|
Cash & Equivalents
|
1.02M | 1.36M | 1.32M | 1.63M | 1.71M | 1.57M | 1.76M | 1.73M | 1.68M | 1.68M | 1.93M | 1.63M | 1.83M | 1.92M | 2.23M | 2.34M | 7.43M | 38.13M | 32.43M | 27.32M | 26.77M | 26.54M | 26.23M | 25.33M | 22.58M | 18.27M | 16.44M | 17.41M | 12.22M | 11.72M | 10.77M | 11.48M | 10.82M | 10.46M | 8.81M | 9.58M | 8.74M | 8.05M | 8.46M |
|
Short-term Investments
|
| | 0.15M | | 0.15M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.02M | 1.36M | 1.47M | 1.63M | 1.86M | 1.82M | 2.01M | 1.98M | 1.94M | 1.94M | 2.19M | 1.89M | 2.09M | 2.18M | 2.49M | 2.60M | 7.43M | 38.13M | 32.43M | 27.32M | 26.77M | 26.54M | 26.23M | 25.33M | 22.58M | 18.27M | 16.44M | 17.41M | 12.22M | 11.72M | 10.77M | 11.48M | 10.82M | 10.46M | 8.81M | 9.58M | 8.74M | 8.05M | 8.46M |
|
Receivables - Net
|
| | 0.71M | | 0.61M | 0.88M | 0.88M | 0.74M | 0.96M | 1.19M | 1.11M | 0.94M | 1.04M | 1.28M | 1.74M | 1.65M | 3.42M | 2.97M | 3.74M | 2.57M | 3.56M | 2.58M | 3.12M | 3.59M | 3.15M | 4.08M | 5.07M | 3.56M | 4.16M | 3.64M | 4.05M | 4.05M | 4.39M | 5.85M | 5.16M | 5.72M | 5.95M | 4.93M | 5.41M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.68M | 0.68M | 0.69M | 0.97M | 1.01M | 1.13M | 0.81M | 0.03M | 0.29M | | 0.07M | 0.28M | 0.32M | 0.16M | 0.10M |
|
Receivables
|
| | 0.71M | | 0.61M | 0.88M | 0.88M | 0.74M | 0.96M | 1.19M | 1.11M | 0.94M | 1.04M | 1.28M | 1.74M | 1.65M | 3.42M | 2.97M | 3.74M | 2.57M | 3.56M | 2.58M | 3.12M | 4.31M | 3.83M | 4.77M | 5.76M | 4.53M | 5.18M | 4.77M | 4.86M | 4.07M | 4.68M | 5.85M | 5.24M | 6.00M | 6.27M | 5.09M | 5.52M |
|
Inventory
|
| | 0.67M | | 1.09M | 1.06M | 1.17M | 1.32M | 1.25M | 1.17M | 1.15M | 1.26M | 1.11M | 0.96M | 0.82M | 1.02M | | | | 6.83M | 8.06M | 7.56M | 6.97M | 6.11M | 6.02M | 6.77M | 6.88M | 6.40M | 6.64M | 5.28M | 4.68M | 3.48M | 3.15M | 2.59M | 3.93M | 2.80M | 3.28M | 3.95M | 4.41M |
|
Current Deferred Tax Assets
|
| | 0.05M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.11M | | 0.11M | 0.14M | 0.19M | 0.13M | 0.16M | 0.12M | 0.18M | 0.18M | 0.22M | 0.25M | 0.25M | 0.39M | | | | 0.81M | 0.69M | 0.46M | 1.34M | 1.57M | 1.51M | 1.17M | 1.66M | 1.46M | 1.17M | 0.77M | 1.37M | 1.22M | 0.83M | 0.47M | 0.96M | 0.75M | 0.71M | 0.49M | 1.03M |
|
Current Assets
|
| | 3.02M | | 3.69M | 3.90M | 4.25M | 4.17M | 4.31M | 4.41M | 4.63M | 4.27M | 4.46M | 4.67M | 5.30M | 5.66M | | | | 37.53M | 39.09M | 37.14M | 37.66M | 37.32M | 33.93M | 30.97M | 30.74M | 29.80M | 25.21M | 22.54M | 21.69M | 20.26M | 19.48M | 19.37M | 18.93M | 19.13M | 19.00M | 17.58M | 19.42M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.80M | | 0.50M | 0.50M | 0.50M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.36M | | 0.41M | 0.50M | 0.50M | 0.58M | 0.85M | 0.91M | 0.88M | 0.89M | 0.90M | 0.86M | 0.84M | 0.87M | | | | 1.17M | 1.15M | 1.11M | 1.16M | 1.11M | 1.76M | 2.82M | 3.32M | 3.89M | 3.91M | 3.81M | 3.82M | 3.84M | 3.76M | 3.68M | 4.55M | 4.29M | 4.53M | 4.37M | 4.24M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | | 0.56M | | | | 1.05M | | | | | | | |
|
Intangibles
|
| | 0.03M | | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.11M | | | | 0.84M | 0.84M | 0.83M | 0.82M | 0.81M | 0.80M | 0.79M | 0.80M | 0.79M | 0.78M | 0.77M | 0.76M | 0.75M | 0.74M | 0.75M | 0.75M | 0.73M | 0.72M | 0.70M | 0.68M |
|
Goodwill & Intangibles
|
| | 0.03M | | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.11M | | | | 0.84M | 0.84M | 0.83M | 0.82M | 0.81M | 0.80M | 0.79M | 0.80M | 0.79M | 0.78M | 0.77M | 0.76M | 0.75M | 0.74M | 0.75M | 0.75M | 0.73M | 0.72M | 0.70M | 0.68M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 0.13M | 1.07M | 1.33M | 1.57M | 1.94M | 2.54M | 3.25M | 3.52M | 3.97M | 4.54M | 5.14M | 5.45M | 6.93M | | | | 8.32M | | | |
|
Other Non-Current Assets
|
| | 0.06M | | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.08M | 0.08M | 0.09M | 0.07M | 0.07M | 0.07M | 0.14M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Non-Current Assets
|
| | 0.42M | | 0.46M | 0.55M | 0.55M | 0.64M | 0.90M | 0.99M | 0.96M | 0.98M | 0.97M | 0.93M | 0.91M | 1.01M | | | | 2.39M | 3.29M | 3.46M | 3.70M | 3.97M | 9.50M | 11.49M | 11.92M | 12.53M | 13.04M | 13.45M | 13.67M | 8.21M | 8.02M | 7.94M | 8.46M | 8.09M | 8.22M | 7.94M | 7.68M |
|
Assets
|
| | 3.43M | | 4.15M | 4.45M | 4.81M | 4.81M | 5.21M | 5.40M | 5.59M | 5.25M | 5.43M | 5.59M | 6.21M | 6.67M | | | | 39.92M | 42.37M | 40.60M | 41.36M | 41.29M | 43.43M | 42.46M | 42.67M | 42.33M | 38.25M | 36.00M | 35.35M | 28.46M | 27.50M | 27.30M | 27.39M | 27.22M | 27.22M | 25.52M | 27.10M |
|
Accounts Payables
|
| | 0.16M | | 0.17M | 0.31M | 0.20M | 0.23M | 0.11M | 0.20M | 0.11M | 0.20M | 0.25M | 0.21M | 0.25M | 0.52M | | | | 0.62M | 1.92M | 1.01M | 1.39M | 1.23M | 1.27M | 2.39M | 1.37M | 2.39M | 1.50M | 1.57M | 0.95M | 0.98M | 1.77M | 1.60M | 1.67M | 1.65M | 2.01M | 1.09M | 1.87M |
|
Notes Payables
|
| | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | 0.67M | 0.51M | 0.26M | | 0.64M | 0.43M | 0.22M | | 0.47M | 0.31M | 0.16M | | 0.40M | 0.27M | 0.14M | | 0.33M |
|
Payables
|
| | 0.20M | | 0.21M | 0.35M | 0.24M | 0.27M | 0.16M | 0.25M | 0.15M | 0.20M | 0.25M | 0.21M | 0.25M | 0.52M | | | | 0.62M | 1.92M | 1.01M | 2.06M | 1.74M | 1.52M | 2.39M | 2.01M | 2.83M | 1.72M | 1.57M | 1.41M | 1.29M | 1.93M | 1.60M | 2.07M | 1.92M | 2.15M | 1.09M | 2.21M |
|
Accumulated Expenses
|
| | 0.07M | | 0.15M | 0.13M | 0.15M | 0.12M | 0.11M | 0.16M | 0.17M | 0.14M | 0.18M | 0.22M | 0.26M | 0.32M | | | | 2.61M | 1.76M | 1.77M | 2.04M | 2.71M | 2.17M | 1.97M | 2.57M | 2.89M | 1.59M | 1.36M | 1.46M | 1.71M | 1.46M | 2.14M | 2.79M | 3.92M | 3.98M | 3.64M | 4.63M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.12M | 0.24M | 0.36M | 0.26M | 0.26M | 0.26M | 0.50M | 0.51M | 0.46M | 0.45M | 0.18M | 0.03M | 0.11M | 0.10M | 0.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.13M | 0.10M | 0.40M | 0.36M | 0.34M | 0.35M | 0.35M | 0.35M | 0.36M | 0.37M | 0.37M | 0.39M | 0.40M | 0.40M | 0.40M | 0.41M | 0.41M |
|
Current Taxes
|
| | | | | 0.04M | 0.10M | 0.05M | 0.21M | 0.21M | 0.13M | 0.09M | 0.01M | 0.04M | 0.17M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | 0.09M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.31M | | 0.43M | 0.56M | 0.56M | 0.49M | 0.56M | 0.67M | 0.53M | 0.47M | 0.52M | 0.51M | 0.77M | 1.05M | | | | 3.67M | 4.53M | 3.31M | 4.56M | 4.79M | 4.71M | 5.73M | 6.17M | 6.96M | 4.52M | 4.08M | 4.22M | 4.45M | 4.85M | 5.14M | 6.32M | 7.20M | 7.80M | 6.05M | 7.83M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.27M | 0.39M | 0.37M | 0.34M | 0.32M | 0.32M | 0.29M | 0.26M | 0.23M | 0.20M | 0.17M | 0.15M | 0.12M |
|
Non-Current Debt
|
| | 0.48M | | 0.46M | 0.45M | 0.44M | 0.43M | 0.42M | 0.41M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.16M | | 0.15M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | -0.12M | 0.12M | 0.12M | 0.12M | -0.20M | 0.20M | 0.20M | 0.20M | 0.15M | 0.15M | | | | | | | | | | | | | | | | 0.93M | | | | 1.24M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.10M | 0.06M | 0.02M | | 0.10M | 3.91M | 4.19M | 4.08M | 4.00M | 3.91M | 3.83M | 3.74M | 3.34M | 3.61M | 3.59M | 3.50M | 3.00M | 2.90M | 2.79M | 2.69M |
|
Total Non-Current Liabilities
|
| | 0.64M | | 0.61M | 0.59M | 0.70M | 0.68M | 0.66M | 0.64M | 0.71M | 0.31M | 0.31M | 0.30M | 0.24M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 0.95M | | 1.03M | 1.15M | 1.25M | 1.16M | 1.22M | 1.31M | 1.24M | 0.78M | 0.83M | 0.81M | 1.02M | 1.29M | | | | 3.76M | 4.59M | 3.34M | 4.56M | 4.79M | 8.63M | 9.84M | 10.17M | 11.01M | 8.46M | 7.89M | 7.92M | 8.11M | 8.38M | 8.60M | 9.66M | 10.40M | 10.87M | 8.99M | 10.64M |
|
Total Debt
|
| | 0.48M | | 0.46M | 0.45M | 0.44M | 0.43M | 0.42M | 0.41M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | 2.48M | | 3.12M | 3.30M | 3.55M | 3.64M | 3.99M | 4.09M | 4.36M | 4.47M | 4.60M | 4.79M | 5.19M | 5.38M | 12.13M | 39.25M | 39.94M | 36.16M | 37.78M | 37.26M | 36.80M | 36.50M | 34.80M | 32.62M | 32.49M | 31.33M | 29.80M | 28.10M | 27.43M | 20.35M | 19.12M | 18.70M | 17.73M | 16.81M | 16.35M | 16.53M | 16.46M |
|
Shareholder's Equity
|
| | 2.48M | | 3.12M | 3.30M | 3.55M | 3.64M | 3.99M | 4.09M | 4.36M | 4.47M | 4.60M | 4.79M | 5.19M | 5.38M | 12.13M | 39.25M | 39.94M | 36.16M | 37.78M | 37.26M | 36.80M | 36.50M | 34.80M | 32.62M | 32.49M | 31.33M | 29.80M | 28.10M | 27.43M | 20.35M | 19.12M | 18.70M | 17.73M | 16.81M | 16.35M | 16.53M | 16.46M |
|
Liabilities and Shareholders Equity
|
| | 3.43M | | 4.15M | 4.45M | 4.81M | 4.81M | 5.21M | 5.40M | 5.59M | 5.25M | 5.43M | 5.59M | 6.21M | 6.67M | | | | 39.92M | 42.37M | 40.60M | 41.36M | 41.29M | 43.43M | 42.46M | 42.67M | 42.33M | 38.25M | 36.00M | 35.35M | 28.46M | 27.50M | 27.30M | 27.39M | 27.22M | 27.22M | 25.52M | 27.10M |
|
Treasury Shares
|
| | 2.27M | | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | 2.74M | 2.74M | 2.74M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.42M | 3.44M | 3.44M | 3.44M | 3.44M | 3.44M | 3.44M |
|
Retained Earnings
|
| | -0.76M | | -0.45M | -0.26M | 0.05M | 0.15M | 0.50M | 0.55M | 0.78M | 0.85M | 0.94M | 1.11M | 1.48M | 1.64M | | | | 3.65M | 2.38M | 1.25M | 0.16M | -0.91M | -3.45M | -6.37M | -7.59M | -9.57M | -11.98M | -14.48M | -15.85M | -23.31M | -25.25M | -26.24M | -27.82M | -29.38M | -30.55M | -30.75M | -31.53M |