|
Cash & Equivalents
|
0.43M | 0.45M | 0.16M | 0.54M | 0.63M | | | | | | 0.42M | | 0.79M | 1.23M | 1.73M | 1.44M | 1.50M | 1.42M | 1.72M | 1.72M | 1.25M | 2.21M | 1.75M | | | | 1.21M | 1.03M | 1.31M | 1.86M | 1.41M | 2.32M | 4.09M | 7.09M | 7.08M | 6.44M | 6.56M | 8.19M | 7.76M | 11.58M | 11.56M | 12.77M | 13.91M | 15.03M | 14.62M | 13.12M | 12.68M | 11.46M | 9.82M | 7.69M | 8.34M | 6.94M | 5.98M | 4.94M | 6.14M | 7.15M | 8.59M | 9.04M | 10.54M | 10.26M | 9.34M | 9.04M |
|
Cash & Current Investments
|
0.43M | 0.45M | 0.16M | 0.54M | 0.63M | | | | | | 0.42M | | 0.79M | 1.23M | 1.73M | 1.44M | 1.50M | 1.42M | 1.72M | 1.72M | 1.25M | 2.21M | 1.75M | | | | 1.21M | 1.03M | 1.31M | 1.86M | 1.41M | 2.32M | 4.09M | 7.09M | 7.08M | 6.44M | 6.56M | 8.19M | 7.76M | 11.58M | 11.56M | 12.77M | 13.91M | 15.03M | 14.62M | 13.12M | 12.68M | 11.46M | 9.82M | 7.69M | 8.34M | 6.94M | 5.98M | 4.94M | 6.14M | 7.15M | 8.59M | 9.04M | 10.54M | 10.26M | 9.34M | 9.04M |
|
Receivables - Net
|
| | 1.99M | 1.80M | 1.66M | 1.55M | 2.04M | 1.88M | 1.88M | 1.76M | 1.82M | 2.47M | 2.10M | 1.86M | 1.66M | 2.04M | 1.95M | 2.26M | 2.23M | 2.92M | 2.63M | 2.36M | 2.21M | 2.27M | 2.28M | 2.44M | 3.11M | 3.15M | 3.13M | 3.30M | 4.48M | 5.87M | 4.41M | 2.91M | 3.83M | 5.20M | 5.52M | 5.78M | 5.36M | 5.23M | 5.63M | 4.54M | 5.65M | 3.69M | 3.07M | 3.39M | 3.04M | 2.39M | 2.30M | 3.98M | 2.99M | 2.95M | 3.09M | 3.24M | 3.91M | 3.68M | 3.55M | 3.54M | 3.21M | 3.59M | 4.24M | 4.15M |
|
Receivables
|
| | 1.99M | 1.80M | 1.66M | 1.55M | 2.04M | 1.88M | 1.88M | 1.76M | 1.82M | 2.47M | 2.10M | 1.86M | 1.66M | 2.04M | 1.95M | 2.26M | 2.23M | 2.92M | 2.63M | 2.36M | 2.21M | 2.27M | 2.28M | 2.44M | 3.11M | 3.15M | 3.13M | 3.30M | 4.48M | 5.87M | 4.41M | 2.91M | 3.83M | 5.20M | 5.52M | 5.78M | 5.36M | 5.23M | 5.63M | 4.54M | 5.65M | 3.69M | 3.07M | 3.39M | 3.04M | 2.39M | 2.30M | 3.98M | 2.99M | 2.95M | 3.09M | 3.24M | 3.91M | 3.68M | 3.55M | 3.54M | 3.21M | 3.59M | 4.24M | 4.15M |
|
Raw Materials
|
| | | | | | | | | | | | | | 2.66M | | 2.96M | 3.38M | 4.75M | 4.77M | 4.87M | 4.87M | 4.84M | | | | 5.26M | | | | 6.64M | 6.88M | 7.16M | 7.06M | 7.05M | 7.07M | 8.06M | 10.94M | 9.09M | 8.93M | 8.06M | 9.19M | 6.89M | 7.22M | 7.16M | 7.44M | 7.88M | | | | 8.33M | 8.23M | 8.38M | 8.44M | 7.81M | 7.36M | 7.10M | 6.80M | 6.44M | 6.91M | 6.85M | 6.64M |
|
Work In Process
|
| | | | | | | | | | | | | | 1.18M | | 1.32M | 1.50M | 0.98M | 0.98M | 1.00M | 1.01M | 0.60M | | | | 0.86M | | | | 2.29M | 1.03M | 2.46M | 2.43M | 2.80M | 2.80M | 1.58M | 2.74M | 1.59M | 1.50M | 1.97M | 2.06M | 1.80M | 2.08M | 1.29M | 1.51M | 1.51M | | | | 1.05M | 1.30M | 1.29M | 1.47M | 1.37M | 1.64M | 1.83M | 1.51M | 0.99M | 1.09M | 1.50M | 1.26M |
|
Finished Goods
|
| | | | | | | | | | | | | | 0.74M | | 0.83M | 0.95M | 1.02M | 1.02M | 1.04M | 1.04M | 1.81M | | | | 2.56M | | | | 1.82M | 3.55M | 1.96M | 1.93M | 2.17M | 2.17M | 0.31M | 0.43M | 0.29M | 0.47M | 0.79M | 0.57M | 0.84M | 0.93M | 1.07M | 0.68M | 0.56M | | | | 0.50M | 0.44M | 0.62M | 0.43M | 0.32M | 0.27M | 0.23M | 0.38M | 0.55M | 0.26M | 0.12M | 0.24M |
|
Inventory
|
| | 3.71M | 3.93M | 4.00M | 4.32M | 4.23M | 4.25M | 4.21M | 4.40M | 4.46M | | | | 4.58M | | 5.11M | 5.82M | 6.75M | 6.78M | 6.92M | 6.92M | 7.25M | | | | 8.69M | | | | 10.75M | 11.46M | 11.58M | 11.43M | 12.02M | 12.04M | 13.09M | 14.11M | 10.75M | 10.68M | 10.60M | 11.45M | 9.30M | 10.02M | 9.31M | 9.42M | 9.73M | 9.46M | 9.73M | 9.74M | 9.45M | 9.48M | 9.73M | 9.78M | 8.73M | 8.41M | 8.19M | 7.59M | 7.27M | 7.50M | 7.64M | 7.23M |
|
Prepaid Assets
|
| | 0.25M | 0.62M | 0.31M | 0.49M | 0.54M | 0.60M | 0.72M | 0.84M | 0.96M | | | | 0.78M | | 0.69M | 0.53M | 0.35M | 0.30M | 0.11M | 0.55M | 1.38M | | | | 1.31M | | | | 0.49M | 0.67M | 0.30M | 0.12M | 0.53M | 0.39M | 0.55M | 0.27M | 0.18M | 0.15M | 0.09M | 0.10M | 0.14M | 0.22M | 0.17M | 0.08M | 0.11M | 0.26M | 0.14M | 0.13M | 0.10M | 0.11M | 0.09M | 0.14M | 0.19M | 0.22M | 0.07M | 0.08M | 0.20M | 0.19M | 0.30M | 0.35M |
|
Current Assets
|
| | 6.18M | 6.89M | 6.62M | 6.88M | 7.10M | 7.39M | 7.36M | 7.69M | 7.69M | | | | 9.38M | | 10.02M | 10.77M | 11.10M | 12.00M | 11.78M | 12.54M | 12.78M | | | | 14.50M | | | | 17.29M | 21.92M | 20.82M | 21.55M | 23.47M | 24.78M | 26.33M | 28.35M | 24.05M | 27.64M | 28.29M | 29.52M | 29.53M | 29.58M | 28.59M | 27.62M | 27.65M | 25.62M | 24.03M | 23.59M | 22.60M | 20.97M | 20.39M | 19.59M | 21.17M | 21.65M | 22.22M | 22.04M | 22.03M | 21.93M | 21.95M | 21.20M |
|
Property, Plant & Equipment (Net)
|
| | 1.27M | 1.29M | 1.32M | 1.33M | 1.45M | 1.45M | 1.48M | 1.48M | 1.50M | | | | 1.58M | | 1.72M | 1.72M | 1.69M | 1.73M | 1.79M | 1.82M | 1.87M | | | | 2.02M | | | | 2.07M | 1.98M | 2.17M | 2.28M | 2.56M | 2.58M | 2.43M | 2.33M | 2.57M | 2.69M | 2.74M | 2.63M | 2.54M | 2.40M | 2.60M | 4.18M | 4.35M | 4.16M | 4.28M | 4.07M | 3.87M | 3.68M | 3.53M | 3.35M | 3.34M | 3.22M | 3.11M | 3.00M | 3.13M | 2.95M | 2.82M | 3.05M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.64M | 1.15M | 1.15M | 1.15M | 0.81M | | | | 1.14M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 0.05M | | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | 0.05M | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Non-Current Assets
|
| | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 1.62M | | 1.77M | 1.77M | 1.75M | 1.79M | 1.85M | 1.87M | 1.92M | | | | 2.07M | | | | 2.12M | 2.04M | 2.22M | 2.34M | 2.62M | 2.89M | 2.69M | 2.55M | 3.00M | 3.07M | 3.08M | 4.97M | 6.53M | 6.84M | 6.96M | 8.46M | 8.22M | 7.14M | 7.18M | 6.89M | 6.60M | 6.33M | 6.11M | 5.83M | 5.74M | 5.53M | 5.33M | 5.13M | 5.17M | 4.91M | 4.67M | 4.81M |
|
Assets
|
| | 7.48M | 8.21M | 7.97M | 8.24M | 8.58M | 8.87M | 8.86M | 9.21M | 9.22M | | | | 11.00M | | 11.79M | 12.55M | 12.84M | 13.79M | 13.62M | 14.41M | 14.70M | | | | 16.58M | | | | 19.41M | 23.95M | 23.04M | 23.88M | 26.08M | 27.68M | 29.03M | 30.89M | 27.05M | 30.71M | 31.37M | 34.49M | 36.07M | 36.43M | 35.55M | 36.09M | 35.87M | 32.76M | 31.21M | 30.48M | 29.20M | 27.30M | 26.50M | 25.42M | 26.91M | 27.18M | 27.55M | 27.17M | 27.20M | 26.83M | 26.62M | 26.00M |
|
Accounts Payables
|
| | 0.36M | 0.27M | 0.32M | 0.16M | 0.31M | 0.35M | 0.22M | 0.12M | 0.09M | | | | 0.27M | | 0.16M | 0.13M | 0.14M | 0.12M | 0.12M | 0.55M | 0.20M | | | | 0.24M | | | | 0.58M | 1.17M | 0.16M | 0.04M | 0.48M | 0.50M | 0.12M | 0.25M | 0.48M | 0.11M | 0.60M | 0.10M | 0.62M | 0.79M | 0.27M | 0.88M | 0.81M | 0.67M | 0.72M | 0.82M | 1.05M | 0.77M | 0.77M | 0.82M | 0.78M | 0.66M | 0.93M | 0.78M | 0.88M | 1.16M | 0.90M | 0.98M |
|
Notes Payables
|
| | | 0.03M | 0.02M | | 0.05M | | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.36M | 0.30M | 0.35M | 0.16M | 0.36M | 0.35M | 0.22M | 0.27M | 0.09M | | | | 0.27M | | 0.16M | 0.13M | 0.14M | 0.12M | 0.12M | 0.55M | 0.20M | | | | 0.24M | | | | 0.58M | 1.17M | 0.16M | 0.04M | 0.48M | 0.50M | 0.12M | 0.25M | 0.48M | 0.11M | 0.60M | 0.10M | 0.62M | 0.79M | 0.27M | 0.88M | 0.81M | 0.67M | 0.72M | 0.82M | 1.05M | 0.77M | 0.77M | 0.82M | 0.78M | 0.66M | 0.93M | 0.78M | 0.88M | 1.16M | 0.90M | 0.98M |
|
Accumulated Expenses
|
| | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | 0.50M | | 0.36M | 0.44M | 0.57M | 0.60M | 0.45M | 0.41M | 0.56M | | | | 0.60M | | | | 0.57M | 0.82M | 0.73M | 0.73M | 0.83M | 0.87M | 0.60M | 0.78M | 0.59M | 1.03M | 0.64M | 0.41M | 0.82M | 0.63M | 0.50M | 0.47M | 0.87M | 0.95M | 0.84M | 0.72M | 0.79M | 0.41M | 0.64M | 0.42M | 0.73M | 0.35M | 0.47M | 0.54M | 0.69M | 0.37M | 0.46M | 0.36M |
|
Other Accumulated Expenses
|
| | 0.36M | 0.45M | 0.28M | 0.47M | 0.40M | 0.41M | 0.34M | 0.39M | 0.44M | | | | 0.56M | | 0.48M | 0.56M | 0.63M | 0.66M | 0.52M | 0.51M | 0.63M | | | | 0.69M | | | | 0.77M | 0.97M | 0.84M | 1.10M | 0.98M | 1.16M | 1.17M | 2.03M | 0.67M | 1.73M | 0.80M | 0.51M | 0.94M | 0.71M | 0.56M | 0.57M | 0.95M | 1.04M | 0.94M | 1.01M | 0.90M | 0.53M | 0.83M | 0.56M | 0.86M | 0.50M | 0.64M | 0.66M | 0.80M | 0.58M | 0.73M | 0.62M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.25M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.18M | 0.17M | 0.12M | | | 0.04M | 0.19M | 0.25M | 0.27M | 0.28M | 0.29M | 0.29M | 0.30M | 0.31M | 0.32M | 0.33M | 0.33M | 0.34M | 0.35M | 0.36M | 0.37M | 0.38M | 0.40M | 0.41M | 0.42M | 0.44M |
|
Current Taxes
|
| | 0.00M | 0.37M | | | | | | | | | | | 0.10M | | 0.26M | 0.37M | 0.18M | 0.37M | 0.21M | 0.16M | 0.29M | | | | 0.60M | | | | 0.94M | 2.48M | 1.76M | 1.42M | 1.19M | 2.04M | 2.75M | 1.84M | 0.22M | 0.36M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.52M | 0.22M | | 0.25M | 0.17M | 0.22M | 0.05M | 0.04M | 0.01M | 0.03M | 0.16M | 0.10M | 0.01M | 0.03M | 0.04M | 0.02M | 0.04M | 0.05M | 0.04M | 0.88M | 1.19M | 0.99M | 0.75M | 0.17M | 0.07M | 0.00M | 0.02M |
|
Total Current Liabilities
|
| | 0.77M | 1.17M | 0.68M | 0.68M | 0.81M | 0.80M | 0.61M | 0.71M | 0.57M | | | | 0.92M | | 0.90M | 1.06M | 0.95M | 1.15M | 0.85M | 1.22M | 1.12M | | | | 1.52M | | | | 2.33M | 4.62M | 2.76M | 2.79M | 3.33M | 4.43M | 4.44M | 4.66M | 1.66M | 2.51M | 1.61M | 0.70M | 1.78M | 1.76M | 1.13M | 1.89M | 2.14M | 2.01M | 1.99M | 2.18M | 2.29M | 1.67M | 1.99M | 1.75M | 2.88M | 2.72M | 2.94M | 2.58M | 2.25M | 2.22M | 2.14M | 2.30M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.50M | 1.17M | | 2.10M | 2.10M | 2.10M | 2.10M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | 0.26M | | | | 0.64M | | | | 0.81M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | | 0.12M | 0.07M | 0.03M | 2.01M | 3.18M | 3.12M | 3.05M | 2.98M | 3.19M | 3.12M | 3.05M | 2.98M | 2.59M | 2.83M | 2.75M | 2.67M | 2.24M | 2.14M | 2.05M | 1.95M | 1.84M | 1.73M | 1.62M | 1.51M |
|
Other Non-Current Liabilities
|
| | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 0.89M | 1.27M | 0.77M | 0.76M | 0.88M | 0.86M | 0.65M | 0.74M | 0.59M | | | | 0.92M | | 0.90M | 1.06M | 0.95M | 1.15M | 0.85M | 1.22M | 1.12M | | | | 1.52M | | -11.59M | -12.06M | 2.33M | 4.62M | 2.76M | 2.79M | 3.82M | 4.49M | 4.47M | 4.66M | 1.78M | 4.69M | 3.74M | 4.82M | 7.07M | 4.88M | 4.19M | 4.87M | 5.05M | 4.84M | 4.74M | 4.85M | 4.88M | 4.17M | 4.41M | 4.08M | 5.11M | 4.86M | 4.99M | 4.53M | 4.09M | 3.95M | 3.76M | 3.81M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.20M | 0.50M | 1.17M | | 2.10M | 2.10M | 2.10M | 2.10M | | | | | | | | | | | | | | | | | | 0.08M | 0.25M |
|
Common Equity
|
| | 6.59M | 6.94M | 7.20M | 7.48M | 7.70M | 8.01M | 8.21M | 8.47M | 8.63M | | | | 10.08M | | 10.89M | 11.48M | 11.89M | 12.64M | 12.77M | 13.20M | 13.58M | | | | 15.05M | | 11.59M | 12.06M | 17.07M | 19.33M | 20.28M | 21.09M | 22.27M | 23.19M | 24.55M | 26.23M | 25.27M | 26.02M | 27.62M | 29.68M | 29.00M | 31.54M | 31.37M | 31.22M | 30.82M | 27.92M | 26.47M | 25.63M | 24.32M | 23.13M | 22.09M | 21.34M | 21.80M | 22.32M | 22.56M | 22.64M | 23.11M | 22.88M | 22.85M | 22.19M |
|
Shareholder's Equity
|
| | 6.59M | 6.94M | 7.20M | 7.48M | 7.70M | 8.01M | 8.21M | 8.47M | 8.63M | | | | 10.08M | | 10.89M | 11.48M | 11.89M | 12.64M | 12.77M | 13.20M | 13.58M | | | | 15.05M | | 11.59M | 12.06M | 17.07M | 19.33M | 20.28M | 21.09M | 22.27M | 23.19M | 24.55M | 26.23M | 25.27M | 26.02M | 27.62M | 29.68M | 29.00M | 31.54M | 31.37M | 31.22M | 30.82M | 27.92M | 26.47M | 25.63M | 24.32M | 23.13M | 22.09M | 21.34M | 21.80M | 22.32M | 22.56M | 22.64M | 23.11M | 22.88M | 22.85M | 22.19M |
|
Liabilities and Shareholders Equity
|
| | 7.48M | 8.21M | 7.97M | 8.24M | 8.58M | 8.87M | 8.86M | 9.21M | 9.22M | | | | 11.00M | | 11.79M | 12.55M | 12.84M | 13.79M | 13.62M | 14.41M | 14.70M | | | | 16.58M | | | | 19.41M | 23.95M | 23.04M | 23.88M | 26.08M | 27.68M | 29.03M | 30.89M | 27.05M | 30.71M | 31.37M | 34.49M | 36.07M | 36.43M | 35.55M | 36.09M | 35.87M | 32.76M | 31.21M | 30.48M | 29.20M | 27.30M | 26.50M | 25.42M | 26.91M | 27.18M | 27.55M | 27.17M | 27.20M | 26.83M | 26.62M | 26.00M |
|
Retained Earnings
|
| | 3.83M | 4.17M | 4.43M | 4.71M | 4.93M | 5.24M | 5.45M | 5.70M | 5.86M | | | | 7.31M | | 8.12M | 8.72M | 9.12M | 9.87M | 10.00M | 10.43M | 10.81M | | | | 12.29M | | | | 13.28M | 15.54M | 16.49M | 17.28M | 18.44M | 19.35M | 20.68M | 21.04M | 19.76M | 20.24M | 21.63M | 22.67M | 21.79M | 24.13M | 23.89M | 23.69M | 23.23M | 20.33M | 18.88M | 18.04M | 16.73M | 15.41M | 14.31M | 13.38M | 13.81M | 14.20M | 14.45M | 14.39M | 14.81M | 14.15M | 14.13M | 13.47M |