|
Cash & Equivalents
|
1.35M | 1.10M | 0.95M | 0.93M | 0.69M | 0.60M | 0.49M | 2.35M | 2.16M | 1.78M | 1.40M | 4.67M | 4.28M | 4.38M | 5.39M | 5.39M | 5.31M | 5.94M | 6.77M | 4.00M | 5.10M | 5.24M | 5.51M | 4.30M | 3.79M | 9.90M | 7.14M | 6.86M | 5.88M | 3.16M | 3.48M | 4.28M | 3.20M | 6.48M | 4.88M | 11.51M | 73.60M |
|
Cash & Current Investments
|
1.35M | 1.10M | 0.95M | 0.93M | 0.69M | 0.60M | 0.49M | 2.35M | 2.16M | 1.78M | 1.40M | 4.67M | 4.28M | 4.38M | 5.39M | 5.39M | 5.31M | 5.94M | 6.77M | 4.00M | 5.10M | 5.24M | 5.51M | 4.30M | 3.79M | 9.90M | 7.14M | 6.86M | 5.88M | 3.16M | 3.48M | 4.28M | 3.20M | 6.48M | 4.88M | 11.51M | 73.60M |
|
Receivables - Net
|
| | | 1.83M | 2.07M | 1.83M | 2.40M | 2.13M | 2.08M | 2.41M | 2.23M | 5.53M | 7.40M | 6.31M | 6.19M | 6.26M | 6.84M | 6.16M | 4.66M | 5.93M | 4.96M | 4.98M | 5.21M | 4.58M | 4.86M | 4.79M | 6.63M | 5.02M | 4.71M | 4.66M | 4.93M | 5.20M | 5.28M | 7.65M | 9.46M | 9.59M | 8.58M |
|
Receivables - Other
|
| | | 0.03M | | | 0.02M | 0.04M | 0.25M | 0.29M | 0.32M | | | | 0.13M | | | 0.32M | 0.14M | 0.00M | 0.27M | 0.03M | | 0.08M | 0.15M | | | 0.03M | | | | | | | | | |
|
Receivables
|
| | | 1.86M | 2.07M | 1.83M | 2.42M | 2.17M | 2.33M | 2.70M | 2.56M | 5.53M | 7.40M | 6.31M | 6.32M | 6.26M | 6.84M | 6.48M | 4.79M | 5.93M | 5.22M | 5.01M | 5.21M | 4.67M | 5.01M | 4.79M | 6.63M | 5.05M | 4.71M | 4.66M | 4.93M | 5.20M | 5.28M | 7.65M | 9.46M | 9.59M | 8.58M |
|
Raw Materials
|
| | | | | | | | | | | 3.67M | 3.47M | 3.61M | 3.88M | 4.11M | 4.09M | 3.64M | 3.91M | | | | 3.02M | | | | | | | | | | | | 4.51M | | 7.24M |
|
Work In Process
|
| | | | | | | | | | | 2.27M | 2.38M | 2.97M | 2.99M | 3.32M | 3.39M | 2.97M | 2.47M | | | | 2.24M | | | | | | | | | | | | 7.32M | | 6.11M |
|
Finished Goods
|
| | | | | | | | | | | 2.90M | 2.57M | 2.65M | 3.13M | 3.19M | 3.30M | 3.40M | 3.47M | | | | 3.05M | | | | | | | | | | | | 3.05M | | 2.54M |
|
Inventory
|
| | | 1.62M | 1.82M | 1.79M | 1.56M | 1.51M | 1.60M | 1.73M | 1.83M | 8.02M | 7.54M | 8.24M | 8.98M | 9.65M | 9.69M | 8.88M | 8.66M | | 7.32M | 7.62M | 6.99M | 7.01M | 6.91M | 8.23M | 7.41M | 7.50M | 7.52M | 6.83M | 6.55M | 6.79M | 6.43M | 12.69M | 12.86M | 12.86M | 13.49M |
|
Prepaid Assets
|
| | | 0.19M | 0.23M | 0.34M | 0.21M | 0.20M | 0.30M | 0.23M | 0.34M | 0.56M | 0.42M | 0.88M | 0.57M | 0.67M | 0.35M | 0.49M | 0.48M | | 0.42M | 0.44M | 0.46M | 0.43M | 0.44M | 0.51M | 0.57M | 0.56M | 0.48M | 0.48M | 0.45M | 0.54M | 0.65M | 1.21M | 1.14M | 1.18M | 1.33M |
|
Current Assets
|
| | | 4.61M | 4.89M | 4.61M | 4.71M | 6.25M | 6.46M | 6.49M | 6.13M | 18.77M | 19.64M | 19.80M | 21.26M | 21.96M | 22.19M | 21.79M | 20.70M | | 18.01M | 18.31M | 18.17M | 16.41M | 16.16M | 23.43M | 21.76M | 19.97M | 18.78M | 15.55M | 15.54M | 16.81M | 15.65M | 28.08M | 28.37M | 35.16M | 97.00M |
|
Property, Plant & Equipment (Net)
|
| | | 2.37M | 2.48M | 2.36M | 2.12M | 1.92M | 1.89M | 2.02M | 2.01M | 11.38M | 11.64M | 11.12M | 11.80M | 12.27M | 13.63M | 13.30M | 13.28M | | 13.16M | 12.63M | 11.64M | 10.77M | 10.98M | 12.53M | 12.81M | 15.59M | 16.36M | 15.94M | 15.21M | 14.92M | 14.05M | 15.46M | 15.86M | 15.02M | 15.18M |
|
Goodwill
|
| | | | | | | | | | | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | 5.85M | 8.92M | 6.76M | 6.76M | 6.76M | 6.76M | 6.76M | 2.98M | 13.75M | 13.75M | 13.75M |
|
Intangibles
|
| | | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 11.07M | 11.07M | 11.07M | 10.68M | 10.68M | 10.68M | 10.68M | 10.68M | | 10.68M | 10.68M | 10.68M | 10.68M | 10.68M | 10.68M | 10.68M | 10.68M | 12.63M | 12.63M | 12.63M | 12.63M | 12.63M | 31.92M | 26.38M | 26.38M | 26.38M |
|
Goodwill & Intangibles
|
| | | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 16.92M | 16.92M | 16.92M | 16.53M | 16.53M | 16.53M | 16.53M | 16.53M | | 16.53M | 16.53M | 3.33M | 16.53M | 16.53M | 16.53M | 3.33M | 19.59M | 19.39M | 19.39M | 19.39M | 19.39M | 19.39M | 34.90M | 40.14M | 40.14M | 40.14M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.65M | 0.65M | 0.65M | 19.82M | 0.66M | 0.66M | 0.66M | 17.49M | | 0.15M | | 15.91M | | | 0.14M | 12.35M | 0.14M | 0.14M | | 15.09M | | | | 0.02M | 0.02M | 0.02M |
|
Other Non-Current Assets
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.29M | 0.29M | 0.29M | 0.08M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 2.46M | 2.54M | 2.35M | 0.15M | 0.06M | 0.06M | 0.06M | 0.08M | 0.07M | 0.09M | 0.09M |
|
Non-Current Assets
|
| | | 2.51M | 2.61M | 2.48M | 2.23M | 2.02M | -1.97M | 2.10M | 2.08M | 27.34M | 27.20M | 26.25M | 26.32M | 26.74M | 27.71M | 26.92M | 33.91M | | 33.85M | 34.00M | 32.54M | 31.08M | 30.81M | 31.89M | 31.78M | 35.34M | 35.28M | 34.16M | 32.57M | 31.64M | 30.18M | 53.34M | 53.13M | 52.11M | 51.56M |
|
Assets
|
| | | 7.12M | 7.50M | 7.09M | 6.94M | 8.27M | 4.49M | 8.58M | 8.22M | 46.11M | 46.83M | 46.06M | 47.57M | 48.70M | 49.90M | 48.71M | 54.61M | | 51.86M | 52.30M | 50.71M | 47.49M | 46.97M | 55.32M | 53.54M | 55.31M | 54.06M | 49.71M | 48.09M | 48.44M | 45.83M | 81.42M | 81.51M | 87.26M | 148.56M |
|
Accounts Payables
|
| | | 0.93M | 1.33M | 1.32M | 1.30M | 1.13M | 1.17M | 1.34M | 1.05M | 2.66M | 2.70M | 1.91M | 2.56M | 2.34M | 2.74M | 2.20M | 2.92M | | 2.25M | 2.66M | 3.07M | 2.34M | 2.37M | 3.37M | 2.57M | 2.91M | 2.90M | 2.80M | 3.23M | 2.66M | 3.11M | 5.74M | 7.42M | 5.50M | 5.98M |
|
Payables
|
| | | 0.93M | 1.33M | 1.32M | 1.30M | 1.13M | 1.17M | 1.34M | 1.05M | 2.66M | 2.70M | 1.91M | 2.56M | 2.34M | 2.74M | 2.20M | 2.92M | | 2.25M | 2.66M | 3.07M | 2.34M | 2.37M | 3.37M | 2.57M | 2.91M | 2.90M | 2.80M | 3.23M | 2.66M | 3.11M | 5.74M | 7.42M | 5.50M | 5.98M |
|
Accumulated Expenses
|
| | | 0.48M | 0.50M | 0.46M | 0.47M | 0.39M | 0.49M | 0.47M | 0.50M | 1.38M | 1.47M | 1.36M | 1.83M | 1.98M | 2.16M | 2.13M | 2.81M | | 1.99M | 1.99M | 2.08M | 1.89M | 1.32M | 1.54M | 1.50M | 1.74M | 1.99M | 1.88M | 1.91M | 1.49M | 1.45M | 3.08M | 5.69M | 8.23M | 14.26M |
|
Short term Debt
|
| | | | | | | | 0.07M | 0.07M | | 0.58M | 0.58M | 0.58M | 0.98M | 0.88M | 0.94M | 0.93M | 0.63M | | 0.78M | 0.90M | 1.00M | 1.09M | 1.09M | 0.85M | 1.02M | 1.27M | 2.14M | 0.32M | 0.21M | 2.96M | 3.02M | 0.19M | 0.17M | 0.14M | 0.12M |
|
Current Leases
|
| | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.73M | 0.75M | 0.76M | 0.77M | 0.81M | 0.84M | 0.85M | 0.80M | | 0.82M | 0.97M | 0.97M | 0.96M | 0.93M | 0.97M | 0.97M | 1.02M | 1.12M | 1.09M | 1.06M | 1.03M | 1.00M | 1.27M | 1.25M | 1.34M | 1.35M |
|
Current Deferred Revenue
|
| | | | | | 0.28M | 0.04M | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | 3.96M | | | |
|
Total Current Liabilities
|
| | | 1.53M | 1.97M | 1.85M | 2.17M | 1.74M | 2.86M | 2.98M | 1.72M | 7.00M | 7.14M | 6.14M | 7.40M | 7.45M | 8.13M | 7.74M | 8.45M | | 7.05M | 7.29M | 7.73M | 7.17M | 6.51M | 7.45M | 6.83M | 8.52M | 9.73M | 7.75M | 8.04M | 9.74M | 10.23M | 12.23M | 17.10M | 17.75M | 24.42M |
|
Capital Leases
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.56M | 0.46M | 0.35M | 0.28M | 0.21M | 0.15M | 0.11M | 0.07M | | | | 0.01M | 0.01M | 0.05M | 0.05M | 0.34M | 0.34M | 0.33M | 0.57M | 0.53M | 0.49M | 0.50M | 0.46M | 0.42M | 0.37M | 0.35M |
|
Non-Current Debt
|
| | | | | | | | | | | 4.86M | 4.72M | 4.58M | 4.44M | 4.30M | 4.37M | 4.21M | 4.06M | | | | 3.22M | | | | 1.55M | 1.24M | 0.33M | 0.28M | 0.33M | 0.28M | 0.22M | 4.69M | 4.80M | 4.87M | 0.14M |
|
Convertible Debt
|
| | | 1.09M | 0.07M | 0.07M | 0.07M | 0.07M | 1.09M | 1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
-0.02M | -0.05M | -0.08M | 0.11M | 0.03M | 0.06M | 0.09M | 0.35M | 0.01M | 0.05M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.23M | | 34.23M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 2.12M | | | | 1.70M | | | | 0.76M | 0.51M | 0.52M | 0.53M | 0.74M | 0.47M | 0.47M | 0.47M | -0.60M | 0.33M | 0.32M | 1.50M | 0.15M | 0.15M | 0.09M |
|
Operating Leases
|
| | | | | | | | | | | 3.49M | 3.13M | 2.75M | 0.89M | 2.38M | 2.16M | 1.86M | 8.46M | 10.14M | 9.76M | 10.66M | 9.48M | 10.07M | 9.85M | 9.63M | 8.39M | 9.79M | 9.71M | 9.41M | 8.06M | 8.87M | 8.54M | 8.79M | 8.33M | 9.78M | 9.45M |
|
Other Non-Current Liabilities
|
| | | | | | | 1.09M | 0.99M | 0.82M | 0.60M | | | | | | | | | | | | | | | | | 1.07M | 0.92M | 0.61M | 0.61M | 0.32M | 0.32M | 0.94M | 0.82M | 0.00M | 3.30M |
|
Total Non-Current Liabilities
|
| | | | | | | 3.18M | 3.20M | 3.28M | 1.98M | | | | | | | | | | | | | | | | 17.58M | 19.34M | 19.45M | 17.39M | 17.28M | 18.68M | 18.81M | 30.36M | 30.81M | 31.59M | 33.09M |
|
Total Liabilities
|
| | | 3.09M | 3.49M | 3.34M | 3.63M | 4.27M | 4.19M | 4.10M | 2.58M | 13.86M | 13.58M | 12.14M | 13.01M | 13.03M | 13.54M | 12.72M | 21.03M | -15.80M | 19.79M | 20.48M | 20.98M | 19.75M | 18.77M | 18.47M | 17.58M | 20.42M | 20.36M | 18.00M | 17.89M | 19.00M | 19.13M | 31.30M | 31.63M | 31.59M | 36.39M |
|
Total Debt
|
| | | | | | | | 0.07M | 0.07M | | 5.44M | 5.30M | 5.16M | 5.42M | 5.18M | 5.31M | 5.14M | 4.69M | | 0.78M | 0.90M | 4.22M | 1.09M | 1.09M | 0.85M | 2.57M | 2.51M | 2.47M | 0.60M | 0.54M | 3.25M | 3.24M | 4.88M | 4.98M | 5.01M | 0.25M |
|
Common Equity
|
| | | 4.04M | 4.01M | 3.75M | 3.31M | 4.00M | 4.25M | 208.64M | 5.64M | 32.25M | 33.26M | 33.91M | 34.57M | 35.67M | 36.35M | 35.99M | 33.58M | 15.80M | 32.07M | 31.83M | 29.73M | 27.74M | 28.20M | 36.85M | 35.95M | 34.89M | 33.70M | 31.71M | 30.20M | 29.44M | 26.70M | 15.72M | 15.64M | 21.44M | 77.94M |
|
Shareholder's Equity
|
| | | 4.04M | 4.01M | 3.75M | 3.31M | 4.00M | 4.25M | 208.64M | 5.64M | 32.25M | 33.26M | 33.91M | 34.57M | 35.67M | 36.35M | 35.99M | 33.58M | 15.80M | 32.07M | 31.83M | 29.73M | 27.74M | 28.20M | 36.85M | 35.95M | 34.89M | 33.70M | 31.71M | 30.20M | 29.44M | 26.70M | 15.72M | 15.64M | 21.44M | 77.94M |
|
Liabilities and Shareholders Equity
|
| | | 7.12M | 7.50M | 7.09M | 6.94M | 8.27M | 4.49M | 8.58M | 8.22M | 46.11M | 46.83M | 46.06M | 47.57M | 48.70M | 49.90M | 48.71M | 54.61M | | 51.86M | 52.30M | 50.71M | 47.49M | 46.97M | 55.32M | 53.54M | 55.31M | 54.06M | 49.71M | 48.09M | 48.44M | 45.83M | 81.42M | 81.51M | 87.26M | 148.56M |
|
Retained Earnings
|
| | | -203.75M | -203.95M | -204.29M | -204.81M | -204.61M | -204.51M | -204.37M | -204.15M | -199.30M | -198.53M | -197.72M | -197.06M | -196.96M | -197.11M | -197.33M | -200.25M | | -201.93M | -202.43M | -203.79M | -205.17M | -205.86M | -207.03M | -207.84M | -209.18M | -210.89M | -213.49M | -215.84M | -217.47M | -220.08M | -223.66M | -230.72M | -233.61M | -243.02M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.23M | |
|
Treasury Shares
|
| | | | | | | 0.23M | | | 0.37M | 0.39M | 0.58M | 0.68M | 0.67M | 0.67M | 0.61M | 0.58M | 0.60M | 0.59M | 0.71M | 0.76M | 0.74M | 0.74M | 0.73M | 0.68M | 0.66M | 0.66M | 0.29M | 0.77M | 0.66M | 0.66M | 0.55M | 0.32M | 1.08M | | 1.07M |