|
Cash & Equivalents
|
0.88M | 0.98M | 0.72M | 0.54M | 0.47M | 6.65M | 1.22M | 1.09M | 2.64M | 1.82M | 4.84M | 4.00M | 1.42M | 3.74M | 2.73M | 1.49M | 2.71M | 7.38M | 2.58M | 2.88M | 2.19M | 2.01M | 0.90M |
|
Short-term Investments
|
| | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.08M | 0.03M | 0.03M | 0.03M | 0.07M | | 0.01M | 0.01M | 0.01M | |
|
Cash & Current Investments
|
0.88M | 0.98M | 0.72M | 0.54M | 0.47M | 6.65M | 1.22M | 1.09M | 2.68M | 1.87M | 4.88M | 4.03M | 1.45M | 3.82M | 2.76M | 1.52M | 2.75M | 7.45M | 2.58M | 2.89M | 2.20M | 2.02M | 0.90M |
|
Receivables - Net
|
| 6.07M | | | 8.28M | 7.90M | 13.08M | 15.62M | 19.15M | 17.50M | 19.06M | 11.72M | 15.77M | 14.14M | 13.31M | 11.84M | 16.91M | 15.10M | 14.11M | 15.80M | 12.10M | 8.05M | 7.08M |
|
Receivables - Other
|
| | | | 0.49M | | | | 0.02M | 0.05M | 0.13M | 0.04M | 0.04M | | | 0.05M | 0.06M | 0.00M | 0.00M | 64.00 | 0.01M | 0.02M | 0.02M |
|
Receivables
|
| 6.07M | | | 8.77M | 7.90M | 13.08M | 15.62M | 19.17M | 17.55M | 19.19M | 11.76M | 15.81M | 14.14M | 13.31M | 11.88M | 16.97M | 15.10M | 14.11M | 15.80M | 12.11M | 8.07M | 7.10M |
|
Inventory
|
| 5.74M | | | 10.02M | 13.07M | 30.43M | 19.91M | 22.41M | 30.43M | 30.31M | 23.26M | 19.65M | 20.59M | 15.06M | 15.78M | 11.87M | 10.55M | 8.67M | 9.18M | 9.77M | 8.13M | 4.33M |
|
Prepaid Assets
|
| 0.62M | | | 2.92M | 4.69M | | 6.80M | 7.81M | 5.44M | 3.16M | 3.71M | 3.47M | 2.86M | 1.81M | 1.48M | 1.63M | 2.35M | 2.81M | 2.29M | 2.66M | 3.11M | 1.49M |
|
Current Assets
|
| 13.40M | | | 21.51M | 32.31M | 35.14M | 43.36M | 51.97M | 55.18M | 57.44M | 42.66M | 40.28M | 41.26M | 32.83M | 30.52M | 33.06M | 35.01M | 26.33M | 28.28M | 24.81M | 19.37M | 11.83M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | | | 0.06M | 0.06M | 0.10M | 0.10M | 0.17M | 0.54M | 0.57M | 0.60M | 0.58M | 0.54M | 0.50M | 0.46M | 0.41M | 0.37M | 0.34M | 0.30M | 0.27M | 0.39M | 0.35M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 0.03M | | | | 0.39M | 0.68M |
|
Goodwill
|
| | | | | | | | 6.09M | 6.09M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M | 3.03M |
|
Intangibles
|
| | | | | | | | 5.09M | 4.93M | 4.77M | 4.60M | 4.44M | 4.28M | 4.12M | 3.96M | 3.79M | 3.63M | 3.47M | 3.31M | 3.14M | 2.98M | 2.82M |
|
Goodwill & Intangibles
|
| | | | | | | | 11.19M | 11.02M | 7.80M | 7.64M | 7.48M | 7.31M | 7.15M | 6.99M | 6.83M | 6.66M | 6.50M | 6.34M | 6.18M | 6.02M | 5.85M |
|
Long-Term Deferred Tax
|
| | | | 0.05M | | | | | | | 0.85M | 1.55M | 2.16M | 2.43M | 3.12M | 2.76M | 2.45M | 3.09M | 3.00M | 2.96M | 3.72M | 3.92M |
|
Other Non-Current Assets
|
| | | | 0.10M | 1.36M | 1.25M | 1.14M | 1.03M | 0.93M | 0.82M | 0.71M | 0.60M | 0.99M | 0.46M | 0.42M | 0.38M | 0.65M | 0.91M | 1.19M | 2.01M | 1.84M | 2.36M |
|
Non-Current Assets
|
| 0.27M | | | 2.20M | 3.33M | 3.33M | 3.05M | 21.82M | 23.40M | 19.45M | 19.40M | 19.14M | 18.84M | 18.76M | 18.55M | 17.35M | 16.29M | 16.06M | 15.59M | 15.70M | 16.27M | 16.76M |
|
Assets
|
| 13.67M | | | 23.71M | 35.64M | 38.47M | 46.41M | 73.79M | 78.58M | 76.89M | 62.06M | 59.42M | 60.09M | 51.59M | 49.07M | 50.42M | 51.30M | 42.40M | 43.87M | 40.51M | 35.64M | 28.59M |
|
Accounts Payables
|
| 4.22M | | | 6.99M | 3.94M | | 4.90M | 6.34M | 0.19M | 14.82M | 12.11M | 13.41M | 13.24M | 12.03M | 13.93M | 14.20M | 11.23M | 8.35M | 8.85M | 8.03M | 7.18M | 3.60M |
|
Notes Payables
|
| 1.33M | | | 1.88M | 0.16M | | | | | | | | | 1.01M | 1.03M | | 0.49M | | | | | |
|
Payables
|
| 5.55M | | | 8.86M | 4.10M | | 4.90M | 6.34M | 0.19M | 14.82M | 12.11M | 13.41M | 13.24M | 13.04M | 14.96M | 14.20M | 11.72M | 8.35M | 8.85M | 8.03M | 7.18M | 3.60M |
|
Short term Debt
|
| 0.13M | | | 2.73M | 0.03M | 0.03M | 0.03M | 1.83M | 1.88M | 2.81M | 1.98M | 2.00M | 2.02M | 1.15M | 2.86M | 6.01M | 5.50M | | | | 3.74M | 1.45M |
|
Current Leases
|
| 0.26M | | | 0.72M | 0.73M | 0.75M | 0.77M | 1.79M | 2.58M | 2.59M | 2.56M | 2.36M | 2.16M | 2.17M | 2.07M | 2.11M | 2.04M | 1.69M | 1.54M | 1.39M | 1.36M | 1.39M |
|
Current Taxes
|
| 0.72M | | | 0.84M | 0.79M | | 0.37M | 0.86M | 0.30M | 0.28M | 0.29M | 0.39M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 0.27M | 0.28M | 0.28M | |
|
Current Deferred Revenue
|
| 0.74M | | | 0.63M | 0.30M | 0.25M | 0.23M | 0.20M | 0.27M | 0.35M | 0.37M | 0.48M | 0.35M | 0.36M | 0.34M | 0.34M | | | | | | |
|
Total Current Liabilities
|
| 10.24M | | | 16.90M | 9.02M | 11.07M | 11.39M | 18.30M | 22.88M | 24.68M | 19.69M | 21.47M | 23.33M | 21.07M | 25.81M | 26.50M | 23.77M | 14.18M | 14.51M | 12.95M | 14.45M | 8.12M |
|
Non-Current Debt
|
| 0.13M | | | 0.52M | 0.46M | | 6.96M | 11.17M | 12.31M | 15.19M | 9.33M | 7.65M | 9.79M | 4.81M | | | | 3.13M | 4.04M | 3.57M | | |
|
Minority Interest
|
| | | | | | | | -0.00M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | -0.04M | -0.04M | -0.04M | -0.05M | -0.05M | -0.05M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 1.39M | 0.94M | 0.27M | 0.85M | 1.55M | 2.16M | 2.43M | 3.12M | | | | | | | |
|
Operating Leases
|
| | | | 1.36M | 1.17M | 1.73M | 0.78M | 7.57M | 8.27M | 7.62M | 7.02M | 6.57M | 8.27M | 6.02M | 5.50M | 7.06M | 6.55M | 5.63M | 5.15M | 4.66M | 4.28M | 3.95M |
|
Other Non-Current Liabilities
|
| | | | 0.91M | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 0.50M | | | 2.74M | 1.63M | 1.43M | 8.18M | 21.81M | 23.30M | 23.97M | 17.24M | 14.22M | 15.90M | 10.83M | 5.50M | 4.95M | 4.51M | 7.08M | 7.66M | 6.84M | 2.91M | 2.56M |
|
Total Liabilities
|
| 10.74M | | | 19.63M | 10.65M | 12.49M | 19.58M | 40.11M | 46.18M | 48.65M | 36.93M | 35.69M | 39.23M | 31.90M | 31.31M | 31.45M | 28.28M | 21.26M | 22.17M | 19.79M | 17.37M | 10.67M |
|
Total Debt
|
| 0.27M | | | 3.25M | 0.49M | 0.03M | 6.99M | 12.99M | 14.19M | 18.00M | 11.31M | 9.66M | 11.81M | 5.96M | 2.86M | 6.01M | 5.50M | 3.13M | 4.04M | 3.57M | 3.74M | 1.45M |
|
Common Equity
|
1.74M | 2.93M | 3.69M | 4.28M | 4.08M | 24.99M | 25.98M | 26.83M | 33.68M | 32.40M | 28.24M | 25.12M | 23.73M | 20.86M | 19.69M | 17.76M | 18.97M | 23.02M | 21.13M | 21.70M | 20.72M | 18.28M | 17.92M |
|
Shareholder's Equity
|
1.74M | 2.93M | 3.69M | 4.28M | 4.08M | 24.99M | 25.98M | 26.83M | 33.68M | 32.40M | 28.24M | 25.12M | 23.73M | 20.86M | 19.69M | 17.76M | 18.97M | 23.02M | 21.13M | 21.70M | 20.72M | 18.28M | 17.92M |
|
Liabilities and Shareholders Equity
|
| 13.67M | | | 23.71M | 35.64M | 38.47M | 46.41M | 73.79M | 78.58M | 76.89M | 62.06M | 59.42M | 60.09M | 51.59M | 49.07M | 50.42M | 51.30M | 42.40M | 43.87M | 40.51M | 35.64M | 28.59M |
|
Retained Earnings
|
| 2.52M | | | 3.65M | 1.75M | 2.63M | 3.43M | 4.61M | 3.26M | -0.92M | -4.21M | -5.74M | -8.70M | -9.99M | -11.90M | -10.89M | -10.23M | -12.26M | -12.04M | -12.38M | -15.20M | -15.73M |
|
Treasury Shares
|
| | | | | | | 0.02M | | 0.01M | | | 0.01M | 0.04M | 0.08M | 0.05M | 0.02M | 0.00M | 0.05M | 0.03M | 0.01M | 463.00 | 0.00M |