|
Cash & Equivalents
|
1.14M | 1.36M | 1.23M | 1.52M | 1.45M | 1.51M | 1.68M | 1.71M | 1.56M | 1.49M | 1.91M | 2.07M | 1.44M | 2.63M | 2.87M | 2.97M | 3.79M | 3.75M | 2.59M | 5.02M | 4.25M | 4.95M | 4.84M | 7.10M | 11.37M | 12.00M | 10.78M | 11.35M | 13.53M | 13.33M | 12.47M | 12.37M | 12.70M | 15.73M | 12.28M |
|
Short-term Investments
|
0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | 0.11M |
|
Cash & Current Investments
|
1.20M | 1.42M | 1.29M | 1.58M | 1.50M | 1.57M | 1.74M | 1.77M | 1.61M | 1.55M | 1.96M | 2.13M | 1.50M | 2.69M | 2.93M | 3.03M | 3.84M | 3.81M | 2.64M | 5.08M | 4.30M | 5.01M | 4.89M | 7.10M | 11.37M | 12.00M | 10.78M | 11.35M | 13.53M | 13.33M | 12.47M | 12.37M | 12.70M | 15.73M | 12.39M |
|
Receivables - Net
|
2.96M | 1.64M | 2.95M | 2.42M | 2.66M | 1.78M | 4.14M | 2.05M | 2.57M | 1.80M | 5.83M | 2.96M | 3.51M | 2.48M | 5.62M | 7.17M | 4.16M | 5.08M | 17.16M | 12.66M | 17.74M | 13.82M | 22.50M | 12.84M | 9.53M | 10.35M | 10.67M | 6.97M | 4.77M | 5.73M | 7.86M | 6.41M | 6.38M | 8.26M | 10.79M |
|
Receivables
|
2.96M | 1.64M | 2.95M | 2.42M | 2.66M | 1.78M | 4.14M | 2.05M | 2.57M | 1.80M | 5.83M | 2.96M | 3.51M | 2.48M | 5.62M | 7.17M | 4.16M | 5.08M | 17.16M | 12.66M | 17.74M | 13.82M | 22.50M | 12.84M | 9.53M | 10.35M | 10.67M | 6.97M | 4.77M | 5.73M | 7.86M | 6.41M | 6.38M | 8.26M | 10.79M |
|
Inventory
|
3.51M | 3.22M | 6.23M | 5.03M | 5.03M | 3.27M | 6.68M | 4.82M | 6.32M | 5.31M | 6.97M | 8.66M | 7.14M | 5.65M | 6.87M | 9.67M | 9.93M | 6.15M | 14.68M | 21.08M | 19.92M | 21.85M | 25.02M | 22.81M | 19.83M | 19.16M | 18.70M | 20.39M | 17.07M | 14.74M | 15.77M | 17.99M | 16.93M | 12.90M | 17.28M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.24M | 0.29M | 0.10M | 0.01M | 0.01M | 0.01M | | | | | |
|
Prepaid Assets
|
0.75M | 1.02M | 0.42M | 0.85M | 0.47M | 0.98M | 0.75M | 1.25M | 0.61M | 1.32M | 1.03M | 1.13M | 1.53M | 2.02M | 1.85M | 2.11M | 4.05M | 6.10M | 4.32M | 4.18M | 3.90M | 3.45M | 1.33M | 2.88M | 3.29M | 2.01M | 2.33M | 2.30M | 2.24M | 2.59M | 2.85M | 3.00M | 3.00M | 3.42M | 3.95M |
|
Current Assets
|
8.89M | 8.02M | 11.39M | 10.57M | 10.19M | 8.40M | 13.80M | 10.35M | 11.50M | 10.63M | 16.26M | 15.32M | 14.37M | 13.49M | 18.17M | 22.79M | 22.70M | 22.34M | 40.57M | 44.61M | 47.41M | 45.49M | 54.95M | 47.69M | 45.28M | 44.85M | 43.56M | 42.30M | 39.14M | 38.09M | 40.45M | 41.17M | 40.22M | 41.88M | 45.91M |
|
Property, Plant & Equipment (Net)
|
1.18M | 1.62M | 2.03M | 2.11M | 2.16M | 1.94M | 2.12M | 2.32M | 2.29M | 2.14M | 2.34M | 2.43M | 2.24M | 2.08M | 2.46M | 3.05M | 2.84M | 2.77M | 3.18M | 3.13M | 3.15M | 2.96M | 3.07M | 3.10M | 3.15M | 3.23M | 3.57M | 4.03M | 3.74M | 3.68M | 4.06M | 4.00M | 3.89M | 3.75M | 3.87M |
|
Intangibles
|
0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
0.17M | 0.17M | 0.11M | 0.05M | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.68M | 0.68M | 0.68M | 0.68M |
|
Other Non-Current Assets
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.08M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Non-Current Assets
|
0.10M | 0.10M | 0.09M | 0.10M | 0.11M | 0.09M | 0.09M | 0.07M | 0.07M | 0.07M | 0.06M | 0.03M | 0.03M | 0.03M | 2.75M | 3.45M | 3.20M | 3.08M | 4.83M | 4.55M | 4.49M | 4.24M | 4.27M | 4.24M | 4.21M | 4.21M | 4.53M | 5.30M | 4.87M | 4.74M | 4.95M | 5.32M | 5.13M | 4.93M | 5.00M |
|
Assets
|
10.34M | 9.91M | 13.62M | 12.79M | 12.45M | 10.43M | 16.01M | 12.74M | 14.31M | 13.26M | 19.03M | 18.19M | 16.99M | 15.90M | 20.92M | 26.24M | 25.90M | 25.42M | 45.40M | 49.17M | 51.89M | 49.73M | 59.22M | 51.93M | 49.49M | 49.07M | 48.09M | 47.61M | 44.01M | 42.84M | 45.40M | 46.49M | 45.34M | 46.80M | 50.91M |
|
Accounts Payables
|
2.19M | 2.08M | 5.61M | 4.43M | 3.92M | 2.21M | 6.61M | 2.78M | 3.91M | 2.83M | 6.93M | 5.43M | 4.03M | 2.43M | 6.01M | 8.01M | 5.71M | 2.63M | 16.42M | 14.62M | 11.41M | 7.97M | 12.48M | 6.01M | 3.60M | 5.15M | 5.44M | 5.20M | 3.12M | 3.22M | 5.89M | 6.91M | 4.78M | 4.41M | 7.92M |
|
Notes Payables
|
0.30M | 0.27M | 0.06M | 0.52M | 0.35M | 0.26M | 0.06M | 0.58M | 0.38M | 0.29M | 0.07M | 0.58M | 0.45M | 0.32M | 0.07M | 0.68M | 0.44M | 0.36M | 0.14M | 0.98M | 0.66M | 0.23M | 0.14M | 1.03M | 0.65M | 0.29M | 0.01M | 1.14M | 0.67M | 0.40M | 0.01M | 0.73M | 0.45M | 0.19M | 0.01M |
|
Payables
|
2.49M | 2.34M | 5.67M | 4.95M | 4.27M | 2.47M | 6.67M | 3.36M | 4.29M | 3.12M | 7.00M | 6.00M | 4.48M | 2.75M | 6.08M | 8.69M | 6.15M | 2.99M | 16.56M | 15.59M | 12.07M | 8.19M | 12.62M | 7.04M | 4.25M | 5.44M | 5.45M | 6.34M | 3.79M | 3.62M | 5.89M | 7.64M | 5.23M | 4.59M | 7.92M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | |
|
Short term Debt
|
0.30M | 0.27M | 0.06M | 0.52M | 0.35M | 0.26M | 0.06M | 0.58M | 0.38M | 0.29M | 0.35M | 0.58M | 0.50M | 0.32M | 0.10M | 0.68M | 0.44M | 0.36M | 0.14M | 0.98M | 0.66M | 0.23M | 0.14M | 1.03M | 0.65M | 0.29M | 0.11M | 1.14M | 0.67M | 0.40M | 0.05M | 0.73M | 0.45M | 0.19M | 0.01M |
|
Current Leases
|
| | | | | | | | 0.17M | 0.17M | 0.17M | 0.19M | 0.17M | 0.17M | 0.16M | 0.21M | 0.21M | 0.19M | 0.40M | 0.32M | 0.28M | 0.30M | 0.29M | 0.28M | 0.27M | 0.27M | 0.28M | 0.30M | 0.29M | 0.28M | 0.28M | 0.25M | 0.30M | 0.30M | 0.31M |
|
Current Taxes
|
0.06M | | 0.14M | | | | 0.27M | 0.07M | 0.05M | 0.07M | 0.43M | 0.59M | 0.64M | 0.87M | 0.86M | 1.65M | 1.79M | 2.03M | 2.93M | 2.74M | 4.15M | 3.44M | 4.81M | 3.38M | 3.49M | 1.36M | | | | | | | | 0.77M | 0.96M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 2.51M | 0.65M | 0.59M | 0.27M | 0.03M | 0.03M | 0.03M | | | | | |
|
Total Current Liabilities
|
2.55M | 2.34M | 5.81M | 4.95M | 4.27M | 2.47M | 6.94M | 3.43M | 4.51M | 3.37M | 7.95M | 7.09M | 5.79M | 3.79M | 7.20M | 10.55M | 8.15M | 5.21M | 19.89M | 18.73M | 16.58M | 12.03M | 17.81M | 11.21M | 8.12M | 7.18M | 5.84M | 6.75M | 4.18M | 3.97M | 6.22M | 7.92M | 5.54M | 5.68M | 9.20M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 0.19M | 0.17M | 0.15M | 0.12M | 0.14M | 0.12M | 0.09M | 0.06M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.08M | 0.10M | 0.12M | 0.14M | 0.16M | 0.18M | 0.20M | 0.22M | 0.24M | 0.26M | 0.28M | 0.30M | 0.32M | 0.34M | 0.36M | 0.38M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.07M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.17M | 0.17M | 0.17M | 0.17M | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.23M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | |
|
Operating Leases
|
| | | | | | | 0.62M | 0.46M | 0.42M | 0.37M | 0.41M | 0.35M | 0.30M | 0.25M | 0.29M | 0.25M | 0.19M | 1.54M | 1.39M | 1.29M | 1.24M | 1.16M | 1.09M | 1.02M | 0.95M | 0.92M | 0.85M | 0.77M | 0.70M | 0.63M | 0.55M | 0.52M | 0.45M | 0.42M |
|
Total Liabilities
|
2.62M | 2.41M | 5.87M | 4.99M | 4.30M | 2.51M | 6.98M | 3.68M | 5.07M | 3.90M | 8.46M | 7.47M | 6.15M | 4.33M | 7.72M | 10.87M | 8.44M | 5.49M | 21.33M | 20.55M | 18.33M | 13.70M | 19.42M | 12.23M | 9.05M | 8.01M | 6.60M | 7.33M | 4.68M | 4.40M | 6.58M | 8.22M | 5.77M | 5.83M | 9.31M |
|
Total Debt
|
0.30M | 0.27M | 0.06M | 0.52M | 0.35M | 0.26M | 0.06M | 0.58M | 0.38M | 0.29M | 0.35M | 0.58M | 0.50M | 0.32M | 0.10M | 0.68M | 0.44M | 0.36M | 0.14M | 1.16M | 0.83M | 0.37M | 0.27M | 1.17M | 0.76M | 0.38M | 0.17M | 1.17M | 0.69M | 0.42M | 0.06M | 0.74M | 0.45M | 0.19M | 0.01M |
|
Common Equity
|
7.72M | 7.51M | 7.75M | 7.80M | 8.15M | 7.93M | 9.03M | 9.05M | 9.24M | 9.35M | 10.57M | 10.72M | 10.84M | 11.57M | 13.20M | 15.37M | 17.46M | 19.93M | 24.07M | 28.62M | 33.56M | 36.02M | 39.80M | 39.69M | 40.44M | 41.06M | 41.49M | 40.28M | 39.33M | 38.43M | 38.82M | 38.26M | 39.57M | 40.97M | 41.61M |
|
Shareholder's Equity
|
7.72M | 7.51M | 7.75M | 7.80M | 8.15M | 7.93M | 9.03M | 9.05M | 9.24M | 9.35M | 10.57M | 10.72M | 10.84M | 11.57M | 13.20M | 15.37M | 17.46M | 19.93M | 24.07M | 28.62M | 33.56M | 36.02M | 39.80M | 39.69M | 40.44M | 41.06M | 41.49M | 40.28M | 39.33M | 38.43M | 38.82M | 38.26M | 39.57M | 40.97M | 41.61M |
|
Liabilities and Shareholders Equity
|
10.34M | 9.91M | 13.62M | 12.79M | 12.45M | 10.43M | 16.01M | 12.74M | 14.31M | 13.26M | 19.03M | 18.19M | 16.99M | 15.90M | 20.92M | 26.24M | 25.90M | 25.42M | 45.40M | 49.17M | 51.89M | 49.73M | 59.22M | 51.93M | 49.49M | 49.07M | 48.09M | 47.61M | 44.01M | 42.84M | 45.40M | 46.49M | 45.34M | 46.80M | 50.91M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | | | | 0.01M |
|
Retained Earnings
|
-0.56M | -0.55M | -0.60M | -0.49M | 0.61M | -0.60M | 1.66M | 1.66M | 1.67M | 1.75M | 3.07M | 3.04M | 3.40M | 4.07M | 5.69M | 7.46M | 9.52M | 11.93M | 16.22M | 20.04M | 24.26M | 26.99M | 31.07M | 30.00M | 31.02M | 31.80M | 32.26M | 30.80M | 29.98M | 28.93M | 29.04M | 28.60M | 29.72M | 30.86M | 31.39M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |