26.84M | 25.70M | 24.93M | 22.95M | 20.66M | 17.83M | 15.91M | 14.15M | 10.37M | 39.32M | 34.07M | 31.42M | 27.82M | 28.11M | 26.01M | 19.15M | 15.57M | 30.42M | 26.94M | 21.82M | 19.44M | 19.98M | 26.86M | 69.19M | 63.16M | 58.92M | 44.95M | 46.40M | 44.88M | 49.26M |
|
Retained Earnings
|
-105.40M | 105.74M | 108.89M | 105.38M | 102.67M | 103.27M | 104.03M | 110.54M | 114.65M | 108.04M | 109.81M | -108.70M | 111.89M | 112.64M | 112.26M | -110.87M | -110.70M | -110.87M | -110.99M | -111.53M | -111.95M | 113.18M | -113.18M | -114.32M | -115.13M | -116.73M | -119.08M | -121.37M | -122.94M | -125.52M | -128.27M | -131.26M | -133.88M | -138.61M | -140.42M | -144.03M | -147.86M | -152.70M | -158.90M | -162.14M | -166.87M | -170.90M | -175.06M | -183.18M | -188.25M | -196.34M | -203.20M | -209.25M | -214.70M | 215.61M | -219.25M | -206.41M | -211.96M | -217.70M | -219.68M | -220.85M | -224.00M | -224.64M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.13M | 0.12M | 0.10M | 0.04M | 0.30M | 0.38M | 0.26M | 0.22M | 0.21M | 0.45M | 0.37M | 0.32M | 0.59M | 0.48M | 0.42M |