|
Cash & Equivalents
|
0.25M | 0.23M | 6.82M | 27.77M | 35.17M | 41.53M | 44.34M | 40.02M | 36.30M | 40.73M | 42.20M | 45.05M | 52.27M | 46.91M | 52.03M | 48.68M | 41.87M | 32.87M | 30.32M | 27.08M | 21.42M | 17.15M | 11.72M |
|
Cash & Current Investments
|
0.25M | 0.23M | 6.82M | 27.77M | 35.17M | 41.53M | 44.34M | 40.02M | 36.30M | 40.73M | 42.20M | 45.05M | 52.27M | 46.91M | 52.03M | 48.68M | 41.87M | 32.87M | 30.32M | 27.08M | 21.42M | 17.15M | 11.72M |
|
Receivables - Net
|
| | | 0.14M | 1.66M | 3.26M | 1.63M | 0.24M | 0.02M | 1.81M | 0.34M | | | | | 0.04M | 0.01M | 0.53M | | | 0.69M | | 0.41M |
|
Receivables - Other
|
| | | | | | | | | | | 0.09M | | 0.37M | 0.39M | 0.35M | 0.24M | 0.21M | 0.21M | 0.18M | 0.14M | 0.11M | 0.04M |
|
Receivables
|
| | | 0.14M | 1.66M | 3.26M | 1.63M | 0.24M | 0.02M | 1.81M | 0.34M | | | | | 0.40M | 0.25M | 0.74M | | | 0.83M | | 0.44M |
|
Raw Materials
|
| | | 0.13M | 0.12M | 0.24M | 0.22M | 0.16M | 0.34M | 0.50M | 0.58M | 0.51M | 0.46M | 0.51M | 0.44M | 0.37M | 0.36M | 0.31M | 0.35M | 0.31M | 0.25M | 0.25M | 0.28M |
|
Inventory
|
| | | 23.05M | 27.38M | 31.59M | 33.01M | 37.55M | 42.17M | 39.40M | 45.13M | 47.16M | 47.13M | 50.71M | 50.86M | 23.85M | 24.39M | 15.24M | 11.97M | 11.64M | 8.98M | 7.95M | 19.90M |
|
Prepaid Assets
|
| | | 1.96M | 2.14M | 2.59M | 2.31M | 2.23M | 0.95M | 1.14M | 0.96M | 0.73M | 0.57M | 1.26M | 1.02M | 0.81M | 0.67M | 1.08M | 0.81M | 1.02M | 0.66M | 0.88M | 1.04M |
|
Current Assets
|
| | | 52.93M | 66.35M | 78.97M | 81.28M | 81.32M | 80.13M | 83.10M | 89.50M | 93.65M | 99.97M | 100.07M | 105.48M | 75.27M | 69.11M | 52.14M | 45.44M | 41.85M | 34.21M | 28.57M | 36.34M |
|
Property, Plant & Equipment (Net)
|
| | | 50.99M | 45.01M | 38.34M | 37.53M | 37.23M | 37.95M | 37.81M | 34.51M | 30.58M | 28.71M | 28.62M | 26.84M | 25.36M | 24.33M | 23.88M | 26.82M | 26.29M | 26.42M | 23.84M | 43.72M |
|
Long-Term Deferred Tax
|
| | | 0.96M | 0.99M | 0.11M | 1.10M | 0.51M | 0.73M | 1.16M | 1.49M | 1.28M | 1.73M | 2.30M | 1.89M | 2.86M | 2.83M | 2.77M | 3.34M | | | | |
|
Other Non-Current Assets
|
| | | 1.95M | 1.95M | 1.95M | 2.95M | 2.91M | 2.92M | 3.54M | 0.88M | 1.82M | 1.82M | 0.34M | 0.36M | 0.34M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.48M | 1.15M |
|
Non-Current Assets
|
| | | 60.09M | 52.52M | 43.02M | 41.80M | 41.11M | 41.60M | 44.42M | 37.91M | 37.51M | 35.25M | 33.34M | 30.18M | 59.73M | 61.14M | 73.37M | 81.70M | 80.25M | 86.22M | 87.95M | 99.84M |
|
Assets
|
| | | 113.03M | 118.87M | 121.99M | 123.08M | 122.43M | 121.74M | 127.51M | 127.41M | 131.16M | 135.21M | 133.41M | 135.67M | 135.00M | 130.25M | 125.52M | 127.14M | 122.11M | 120.43M | 116.52M | 136.18M |
|
Accounts Payables
|
| | | 1.72M | 3.25M | 2.43M | 2.98M | 2.13M | 2.29M | 2.54M | 3.55M | 2.52M | 2.72M | 3.62M | 2.91M | 3.88M | 2.94M | 3.01M | 2.83M | 2.64M | 2.41M | 1.47M | 1.62M |
|
Payables
|
| | | 1.72M | 3.25M | 2.43M | 2.98M | 2.13M | 2.29M | 2.54M | 3.55M | 2.52M | 2.72M | 3.62M | 2.91M | 3.88M | 2.94M | 3.01M | 2.83M | 2.64M | 2.41M | 1.47M | 1.62M |
|
Accumulated Expenses
|
| | | 0.72M | 0.59M | 0.74M | 0.57M | 0.43M | 0.44M | 0.65M | 0.47M | 0.55M | 0.63M | 0.56M | 0.62M | 0.33M | 0.25M | 0.30M | 0.32M | 0.29M | 0.22M | 0.16M | 0.15M |
|
Other Accumulated Expenses
|
| | | 1.09M | 0.69M | 0.93M | 1.21M | 1.02M | 0.65M | 1.09M | 1.08M | 1.33M | 1.20M | 0.95M | 1.27M | 1.13M | 0.35M | 0.52M | 0.70M | 0.90M | 0.48M | 0.40M | 0.50M |
|
Short term Debt
|
| | | 0.67M | 0.46M | 0.26M | 0.10M | 0.09M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 6.20M | 4.57M | 2.62M | 0.22M | 0.46M | | 1.92M | 1.03M | 3.83M | 2.98M | 2.08M | 1.09M | 0.63M | | | | | | | 5.72M |
|
Current Taxes
|
| | | 0.01M | 0.66M | 0.12M | | | | | | | 0.50M | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 11.07M | 10.75M | 6.97M | 5.75M | 5.31M | 4.40M | 6.17M | 6.90M | 9.53M | 9.88M | 8.16M | 7.37M | 7.95M | 5.82M | 3.73M | 3.91M | 4.13M | 3.48M | 1.96M | 7.88M |
|
Capital Leases
|
| | | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | 11.63M |
|
Non-Current Debt
|
| | | 0.12M | 0.10M | 0.07M | 0.05M | 0.03M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.60M | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 3.84M | 4.00M | 4.33M | 4.50M | 4.72M | 5.12M | 5.41M | 5.69M | 5.90M | 6.00M | 6.10M | 6.25M | 6.50M | 6.65M | 6.80M | 9.80M | 9.88M | 10.12M | 7.85M | 9.94M |
|
Total Non-Current Liabilities
|
| | | 11.21M | 10.87M | 7.06M | 5.80M | 5.36M | 4.42M | 6.17M | 6.91M | 9.50M | 9.87M | 8.16M | 7.37M | 7.95M | 5.82M | 3.73M | 3.91M | 4.13M | 3.48M | 1.96M | 19.51M |
|
Total Liabilities
|
-69.66M | -72.65M | -77.02M | 15.06M | 14.87M | 11.39M | 10.30M | 10.08M | 9.54M | 11.59M | 12.60M | 15.40M | 15.87M | 14.26M | 13.61M | 14.45M | 12.47M | 10.53M | 13.71M | 14.01M | 13.60M | 9.81M | 29.45M |
|
Total Debt
|
| | | 0.78M | 0.56M | 0.33M | 0.15M | 0.12M | | | | | | | | | | | | | | | |
|
Common Equity
|
69.66M | 72.65M | 77.02M | 97.97M | 103.99M | 110.60M | 112.78M | 112.35M | 112.20M | 115.93M | 114.81M | 115.76M | 119.35M | 119.15M | 122.05M | 120.55M | 117.78M | 114.99M | 113.44M | 108.09M | 106.84M | 106.71M | 106.73M |
|
Shareholder's Equity
|
69.66M | 72.65M | 77.02M | 97.97M | 103.99M | 110.60M | 112.78M | 112.35M | 112.20M | 115.93M | 114.81M | 115.76M | 119.35M | 119.15M | 122.05M | 120.55M | 117.78M | 114.99M | 113.44M | 108.09M | 106.84M | 106.71M | 106.73M |
|
Liabilities and Shareholders Equity
|
| | | 113.03M | 118.87M | 121.99M | 123.08M | 122.43M | 121.74M | 127.51M | 127.41M | 131.16M | 135.21M | 133.41M | 135.67M | 135.00M | 130.25M | 125.52M | 127.14M | 122.11M | 120.43M | 116.52M | 136.18M |
|
Retained Earnings
|
| | | -1.93M | 0.47M | 6.89M | 9.02M | 8.63M | 8.37M | 12.05M | 10.89M | 11.79M | 15.27M | 15.02M | 17.85M | 16.28M | 13.39M | 10.35M | 8.39M | 2.64M | 0.99M | 0.39M | -0.11M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.04M | | | | 1.12M | | | |