|
Cash & Equivalents
|
6.89M | 13.96M | 15.58M | 19.02M | 23.13M | 25.71M | 28.61M | 13.29M | 17.86M | 7.61M | 10.28M | 21.20M | 14.58M | 45.26M | 19.83M |
|
Short-term Investments
|
0.70M | 0.50M | | | | | | | | | | | 0.53M | 0.28M | |
|
Cash & Current Investments
|
7.59M | 14.46M | 15.58M | 19.02M | 23.13M | 25.71M | 28.61M | 13.29M | 17.86M | 7.61M | 10.28M | 21.20M | 15.10M | 45.55M | 19.83M |
|
Receivables - Net
|
6.24M | 6.19M | 5.50M | 5.75M | 5.03M | 4.39M | 5.38M | 12.17M | 10.56M | 9.30M | 8.44M | 16.54M | 21.21M | 18.18M | 29.50M |
|
Receivables
|
6.24M | 6.19M | 5.50M | 5.75M | 5.03M | 4.39M | 5.38M | 12.17M | 10.56M | 9.30M | 8.44M | 16.54M | 21.21M | 18.18M | 29.50M |
|
Raw Materials
|
| 2.78M | 2.16M | 2.75M | 2.50M | 2.54M | 2.69M | 3.42M | 4.65M | 5.37M | 5.37M | 10.40M | 16.89M | 15.95M | 16.11M |
|
Work In Process
|
| 0.35M | 0.45M | 0.22M | 0.41M | 0.29M | 0.73M | 0.79M | 1.03M | 0.95M | 1.08M | 1.25M | 2.43M | 1.56M | 5.94M |
|
Finished Goods
|
| 0.56M | 0.42M | 0.17M | 0.73M | 0.57M | 0.17M | 0.69M | 0.78M | 0.81M | 0.97M | 1.17M | 3.19M | 2.48M | 4.50M |
|
Inventory
|
3.49M | 3.90M | 3.13M | 3.24M | 3.77M | 3.52M | 3.68M | 4.97M | 6.52M | 7.18M | 7.48M | 12.86M | 22.57M | 20.09M | 26.84M |
|
Current Deferred Tax Assets
|
| 0.45M | 1.00M | 0.70M | 0.53M | 0.56M | | | | | | | | | |
|
Prepaid Assets
|
0.43M | 0.30M | 0.36M | 0.37M | 0.47M | 0.64M | 0.34M | 0.58M | 0.68M | 0.81M | 0.78M | 1.48M | 1.70M | 2.25M | 2.65M |
|
Current Assets
|
17.06M | 24.80M | 25.58M | 29.08M | 32.93M | 34.26M | 38.01M | 31.00M | 35.62M | 24.89M | 26.96M | 52.08M | 60.05M | 85.78M | 78.81M |
|
Property, Plant & Equipment (Net)
|
0.72M | 1.13M | 1.25M | 1.25M | 1.27M | 1.11M | 0.94M | 1.54M | 2.72M | 2.42M | 2.35M | 2.69M | 3.13M | 3.19M | 4.46M |
|
Goodwill
|
1.66M | 1.66M | 1.71M | 1.71M | 1.71M | 1.71M | 1.71M | 13.74M | 13.74M | 13.74M | 13.74M | 21.45M | 21.61M | 21.73M | 30.74M |
|
Intangibles
|
1.08M | 0.94M | 3.11M | 3.11M | 2.99M | 2.99M | 0.36M | 9.30M | 18.79M | 13.65M | 6.71M | 13.21M | 8.37M | 29.20M | 26.38M |
|
Goodwill & Intangibles
|
-0.41M | 2.60M | 4.81M | 4.81M | 4.70M | 4.70M | 2.07M | 23.04M | 32.53M | 27.39M | 20.45M | 34.65M | 29.97M | 50.93M | 57.12M |
|
Long-Term Deferred Tax
|
0.49M | 2.03M | 1.03M | 1.03M | 0.88M | 1.25M | 1.11M | 2.61M | | | | | 0.28M | 1.44M | 0.07M |
|
Other Non-Current Assets
|
0.20M | 0.50M | 0.45M | 0.45M | 0.35M | 0.35M | 0.17M | 0.17M | 0.17M | 0.14M | 0.14M | 0.10M | 1.14M | 1.01M | 1.06M |
|
Non-Current Assets
|
4.35M | 6.44M | 6.82M | 6.40M | 5.81M | 5.72M | 4.84M | 31.49M | 31.57M | 34.82M | 35.07M | 51.83M | 50.02M | 49.05M | 73.48M |
|
Assets
|
21.41M | 31.24M | 32.40M | 35.48M | 38.74M | 39.98M | 42.84M | 62.49M | 67.19M | 59.72M | 62.03M | 103.91M | 110.07M | 134.83M | 152.29M |
|
Accounts Payables
|
1.67M | 1.03M | 1.04M | 1.06M | 1.23M | 0.91M | 1.37M | 2.03M | 1.79M | 1.98M | 2.42M | 4.28M | 7.39M | 5.52M | 9.48M |
|
Notes Payables
|
0.08M | 0.42M | | | | | | | | | | | | | |
|
Payables
|
1.76M | 1.46M | 1.04M | 1.06M | 1.23M | 0.91M | 1.37M | 2.03M | 1.79M | 1.98M | 2.42M | 4.28M | 7.39M | 5.52M | 9.48M |
|
Accumulated Expenses
|
1.78M | 1.79M | 1.56M | 1.64M | 1.53M | 1.47M | 1.59M | 2.78M | 2.92M | 2.01M | 1.94M | 4.08M | 3.91M | 4.16M | 5.42M |
|
Other Accumulated Expenses
|
0.48M | 0.44M | 0.38M | 0.30M | 0.28M | 0.34M | 0.17M | 2.17M | 1.11M | 0.50M | 0.80M | 1.27M | 1.56M | 1.48M | 1.73M |
|
Short term Debt
|
| | | | | | | 5.36M | 12.17M | | | 4.10M | 4.10M | 4.10M | 7.49M |
|
Current Leases
|
| | | | | | | | | 1.30M | 1.22M | 1.37M | 1.65M | 1.92M | 1.99M |
|
Current Taxes
|
| 0.01M | 0.08M | 0.08M | 0.02M | 0.03M | 0.57M | 1.20M | 0.70M | 0.87M | 0.82M | 2.02M | 1.41M | 1.04M | 0.09M |
|
Current Deferred Revenue
|
0.12M | 0.42M | 0.26M | 0.07M | 0.07M | 0.17M | 0.07M | 0.89M | 1.26M | 0.46M | 0.40M | 6.04M | 4.50M | 3.80M | 6.40M |
|
Total Current Liabilities
|
5.26M | 5.04M | 4.58M | 4.33M | 4.37M | 4.06M | 5.06M | 14.42M | 21.42M | 8.36M | 8.86M | 25.07M | 26.87M | 24.30M | 31.95M |
|
Non-Current Debt
|
| | | | | | | | | | | 16.00M | 12.04M | 7.94M | 7.54M |
|
Non-Current Deffered Revenue
|
0.04M | | | | | | | | | | | | | 1.33M | 1.43M |
|
Non-Current Deferred Tax Liability
|
-0.49M | | | | | | | 2.61M | 2.69M | 2.26M | 1.92M | 1.38M | | | |
|
Operating Leases
|
| | | | | | | | | 3.79M | 6.05M | 5.25M | 4.71M | 3.50M | 9.02M |
|
Other Non-Current Liabilities
|
| | | | | | | 5.74M | 0.20M | 0.46M | 0.45M | 0.93M | 1.04M | 1.09M | 1.73M |
|
Total Non-Current Liabilities
|
| | | | | | | 17.46M | 24.11M | 14.42M | 16.83M | 48.15M | 44.07M | 37.45M | 50.76M |
|
Total Liabilities
|
5.30M | 5.04M | | | | | 5.06M | 23.20M | 24.31M | 14.88M | 17.28M | 49.08M | 45.11M | 38.55M | 52.50M |
|
Total Debt
|
| | | | | | | 5.36M | 12.17M | | | 20.10M | 16.14M | 12.04M | 15.03M |
|
Common Equity
|
16.10M | 26.20M | 27.82M | 31.15M | 34.37M | 35.92M | 37.79M | 39.29M | 42.88M | 44.83M | 44.75M | 54.82M | 64.96M | 96.28M | 99.79M |
|
Shareholder's Equity
|
16.10M | 26.20M | 27.82M | 31.15M | 34.37M | 35.92M | 37.79M | 39.29M | 42.88M | 44.83M | 44.75M | 54.82M | 64.96M | 96.28M | 99.79M |
|
Liabilities and Shareholders Equity
|
21.41M | 31.24M | 32.40M | 35.48M | 38.74M | 39.98M | 42.84M | 62.49M | 67.19M | 59.72M | 62.03M | 103.91M | 110.07M | 134.83M | 152.29M |
|
Treasury Shares
|
0.30M | 0.20M | 0.11M | 0.18M | 0.10M | 0.06M | 0.10M | 0.08M | 0.11M | 0.17M | 0.24M | 0.26M | 0.03M | 0.08M | 0.08M |
|
Retained Earnings
|
-10.55M | 1.22M | 1.25M | 3.71M | 7.15M | 9.01M | 11.67M | 12.65M | 15.68M | 18.00M | 17.11M | 24.39M | 32.85M | 42.20M | 45.09M |