|
Cash & Equivalents
|
3.91M | 3.01M | 3.65M | 1.46M | 4.85M | 14.35M | 8.60M | 12.93M | 26.78M | 26.71M | 27.18M | 16.12M | 23.60M | 26.97M | 26.13M | 17.75M | 27.33M | 25.59M | 21.12M | 7.66M | 25.04M | 33.10M | 25.18M | 21.50M | 23.01M | 24.63M | 17.80M | 18.46M | 21.20M | 19.62M | 14.04M | 12.97M | 17.88M | 13.22M | 15.06M | 7.50M | 13.70M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 2.71M | 0.71M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
3.91M | 3.01M | 3.65M | 1.46M | 4.85M | 14.35M | 8.60M | 12.93M | 26.78M | 26.71M | 27.18M | 16.12M | 23.60M | 26.97M | 26.13M | 17.75M | 27.33M | 28.30M | 21.84M | 7.66M | 25.04M | 33.10M | 25.18M | 21.50M | 23.01M | 24.63M | 17.80M | 18.46M | 21.20M | 19.62M | 14.04M | 12.97M | 17.88M | 13.22M | 15.06M | 7.50M | 13.70M |
|
Receivables - Net
|
| | 2.78M | | 12.86M | 6.76M | 5.25M | 13.24M | 15.69M | 13.14M | 4.02M | 13.40M | 14.31M | 10.00M | 5.34M | 15.89M | 19.97M | 10.33M | 12.03M | 19.58M | 13.42M | 8.29M | 11.27M | 11.30M | 4.25M | 5.77M | 2.46M | 6.63M | 5.36M | 8.51M | 5.45M | 9.43M | 5.83M | 7.24M | 3.08M | 9.98M | 5.80M |
|
Receivables - Other
|
| | 2.34M | | 6.11M | 0.09M | 0.05M | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | |
|
Receivables
|
| | 5.12M | | 18.97M | 6.85M | 5.30M | 13.24M | 15.69M | 13.14M | 4.02M | 13.40M | 14.31M | 10.00M | 5.34M | 15.89M | 19.97M | 10.33M | 12.03M | 19.58M | 13.42M | 8.29M | 11.27M | 11.30M | 4.25M | 5.77M | 2.46M | 6.66M | 5.36M | 8.51M | 5.45M | 9.43M | 5.83M | 7.24M | 3.08M | 9.98M | 5.80M |
|
Raw Materials
|
| | | | | | | | | | 11.60M | 9.29M | 6.37M | 9.00M | 12.50M | 9.38M | 4.61M | 10.00M | 13.29M | 15.52M | 9.96M | 10.48M | 17.71M | | 18.78M | 14.23M | 15.24M | 3.10M | 7.77M | 3.36M | 14.66M | 11.16M | 14.12M | 8.78M | 13.10M | 7.83M | 13.08M |
|
Work In Process
|
| | | | | | | | | | 1.89M | 1.67M | 0.78M | 0.81M | 1.54M | 0.83M | 0.38M | 1.23M | 2.06M | 1.37M | 1.46M | 3.62M | 2.01M | | 1.98M | 1.59M | 2.93M | 2.47M | 1.95M | 2.34M | 3.10M | 1.94M | 1.78M | 2.23M | 2.89M | 2.12M | 1.69M |
|
Finished Goods
|
| | | | | | | | | | 7.58M | 9.51M | 5.90M | 4.33M | 8.59M | 7.87M | 5.31M | 7.98M | 9.68M | 14.41M | 9.15M | 7.38M | 8.53M | | 15.67M | 10.84M | 14.48M | 18.23M | 9.00M | 10.24M | 9.48M | 7.62M | 4.31M | 8.11M | 11.72M | 17.37M | 11.49M |
|
Inventory
|
| | 19.15M | | 5.41M | 6.72M | 20.29M | 20.01M | 8.74M | 12.12M | 21.07M | 20.47M | 13.05M | 14.13M | 22.63M | 18.08M | 10.30M | 19.21M | 25.04M | 31.30M | 20.56M | 21.48M | 28.26M | 28.97M | 36.43M | 26.66M | 32.66M | 23.80M | 18.71M | 15.94M | 27.24M | 20.73M | 20.21M | 19.12M | 27.70M | 27.32M | 26.26M |
|
Prepaid Assets
|
| | 1.30M | | 1.09M | 1.21M | 1.53M | 1.15M | 1.07M | 1.86M | 2.63M | 2.56M | 3.60M | 4.95M | 2.76M | 3.17M | 2.79M | 4.15M | 3.04M | 2.46M | 2.83M | 3.27M | 3.23M | 3.45M | 2.90M | 6.01M | 2.96M | 3.21M | 3.44M | 2.64M | 3.09M | 2.98M | 3.22M | 7.86M | 6.64M | 6.98M | 8.00M |
|
Current Assets
|
| | 30.26M | | 30.32M | 32.48M | 36.85M | 50.29M | 52.35M | 53.90M | 55.35M | 54.35M | 55.23M | 59.34M | 58.98M | 57.11M | 62.40M | 64.46M | 64.65M | 62.58M | 66.94M | 68.37M | 69.87M | 69.64M | 68.66M | 66.03M | 57.28M | 54.80M | 50.69M | 49.41M | 50.92M | 47.64M | 51.58M | 51.11M | 54.42M | 53.36M | 55.55M |
|
Construction in Progress
|
| | 0.21M | | 0.22M | 0.23M | 0.22M | 0.61M | 0.20M | 0.20M | 0.20M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | | | 2.10M | 0.38M | | | 7.18M | 1.23M | 8.53M | 9.11M | 9.55M | 9.57M | 0.35M | 0.66M | 10.60M | | |
|
Property, Plant & Equipment (Net)
|
| | 3.16M | | 3.25M | 2.99M | 2.82M | 2.98M | 2.86M | 2.62M | 2.36M | 4.05M | 5.34M | 5.66M | 6.17M | 5.93M | 5.77M | 5.50M | 5.70M | 6.05M | 6.55M | 8.83M | 10.93M | 12.51M | 20.82M | 21.23M | 22.36M | 23.26M | 24.68M | 24.80M | 25.00M | 24.57M | 24.67M | 24.39M | 25.02M | 24.91M | 24.67M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.35M | 0.35M | 0.35M | 0.35M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | | | |
|
Other Non-Current Assets
|
| | 0.48M | | 3.48M | 3.47M | 3.60M | 3.67M | 3.68M | 3.68M | 0.81M | 0.80M | 0.80M | 0.80M | 0.79M | 0.79M | 0.79M | 0.93M | 1.02M | 0.88M | 1.30M | 1.54M | 1.41M | 1.33M | 1.44M | 1.62M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 1.55M | 1.56M | 1.72M | 1.70M | 1.70M |
|
Non-Current Assets
|
| | 3.64M | | 6.72M | 6.46M | 6.42M | 6.66M | 6.55M | 6.30M | 3.90M | 6.22M | 7.51M | 7.80M | 8.50M | 1.00 | 7.79M | 7.95M | -0.04 | 0.90 | -0.11 | 0.00 | 0.05 | 0.86 | 24.71M | 25.10M | 26.44M | 27.57M | 28.41M | 28.38M | 29.33M | 29.02M | 28.76M | 28.72M | 28.56M | 28.38M | 27.78M |
|
Assets
|
| | 33.90M | | 37.04M | 38.94M | 43.27M | 56.95M | 58.89M | 60.19M | 59.25M | 60.57M | 62.74M | 67.14M | 67.48M | 65.37M | 70.19M | 72.41M | 73.25M | 71.50M | 76.82M | 82.56M | 85.31M | 86.30M | 93.37M | 91.13M | 83.72M | 82.37M | 79.11M | 77.79M | 80.25M | 76.66M | 80.35M | 79.84M | 82.98M | 81.74M | 83.34M |
|
Accounts Payables
|
| | 10.25M | | 2.33M | 1.47M | 4.78M | 1.13M | 1.72M | 4.59M | 3.38M | 2.46M | 1.86M | 4.67M | 6.38M | 3.76M | 4.95M | 7.93M | 7.92M | 5.46M | 4.54M | 2.89M | 4.84M | 4.19M | 10.54M | 5.95M | 5.78M | 3.57M | 4.25M | 2.40M | 6.34M | 3.30M | 4.39M | 3.89M | 6.51M | 6.18M | 7.76M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | | | 1.62M | 2.23M | 2.30M | 2.37M | 1.83M | 2.15M | 1.60M | 1.50M |
|
Payables
|
| | 10.25M | | 2.33M | 1.47M | 4.78M | 1.13M | 1.72M | 4.59M | 3.38M | 2.46M | 1.86M | 4.67M | 6.38M | 3.76M | 4.95M | 7.93M | 7.92M | 5.46M | 4.54M | 2.89M | 4.84M | 4.19M | 10.54M | 5.95M | 7.26M | 3.57M | 4.25M | 4.02M | 8.58M | 5.60M | 6.76M | 5.71M | 8.66M | 7.78M | 9.26M |
|
Accumulated Expenses
|
| | 0.46M | | 0.46M | 0.53M | 1.18M | 1.23M | 1.11M | 1.29M | 1.54M | 1.81M | 2.17M | 2.07M | 2.25M | 2.13M | 2.49M | 2.23M | 2.33M | 2.69M | 3.46M | 3.28M | 3.12M | 3.26M | 3.80M | 2.85M | 2.93M | 2.44M | 2.68M | 2.90M | 4.18M | 3.43M | 3.65M | 3.84M | 4.34M | 3.66M | 4.08M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | |
|
Short term Debt
|
| | | | 0.35M | 0.95M | 0.98M | 7.06M | 2.15M | 0.02M | 0.65M | 0.07M | 0.02M | 0.04M | 235.00 | | 0.93M | 0.81M | 0.61M | | | | 0.30M | 1.13M | 1.11M | 4.41M | | 3.12M | | | | 2.13M | 3.57M | 4.97M | 4.51M | 4.77M | 5.18M |
|
Current Leases
|
| | | | | | | | | | | 0.26M | 0.27M | 0.26M | 0.21M | 0.19M | 0.22M | 0.32M | 0.40M | 0.52M | 0.55M | 0.65M | 0.74M | 0.75M | 0.69M | 0.69M | 0.48M | 0.41M | 0.35M | 0.28M | 0.37M | 0.29M | 0.34M | 0.33M | 0.34M | 0.34M | 0.31M |
|
Current Taxes
|
| | | | | | 1.40M | 0.17M | 1.46M | 0.89M | 1.16M | 1.50M | 0.61M | 1.00M | 2.32M | 1.28M | 1.77M | 1.77M | 2.90M | 1.51M | 1.52M | 2.16M | 3.86M | 2.88M | 3.02M | 3.34M | 2.85M | 1.89M | 1.46M | 1.74M | 1.65M | 1.45M | 0.95M | 1.13M | 1.31M | 1.41M | 0.87M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 1.47M | 0.44M | | 0.14M | 0.47M | 0.30M | 0.93M | 0.63M | 0.23M | 905.00 | 0.01M | 0.25M | 1.12M | 0.06M | 0.49M | 0.62M | 0.69M |
|
Total Current Liabilities
|
| | 11.88M | | 4.17M | 3.92M | 7.92M | 10.35M | 7.51M | 7.75M | 7.59M | 7.33M | 6.23M | 9.23M | 10.85M | 8.45M | 11.50M | 14.21M | 14.83M | 11.21M | 12.62M | 10.68M | 14.14M | 14.00M | 21.14M | 18.93M | 14.45M | 13.34M | 10.21M | 8.94M | 14.78M | 13.14M | 16.41M | 16.31M | 19.82M | 18.75M | 20.38M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.00 | | |
|
Minority Interest
|
| | 0.32M | | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | 0.03M | 0.03M | 0.09M | 0.04M | 0.02M | 0.03M | 0.04M | 0.05M | 0.06M | 0.08M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 354.00 | | | | | | | | 120.00 | 120.00 | 120.00 |
|
Operating Leases
|
| | | | | | | | | | | 0.59M | 0.64M | 0.67M | 0.65M | 0.84M | 0.56M | 0.53M | 0.94M | 1.06M | 0.91M | 0.90M | 0.87M | 0.71M | 0.49M | 0.38M | 0.29M | 0.73M | 0.25M | 0.20M | 0.62M | 0.59M | 0.48M | 0.34M | 0.29M | 0.20M | 0.11M |
|
Other Non-Current Liabilities
|
| | | | | | 1.29M | 1.59M | 1.59M | 1.59M | 1.40M | 1.40M | 1.40M | 1.27M | 1.23M | 1.23M | 1.09M | 1.09M | 1.09M | 1.09M | 0.96M | 0.96M | 1.00M | 1.00M | 0.75M | 0.75M | 0.75M | 0.63M | 0.42M | 0.42M | 0.42M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 7.92M | 10.35M | 7.51M | 7.75M | 7.59M | 7.92M | 6.87M | 9.90M | 11.50M | 9.11M | 12.06M | 14.74M | 15.76M | 12.27M | 13.52M | 11.58M | 15.00M | 14.71M | 21.63M | 19.31M | 14.73M | 13.45M | 10.46M | 9.13M | 15.40M | | | | | | |
|
Total Liabilities
|
| | 11.88M | | 4.17M | 3.92M | 9.21M | 11.94M | 9.10M | 9.34M | 8.99M | 9.33M | 8.27M | 11.17M | 12.73M | 10.33M | 13.15M | 15.83M | 16.86M | 13.36M | 14.48M | 12.54M | 16.01M | 15.71M | 22.38M | 20.06M | 15.49M | 14.07M | 10.88M | 9.55M | 15.81M | 13.73M | 16.89M | 16.65M | 20.11M | 18.95M | 20.49M |
|
Total Debt
|
| | | | 0.35M | 0.95M | 0.98M | 7.06M | 2.15M | 0.02M | 0.65M | 0.07M | 0.02M | 0.04M | 235.00 | | 0.93M | 0.81M | 0.61M | | | | 0.30M | 1.13M | 1.11M | 4.41M | | 3.12M | | | | 2.13M | 3.57M | 4.97M | 4.51M | 4.77M | 5.18M |
|
Common Equity
|
22.23M | 19.23M | 22.02M | 26.51M | 32.87M | 35.03M | 34.06M | 45.01M | 49.79M | 50.85M | 50.26M | 51.25M | 54.47M | 55.97M | 54.75M | 55.04M | 57.03M | 56.58M | 56.39M | 57.84M | 62.03M | 69.72M | 69.30M | 70.59M | 70.99M | 71.07M | 68.23M | 68.29M | 68.23M | 68.24M | 64.43M | 62.93M | 63.46M | 63.18M | 62.87M | 62.79M | 62.85M |
|
Shareholder's Equity
|
22.23M | 19.23M | 22.02M | 26.51M | 32.87M | 35.03M | 34.06M | 45.01M | 49.79M | 50.85M | 50.26M | 51.25M | 54.47M | 55.97M | 54.75M | 55.04M | 57.03M | 56.58M | 56.39M | 57.84M | 62.03M | 69.72M | 69.30M | 70.59M | 70.99M | 71.07M | 68.23M | 68.29M | 68.23M | 68.24M | 64.43M | 62.93M | 63.46M | 63.18M | 62.87M | 62.79M | 62.85M |
|
Liabilities and Shareholders Equity
|
| | 33.90M | | 37.04M | 38.94M | 43.27M | 56.95M | 58.89M | 60.19M | 59.25M | 60.57M | 62.74M | 67.14M | 67.48M | 65.37M | 70.19M | 72.41M | 73.25M | 71.50M | 76.82M | 82.56M | 85.31M | 86.30M | 93.37M | 91.13M | 83.72M | 82.37M | 79.11M | 77.79M | 80.25M | 76.66M | 80.35M | 79.84M | 82.98M | 81.74M | 83.34M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.16M | 0.41M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | | |
|
Retained Earnings
|
| | 20.54M | | 29.72M | 31.93M | 30.95M | 30.06M | 34.65M | 35.71M | 34.79M | 35.77M | 38.80M | 40.30M | 39.00M | 39.24M | 41.24M | 40.77M | 40.75M | 42.12M | 45.99M | 47.05M | 46.27M | 47.37M | 48.54M | 48.81M | 46.17M | 46.05M | 45.80M | 45.41M | 41.70M | 39.74M | 39.78M | 39.16M | 38.40M | 38.08M | 37.91M |