|
Cash & Equivalents
|
2.16M | 2.04M | 2.46M | 2.91M | 4.26M | 18.11M | 9.45M | 10.77M | 12.43M | 15.53M | 19.37M | 15.51M | 12.07M | 16.00M | 17.71M | 17.46M | 16.80M | 18.41M | 18.21M | 20.09M | 21.33M | 23.70M | 28.03M | 29.68M | 32.42M | 38.64M | 43.48M | 44.64M | 45.46M | 47.55M | 50.07M | 50.80M | 55.16M | 58.37M | 62.00M | 50.45M | 52.16M | 55.59M | 57.96M | 42.78M | 45.82M | 46.75M | 49.76M | 45.13M | 48.54M | 51.72M | 52.23M | 50.33M | 53.00M | 56.53M |
|
Short-term Investments
|
| | 0.25M | | 0.25M | | 7.91M | 7.93M | 7.91M | 7.89M | 7.60M | 8.05M | 8.08M | 7.81M | 7.97M | 7.79M | 7.02M | 6.80M | 8.14M | 7.83M | 8.17M | 7.49M | 6.35M | 5.75M | 5.38M | 3.93M | 2.77M | 2.78M | 2.33M | 2.32M | 1.91M | 1.90M | 0.95M | 0.95M | 0.50M | 0.50M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.16M | 2.04M | 2.71M | 2.91M | 4.52M | 18.11M | 17.37M | 18.70M | 20.33M | 23.42M | 26.97M | 23.55M | 20.15M | 23.82M | 25.68M | 25.25M | 23.82M | 25.21M | 26.34M | 27.92M | 29.50M | 31.19M | 34.38M | 35.43M | 37.80M | 42.56M | 46.25M | 47.42M | 47.78M | 49.87M | 51.98M | 52.70M | 56.11M | 59.32M | 62.50M | 50.95M | 52.16M | 55.59M | 57.96M | 42.78M | 45.82M | 46.75M | 49.76M | 45.13M | 48.54M | 51.72M | 52.23M | 50.33M | 53.00M | 56.53M |
|
Receivables - Net
|
| | 1.98M | | 2.28M | 1.17M | 1.96M | 3.52M | 4.26M | 3.43M | 3.86M | 4.64M | 5.79M | 4.49M | 3.78M | 3.74M | 3.79M | 3.51M | 3.78M | 3.28M | 3.98M | 5.22M | 4.21M | 5.33M | 5.88M | 6.92M | 7.29M | 5.85M | 4.51M | 4.25M | 4.57M | 4.56M | 3.88M | 4.25M | 5.14M | 6.51M | 8.38M | 10.65M | 13.27M | 11.53M | 11.08M | 12.78M | 12.22M | 13.03M | 11.95M | 10.36M | 10.56M | 12.71M | 10.92M | 13.86M |
|
Receivables
|
| | 1.98M | | 2.28M | 1.17M | 1.96M | 3.52M | 4.26M | 3.43M | 3.86M | 4.64M | 5.79M | 4.49M | 3.78M | 3.74M | 3.79M | 3.51M | 3.78M | 3.28M | 3.98M | 5.22M | 4.21M | 5.33M | 5.88M | 6.92M | 7.29M | 5.85M | 4.51M | 4.25M | 4.57M | 4.56M | 3.88M | 4.25M | 5.14M | 6.51M | 8.38M | 10.65M | 13.27M | 11.53M | 11.08M | 12.78M | 12.22M | 13.03M | 11.95M | 10.36M | 10.56M | 12.71M | 10.92M | 13.86M |
|
Raw Materials
|
| | 1.14M | | 1.34M | 1.43M | 1.54M | 1.65M | 1.76M | 1.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 0.01M | | 0.08M | 0.09M | 0.13M | 0.18M | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 0.18M | | 0.21M | 0.12M | 0.46M | 0.40M | 0.43M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 1.34M | | 1.63M | 1.64M | 2.19M | 2.23M | 2.32M | 2.26M | 2.50M | 2.97M | 3.15M | 3.67M | 4.09M | 4.47M | 4.45M | 4.31M | 4.41M | 4.49M | 4.62M | 4.50M | 4.27M | 4.48M | 4.60M | 4.57M | 3.87M | 4.44M | 5.04M | 4.76M | 4.07M | 4.78M | 4.66M | 4.62M | 4.48M | 4.54M | 5.06M | 5.46M | 5.61M | 6.64M | 8.82M | 12.13M | 13.24M | 13.16M | 12.60M | 11.87M | 10.91M | 11.03M | 11.72M | 12.27M |
|
Current Deferred Tax Assets
|
| | 0.07M | | 0.06M | 0.07M | 0.12M | 0.15M | 0.20M | 0.17M | 0.14M | 0.34M | 0.32M | 0.32M | -0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.17M | | 0.06M | 0.25M | 0.32M | 0.21M | 0.15M | 0.36M | 0.32M | 0.34M | 0.29M | 0.45M | 0.36M | 0.36M | 0.81M | 0.31M | 0.65M | 0.63M | 0.75M | 1.41M | 1.37M | 1.67M | 1.29M | 1.11M | 1.37M | 2.27M | 2.27M | 3.72M | 2.48M | 2.37M | 2.95M | 2.90M | 3.31M | 2.69M | 2.30M | 0.39M | 0.63M | 0.68M | 0.77M | 0.74M | 1.19M | 1.04M | 1.02M | 0.95M | 1.51M | 1.54M | 1.92M | 1.70M |
|
Current Assets
|
| | 6.39M | | 8.55M | 21.24M | 22.17M | 24.81M | 27.39M | 29.86M | 33.95M | 31.75M | 29.74M | 32.76M | 33.86M | 33.75M | 32.98M | 33.45M | 35.11M | 36.20M | 38.78M | 42.67M | 44.54M | 47.44M | 49.98M | 55.51M | 58.96M | 60.51M | 60.08M | 62.90M | 63.74M | 65.21M | 68.64M | 71.59M | 76.24M | 65.51M | 68.49M | 71.87M | 77.49M | 61.30M | 66.09M | 71.93M | 76.00M | 71.89M | 73.58M | 74.29M | 75.24M | 75.14M | 77.37M | 84.92M |
|
Property, Plant & Equipment (Net)
|
| | 0.33M | | 0.51M | 0.76M | 0.79M | 0.79M | 0.83M | 0.85M | 0.91M | 1.05M | 1.22M | 1.28M | 1.46M | 1.63M | 1.71M | 1.85M | 1.87M | 1.91M | 1.89M | 1.88M | 1.87M | 1.90M | 1.83M | 1.97M | 2.05M | 2.10M | 2.23M | 2.16M | 2.12M | 2.13M | 2.09M | 2.11M | 2.07M | 2.15M | 2.24M | 2.29M | 2.40M | 8.64M | 8.72M | 8.89M | 9.29M | 9.45M | 10.47M | 14.16M | 16.81M | 20.38M | 22.94M | 23.79M |
|
Intangibles
|
| | 0.40M | | 0.41M | 0.42M | 0.42M | 0.35M | 0.35M | 0.36M | 0.38M | 0.67M | 0.95M | 0.97M | 1.13M | 1.13M | 1.14M | 1.15M | 1.18M | 1.25M | 1.25M | 1.26M | 1.28M | 1.29M | 1.32M | 1.34M | 1.40M | 1.46M | 1.52M | 1.58M | 1.59M | 1.63M | 1.69M | 1.76M | 1.85M | 2.09M | 2.33M | 2.69M | 2.90M | 3.07M | 3.24M | 3.37M | 3.47M | 3.68M | 3.81M | 4.02M | 4.28M | 4.50M | 4.69M | 4.82M |
|
Goodwill & Intangibles
|
| | 0.40M | | 0.41M | 0.42M | 0.42M | 0.35M | 0.35M | 0.36M | 0.38M | 0.67M | 0.95M | 0.97M | 1.13M | 1.13M | 1.14M | 1.15M | 1.18M | 1.25M | 1.25M | 1.26M | 1.28M | 1.29M | 1.32M | 1.34M | 1.40M | 1.46M | 1.52M | 1.58M | 1.59M | 1.63M | 1.69M | 1.76M | 1.85M | 2.09M | 2.33M | 2.69M | 2.90M | 3.07M | 3.24M | 3.37M | 3.47M | 3.68M | 3.81M | 4.02M | 4.28M | 4.50M | 4.69M | 4.82M |
|
Long-Term Deferred Tax
|
| | | | 0.07M | 0.13M | 0.08M | 0.20M | 0.32M | 0.12M | 0.09M | 0.06M | 0.50M | 0.52M | 0.79M | 0.96M | 1.08M | 1.55M | 0.95M | 1.09M | 1.13M | 1.23M | 1.09M | 1.02M | 1.03M | 1.04M | 1.66M | 1.69M | 2.49M | 1.35M | 1.27M | 0.99M | 0.99M | 0.87M | 0.77M | 0.81M | 0.90M | 0.99M | 0.70M | 0.62M | 1.77M | 1.80M | 2.12M | 1.88M | 2.59M | 2.46M | 2.82M | 2.69M | 2.56M | 2.42M |
|
Other Non-Current Assets
|
| | 0.01M | | 0.53M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.10M | 0.11M | 0.14M | 0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.20M | 0.20M | 0.19M | 0.20M | 0.11M | 0.11M | 0.11M | 0.21M | 0.23M | 0.27M | 0.25M | 0.26M | 0.26M | 0.24M | 0.23M | 0.23M | 0.20M | 0.17M | 0.20M | 0.24M | 0.65M | 0.50M | 0.25M | 0.18M | 0.18M | 0.18M | 0.19M | 0.18M | 0.20M | 0.21M | 0.20M | 0.21M |
|
Non-Current Assets
|
| | 0.33M | | 0.51M | 0.76M | 0.79M | 0.79M | 0.83M | 0.85M | 0.91M | 1.05M | 1.22M | 1.28M | 1.46M | 1.63M | 1.71M | 4.47M | 3.90M | 4.06M | 4.06M | 4.14M | 3.90M | 6.97M | 6.87M | 7.06M | 7.77M | 7.86M | 8.74M | 7.52M | 7.33M | 6.98M | 6.94M | 6.81M | 6.64M | 6.88M | 7.23M | 7.67M | 8.02M | 14.32M | 15.34M | 15.47M | 16.15M | 16.13M | 16.37M | 19.96M | 23.08M | 26.59M | 29.07M | 29.80M |
|
Assets
|
| | 6.99M | | 9.94M | 22.41M | 23.31M | 26.01M | 28.76M | 31.05M | 35.24M | 33.45M | 32.35M | 35.49M | 37.19M | 37.42M | 36.84M | 37.92M | 39.01M | 40.26M | 42.83M | 46.81M | 48.44M | 54.41M | 56.84M | 62.57M | 66.73M | 68.37M | 68.82M | 70.43M | 71.07M | 72.19M | 75.58M | 78.40M | 82.88M | 72.39M | 75.72M | 79.54M | 85.51M | 75.62M | 81.43M | 87.41M | 92.16M | 88.01M | 89.95M | 94.25M | 98.33M | 101.73M | 106.45M | 114.72M |
|
Accounts Payables
|
| | 0.43M | | 0.99M | 0.64M | 0.63M | 0.78M | 1.04M | 0.92M | 1.01M | 1.22M | 1.18M | 0.99M | 1.12M | 0.86M | 0.74M | 0.79M | 0.66M | 0.69M | 0.74M | 0.97M | 0.77M | 1.18M | 0.97M | 1.17M | 0.99M | 0.87M | 0.70M | 0.58M | 0.66M | 0.62M | 0.67M | 0.84M | 0.78M | 1.14M | 0.82M | 0.96M | 1.80M | 1.76M | 2.55M | 2.78M | 1.86M | 1.29M | 1.12M | 1.40M | 1.90M | 2.59M | 1.90M | 2.33M |
|
Notes Payables
|
| | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.98M | | | | | | | |
|
Payables
|
| | 0.43M | | 0.99M | 0.64M | 0.63M | 0.78M | 1.04M | 0.92M | 1.01M | 1.22M | 1.18M | 0.99M | 1.12M | 0.86M | 0.74M | 0.79M | 0.66M | 0.69M | 0.74M | 0.97M | 0.77M | 1.18M | 0.97M | 1.17M | 0.99M | 0.87M | 0.70M | 0.58M | 0.66M | 0.62M | 0.67M | 0.84M | 0.78M | 1.14M | 0.82M | 0.96M | 1.80M | 1.76M | 2.55M | 2.78M | 9.83M | 1.29M | 1.12M | 1.40M | 1.90M | 2.59M | 1.90M | 2.33M |
|
Accumulated Expenses
|
| | 0.66M | | 0.85M | 0.92M | 1.24M | 0.68M | 1.04M | 1.13M | 1.29M | 0.88M | 1.06M | 1.30M | 1.04M | 1.00M | 1.10M | 1.44M | 1.51M | 1.18M | 1.34M | 1.81M | 1.80M | 1.42M | 1.56M | 2.24M | 2.17M | 1.62M | 1.69M | 1.64M | 1.71M | 1.23M | 2.01M | 2.41M | 2.81M | 1.88M | 2.27M | 2.35M | 2.87M | 1.62M | 2.33M | 2.29M | 2.78M | 2.14M | 2.90M | 3.28M | 3.77M | 2.27M | 3.21M | 4.07M |
|
Other Accumulated Expenses
|
| | 0.08M | | 0.03M | 0.04M | 0.07M | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.11M | 0.19M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.13M | 0.11M | 0.11M | 0.11M | 0.60M | 0.13M | 0.51M | 0.12M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.24M | 0.18M | 0.12M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.16M | 0.26M | 0.32M | 0.30M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.27M | 0.27M | 0.28M | 0.28M | 0.28M | 0.29M | 0.29M | 0.41M | 0.41M | 0.42M | 0.43M | 0.42M | 0.37M | 0.26M | 0.15M | 0.06M | | |
|
Current Taxes
|
| | 0.06M | | 0.09M | 0.14M | | 0.65M | 0.07M | | | 1.00M | 0.04M | | 0.19M | 0.38M | | | 0.01M | 0.36M | 0.43M | | | | | | | | | 0.01M | | | | | | | | | | 0.49M | | | 0.25M | 0.93M | | | | 0.58M | | 2.80M |
|
Current Deferred Revenue
|
| | 0.21M | | 0.52M | 0.34M | 0.31M | 0.69M | 1.30M | 0.53M | 0.53M | 0.45M | 0.46M | 0.75M | 1.03M | 1.08M | 1.54M | 1.38M | 1.62M | 1.50M | 1.90M | 1.78M | 1.80M | 1.90M | 1.85M | 1.73M | 1.67M | 1.81M | 1.87M | 1.96M | 1.95M | 2.20M | 2.97M | 2.44M | 2.55M | 2.59M | 2.29M | 1.59M | 3.37M | 2.07M | 1.71M | 1.92M | 2.57M | 2.34M | 2.54M | 2.56M | 2.26M | 2.60M | 3.26M | 3.16M |
|
Total Current Liabilities
|
| | 1.45M | | 2.50M | 2.10M | 2.28M | 2.88M | 3.53M | 2.67M | 2.89M | 3.60M | 2.90M | 3.38M | 3.66M | 3.62M | 3.63M | 3.85M | 4.08M | 3.94M | 4.64M | 4.79M | 4.69M | 5.01M | 4.86M | 5.65M | 5.86M | 4.88M | 5.25M | 4.76M | 4.92M | 4.63M | 6.30M | 6.32M | 6.82M | 6.25M | 6.14M | 5.60M | 8.55M | 6.76M | 7.59M | 7.88M | 16.33M | 7.62M | 7.46M | 8.06M | 8.51M | 8.47M | 8.81M | 12.80M |
|
Non-Current Deffered Revenue
|
| | 0.06M | | 0.14M | 0.16M | 0.14M | 0.17M | 0.14M | 0.27M | 0.42M | 0.60M | 0.98M | 1.46M | 1.64M | 1.77M | 1.92M | 1.93M | 2.00M | 2.08M | 2.02M | 1.93M | 1.81M | 1.86M | 2.00M | 2.37M | 2.63M | 2.77M | 2.62M | 2.42M | 2.31M | 2.08M | 2.03M | 1.91M | 1.68M | 1.46M | 1.63M | 2.18M | 1.38M | 2.59M | 3.01M | 3.23M | 2.79M | 2.76M | 2.82M | 2.75M | 2.99M | 3.20M | 3.33M | 3.57M |
|
Non-Current Deferred Tax Liability
|
| | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 2.90M | 2.84M | 2.78M | 2.72M | 2.65M | 2.59M | 2.52M | 2.46M | 2.39M | 2.35M | 2.28M | 2.21M | 2.13M | 2.06M | 1.99M | 1.91M | 1.94M | 1.83M | 1.72M | 1.62M | 1.52M | 0.00M | 0.00M | 0.00M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.15M | 16.37M |
|
Total Liabilities
|
| | 1.56M | | 2.64M | 2.26M | 2.42M | 3.04M | 3.67M | 2.94M | 3.31M | 4.21M | 3.88M | 4.85M | 5.31M | 5.39M | 5.55M | 5.78M | 6.08M | 6.02M | 6.66M | 6.72M | 6.50M | 9.77M | 9.70M | 10.80M | 11.20M | 10.31M | 10.46M | 9.71M | 9.68M | 9.11M | 10.68M | 10.51M | 10.71M | 9.85M | 9.83M | 9.77M | 11.84M | 11.28M | 12.43M | 12.84M | 20.74M | 11.89M | 10.28M | 10.81M | 11.51M | 11.68M | 12.15M | 16.37M |
|
Common Equity
|
| | 5.42M | | 7.30M | 20.15M | 20.89M | 22.97M | 25.09M | 28.11M | 31.93M | 29.25M | 28.47M | 30.64M | 31.89M | 32.03M | 31.30M | 32.14M | 32.93M | 34.24M | 36.17M | 40.09M | 41.95M | 44.65M | 47.15M | 51.77M | 55.52M | 58.06M | 58.36M | 60.72M | 61.38M | 63.08M | 64.90M | 67.89M | 72.17M | 62.55M | 65.90M | 69.77M | 73.67M | 64.34M | 69.00M | 74.57M | 71.42M | 76.12M | 79.67M | 83.43M | 86.82M | 90.05M | 94.30M | 98.35M |
|
Shareholder's Equity
|
| | 5.42M | | 7.30M | 20.15M | 20.89M | 22.97M | 25.09M | 28.11M | 31.93M | 29.25M | 28.47M | 30.64M | 31.89M | 32.03M | 31.30M | 32.14M | 32.93M | 34.24M | 36.17M | 40.09M | 41.95M | 44.65M | 47.15M | 51.77M | 55.52M | 58.06M | 58.36M | 60.72M | 61.38M | 63.08M | 64.90M | 67.89M | 72.17M | 62.55M | 65.90M | 69.77M | 73.67M | 64.34M | 69.00M | 74.57M | 71.42M | 76.12M | 79.67M | 83.43M | 86.82M | 90.05M | 94.30M | 98.35M |
|
Liabilities and Shareholders Equity
|
| | 6.99M | | 9.94M | 22.41M | 23.31M | 26.01M | 28.76M | 31.05M | 35.24M | 33.45M | 32.35M | 35.49M | 37.19M | 37.42M | 36.84M | 37.92M | 39.01M | 40.26M | 42.83M | 46.81M | 48.44M | 54.41M | 56.84M | 62.57M | 66.73M | 68.37M | 68.82M | 70.43M | 71.07M | 72.19M | 75.58M | 78.40M | 82.88M | 72.39M | 75.72M | 79.54M | 85.51M | 75.62M | 81.43M | 87.41M | 92.16M | 88.01M | 89.95M | 94.25M | 98.33M | 101.73M | 106.45M | 114.72M |
|
Treasury Shares
|
| | | | | | | | | | | 0.31M | 0.57M | 0.57M | 0.16M | 0.14M | 0.21M | 0.21M | 0.25M | 0.25M | 0.24M | 0.24M | 0.23M | 0.21M | 0.19M | 0.29M | 0.30M | 0.27M | 0.16M | 0.14M | 0.15M | | | | 0.13M | | | | 0.15M | | | | 0.14M | | | | 0.13M | | | |
|
Retained Earnings
|
| | 924.00 | | 0.00M | 4.85M | -0.02M | -0.01M | -0.03M | -0.04M | -0.06M | -0.04M | -0.01M | -0.01M | 19.87M | 19.62M | 19.98M | 20.17M | 20.36M | 21.21M | 22.56M | 24.96M | 26.67M | 28.52M | 30.60M | 33.06M | 36.30M | 38.07M | 35.96M | 37.03M | 37.67M | 39.06M | 40.53M | 43.10M | 46.99M | 36.92M | 40.16M | 43.59M | 47.26M | 37.45M | 41.63M | 46.69M | 43.26M | 47.39M | 50.40M | 53.55M | 56.79M | 59.32M | 62.93M | 66.34M |
|
Preferred Shares
|
| | 140.00 | | 140.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |