|
Cash & Equivalents
|
3.65M | 8.60M | 27.18M | 26.13M | 21.12M | 25.18M | 17.80M | 14.04M | 15.06M |
|
Short-term Investments
|
| | | | 0.71M | | | | |
|
Cash & Current Investments
|
3.65M | 8.60M | 27.18M | 26.13M | 21.84M | 25.18M | 17.80M | 14.04M | 15.06M |
|
Receivables - Net
|
2.78M | 5.25M | 4.02M | 5.34M | 12.03M | 11.27M | 2.46M | 5.45M | 3.08M |
|
Receivables - Other
|
2.34M | 0.05M | | | | | | | |
|
Receivables
|
5.12M | 5.30M | 4.02M | 5.34M | 12.03M | 11.27M | 2.46M | 5.45M | 3.08M |
|
Raw Materials
|
| | 11.60M | 12.50M | 13.29M | 17.71M | 15.24M | 14.66M | 13.10M |
|
Work In Process
|
| | 1.89M | 1.54M | 2.06M | 2.01M | 2.93M | 3.10M | 2.89M |
|
Finished Goods
|
| | 7.58M | 8.59M | 9.68M | 8.53M | 14.48M | 9.48M | 11.72M |
|
Inventory
|
19.15M | 20.29M | 21.07M | 22.63M | 25.04M | 28.26M | 32.66M | 27.24M | 27.70M |
|
Prepaid Assets
|
1.30M | 1.53M | 2.63M | 2.76M | 3.04M | 3.23M | 2.96M | 3.09M | 6.64M |
|
Current Assets
|
30.26M | 36.85M | 55.35M | 58.98M | 64.65M | 69.87M | 57.28M | 50.92M | 54.42M |
|
Construction in Progress
|
0.21M | 0.22M | 0.20M | 0.19M | 0.19M | 2.10M | 7.18M | 9.55M | 10.60M |
|
Property, Plant & Equipment (Net)
|
3.16M | 2.82M | 2.36M | 6.17M | 5.70M | 10.93M | 22.36M | 25.00M | 25.02M |
|
Goodwill
|
| | | | | 0.50M | 0.50M | 0.50M | 0.50M |
|
Goodwill & Intangibles
|
| | | | | 0.50M | 0.50M | 0.50M | 0.50M |
|
Long-Term Deferred Tax
|
| | 0.08M | 0.14M | 0.15M | 0.35M | 0.15M | 0.16M | |
|
Other Non-Current Assets
|
0.48M | 3.60M | 0.81M | 0.79M | 1.02M | 1.41M | 1.61M | 1.61M | 1.72M |
|
Non-Current Assets
|
3.64M | 6.42M | 3.90M | 1.00 | 0.96 | 0.84 | 26.44M | 29.33M | 28.56M |
|
Assets
|
33.90M | 43.27M | 59.25M | 67.48M | 73.25M | 85.31M | 83.72M | 80.25M | 82.98M |
|
Accounts Payables
|
10.25M | 4.78M | 3.38M | 6.38M | 7.92M | 4.84M | 5.78M | 6.34M | 6.51M |
|
Notes Payables
|
| | | | | | 1.48M | 2.23M | 2.15M |
|
Payables
|
10.25M | 4.78M | 3.38M | 6.38M | 7.92M | 4.84M | 7.26M | 8.58M | 8.66M |
|
Accumulated Expenses
|
0.46M | 1.18M | 1.54M | 2.25M | 2.33M | 3.12M | 2.93M | 4.18M | 4.34M |
|
Short term Debt
|
| 0.98M | 0.65M | 235.00 | 0.61M | 0.30M | | | 4.51M |
|
Current Leases
|
| | | 0.21M | 0.40M | 0.74M | 0.48M | 0.37M | 0.34M |
|
Current Taxes
|
| 1.40M | 1.16M | 2.32M | 2.90M | 3.86M | 2.85M | 1.65M | 1.31M |
|
Current Deferred Revenue
|
| | | | | | 0.93M | 0.01M | 0.49M |
|
Total Current Liabilities
|
11.88M | 7.92M | 7.59M | 10.85M | 14.83M | 14.14M | 14.45M | 14.78M | 19.82M |
|
Non-Current Deffered Revenue
|
| | | | | | | | 120.00 |
|
Minority Interest
|
0.32M | 0.31M | 0.31M | 0.30M | 0.30M | | | 0.04M | 0.05M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 354.00 | | 120.00 |
|
Operating Leases
|
| | | 0.65M | 0.94M | 0.87M | 0.29M | 0.62M | 0.29M |
|
Other Non-Current Liabilities
|
| 1.29M | 1.40M | 1.23M | 1.09M | 1.00M | 0.75M | 0.42M | |
|
Total Non-Current Liabilities
|
| 7.92M | 7.59M | 11.50M | 15.76M | 15.00M | 14.73M | 15.40M | |
|
Total Liabilities
|
11.88M | 9.21M | 8.99M | 12.73M | 16.86M | 16.01M | 15.49M | 15.81M | 20.11M |
|
Total Debt
|
| 0.98M | 0.65M | 235.00 | 0.61M | 0.30M | | | 4.51M |
|
Common Equity
|
22.02M | 34.06M | 50.26M | 54.75M | 56.39M | 69.30M | 68.23M | 64.43M | 62.87M |
|
Shareholder's Equity
|
22.02M | 34.06M | 50.26M | 54.75M | 56.39M | 69.30M | 68.23M | 64.43M | 62.87M |
|
Liabilities and Shareholders Equity
|
33.90M | 43.27M | 59.25M | 67.48M | 73.25M | 85.31M | 83.72M | 80.25M | 82.98M |
|
Treasury Shares
|
| | | | | | 0.41M | 0.24M | 0.24M |
|
Retained Earnings
|
20.54M | 30.95M | 34.79M | 39.00M | 40.75M | 46.27M | 46.17M | 41.70M | 38.40M |