|
Cash & Equivalents
|
0.34M | 0.40M | 0.40M | 7.05M | 80.57M | 20.82M | 20.82M | 25.42M | 25.42M | 25.42M | 24.55M | 42.50M | 42.50M | 10.59M | 42.50M | 28.87M | 28.87M | 2.77M | 28.87M | 36.07M | 36.07M | 5.66M | 4.87M | 6.72M | 7.13M | 7.13M | 24.67M | 7.24M | 7.24M | 12.61M | 10.74M | 17.38M | 17.38M | 17.68M | 13.68M | 11.05M | 11.05M | 7.73M | 14.90M | 33.90M | 33.90M | 19.17M | 9.28M | 11.87M | 11.87M | 3.79M | 11.87M | 11.87M | 9.15M | 9.15M | 9.15M |
|
Short-term Investments
|
14.90M | 14.70M | | | | | | | | | | | | | | | | | | 0.67M | | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
15.24M | 15.10M | 0.40M | 7.05M | 80.57M | 20.82M | 20.82M | 25.42M | 25.42M | 25.42M | 24.55M | 42.50M | 42.50M | 10.59M | 42.50M | 28.87M | 28.87M | 2.77M | 28.87M | 36.73M | 36.07M | 5.66M | 4.87M | 10.72M | 7.13M | 7.13M | 24.67M | 7.24M | 7.24M | 12.61M | 10.74M | 17.38M | 17.38M | 17.68M | 13.68M | 11.05M | 11.05M | 7.73M | 14.90M | 33.90M | 33.90M | 19.17M | 9.28M | 11.87M | 11.87M | 3.79M | 11.87M | 11.87M | 9.15M | 9.15M | 9.15M |
|
Receivables - Net
|
| | | 2.51M | 0.02M | 0.01M | 0.02M | 0.06M | 0.03M | 0.12M | 0.11M | 0.24M | 0.40M | 0.40M | 0.49M | 0.33M | 0.37M | 0.61M | 0.62M | 0.37M | 0.30M | 0.78M | 0.67M | 0.56M | 0.24M | 0.57M | 4.49M | 4.11M | 3.19M | 2.76M | 2.65M | 3.23M | 5.15M | 2.06M | 2.03M | 2.71M | 2.35M | 3.76M | 4.98M | 9.33M | 3.53M | 3.23M | 4.07M | 3.70M | 5.32M | 2.92M | 5.30M | 6.31M | 5.18M | 5.01M | 6.04M |
|
Receivables - Other
|
2.03M | 2.43M | 2.21M | 2.51M | 2.44M | 2.55M | 2.34M | 2.16M | 2.05M | 1.96M | 1.90M | 2.67M | 2.89M | 2.77M | 2.12M | 2.41M | 2.91M | 2.48M | 3.62M | 3.20M | 2.98M | 4.45M | 4.03M | 6.84M | 6.51M | 4.10M | 0.68M | 0.84M | 0.34M | 0.73M | 0.84M | 0.46M | 0.42M | 0.88M | 1.53M | 0.93M | 0.85M | 0.65M | 0.23M | 0.36M | 1.01M | 0.59M | 0.48M | 1.61M | | 1.97M | | 1.51M | | 1.79M | |
|
Receivables
|
| | | 5.02M | 2.46M | 2.56M | 2.36M | 2.22M | 2.08M | 2.08M | 2.01M | 2.91M | 3.28M | 3.17M | 2.61M | 2.74M | 3.28M | 3.09M | 4.24M | 3.56M | 3.28M | 5.22M | 4.70M | 7.40M | 6.75M | 4.67M | 5.17M | 4.95M | 3.54M | 3.49M | 3.50M | 3.69M | 5.57M | 2.95M | 3.55M | 3.63M | 3.20M | 4.41M | 5.21M | 9.70M | 4.54M | 3.82M | 4.55M | 5.31M | 5.32M | 4.89M | 5.30M | 7.82M | 5.18M | 6.80M | 6.04M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.30M | | | | 0.34M | | | | 0.43M | | | | 0.71M | | | | 0.63M | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 0.55M | | | | 1.55M | | | | 1.25M | | | | 0.90M | | | | 0.75M | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.69M | 0.47M | | | 0.81M | 1.31M | 1.51M | 1.42M | 2.00M | 1.77M | 1.64M | 1.72M | 1.53M | 1.16M | 1.06M | 0.84M | 0.99M | 1.12M | 1.64M | 1.89M | 2.02M | 1.87M | 1.74M | 1.68M | 1.47M | 1.53M | 1.42M | 1.61M | 2.00M | 1.93M | 1.80M | 1.38M | 1.47M | 1.40M | 1.25M | 1.20M | 1.92M | 1.99M | 1.88M | 1.96M | 2.54M | 3.11M | 3.66M | 2.85M | 3.31M | 3.21M | 3.02M | 2.69M | 3.58M | 3.84M | 4.41M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 0.22M | | | | 0.13M | | | | 0.13M | | | | 0.22M | | | | 0.39M | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | | | | | | | | 37.62M | 33.61M | 29.50M | 25.14M | 46.47M | 41.52M | 38.20M | 34.10M | 32.18M | 32.71M | 29.74M | 44.91M | 39.45M | 35.63M | 32.85M | 29.81M | 30.32M | 26.19M | 24.91M | 21.52M | 18.67M | 14.95M | 21.96M | 16.81M | 24.45M | 45.84M | 63.27M | 58.05M | 53.25M | 49.70M | 44.20M | 37.31M | 53.89M | 52.16M | 47.02M | 43.08M | 69.53M |
|
Property, Plant & Equipment (Net)
|
1.20M | 1.20M | 1.20M | 1.14M | 1.11M | 1.20M | 1.21M | 1.09M | 1.05M | 1.07M | 1.10M | 4.45M | 1.27M | 1.27M | 1.36M | 5.08M | 1.36M | 1.43M | 1.83M | 6.07M | 1.95M | 2.05M | 2.00M | 6.52M | 2.15M | 2.18M | 2.17M | 7.27M | 2.34M | 2.33M | 2.45M | 8.18M | 2.69M | 2.56M | 2.53M | 8.33M | 2.47M | 2.44M | 2.35M | 8.83M | 3.72M | 4.71M | 6.44M | 9.23M | 10.42M | 12.31M | 13.45M | 14.13M | | 15.72M | |
|
Intangibles
|
4.92M | 4.74M | 0.91M | 1.00M | 0.99M | 0.97M | 0.94M | 0.95M | 0.93M | 0.91M | 0.89M | 1.47M | 0.87M | 0.85M | 0.83M | 1.50M | 0.73M | 0.69M | 0.65M | 1.53M | 0.59M | 0.53M | 0.51M | 1.54M | 0.48M | 0.46M | 0.45M | 1.54M | 0.41M | 0.40M | 0.38M | 1.54M | 0.35M | 0.33M | 0.31M | 1.54M | 0.28M | 0.26M | 0.25M | 1.54M | 0.21M | 0.20M | 0.18M | 0.17M | 0.15M | 0.13M | 0.12M | 0.10M | 0.08M | 0.07M | 0.05M |
|
Goodwill & Intangibles
|
4.92M | 4.74M | 0.91M | 1.00M | 0.99M | 0.97M | 0.94M | 0.95M | 0.93M | 0.91M | 0.89M | 1.47M | 0.87M | 0.85M | 0.83M | 1.50M | 0.73M | 0.69M | 0.65M | 1.53M | 0.59M | 0.53M | 0.51M | 1.54M | 0.48M | 0.46M | 0.45M | 1.54M | 0.41M | 0.40M | 0.38M | 1.54M | 0.35M | 0.33M | 0.31M | 1.54M | 0.28M | 0.26M | 0.25M | 1.54M | 0.21M | 0.20M | 0.18M | 0.17M | 0.15M | 0.13M | 0.12M | 0.10M | 0.08M | 0.07M | 0.05M |
|
Other Non-Current Assets
|
0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | 0.42M | | | | 0.19M | 0.14M | 0.13M | 0.10M | 0.10M | 0.04M | 0.07M | 0.06M | 0.06M | 0.05M | 0.09M | 0.06M | 0.05M | 0.17M | 0.17M | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | 0.18M | 0.17M | 0.17M | 0.18M | | | | 0.44M | | | | 0.44M | | | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | 2.30M | 2.15M | 2.13M | 2.19M | 2.54M | 2.62M | 2.60M | 2.64M | 2.57M | 2.56M | 5.05M | 4.96M | 4.87M | 4.96M | 4.94M | 4.81M | 5.00M | 4.88M | 4.79M | 4.68M | 4.50M | 4.79M | 4.41M | 4.30M | 4.14M | 4.18M | 5.39M | 6.31M | 13.77M | 16.76M | 18.18M | 19.98M | 20.85M | 21.33M | 21.99M | 23.92M | 24.89M |
|
Assets
|
| | | | | | | | | | | | | | 39.92M | 35.76M | 31.63M | 27.32M | 49.01M | 44.13M | 40.80M | 36.74M | 34.76M | 35.28M | 34.79M | 49.88M | 44.31M | 40.59M | 37.80M | 34.62M | 35.32M | 31.07M | 29.69M | 26.20M | 23.17M | 19.74M | 26.37M | 21.11M | 28.59M | 50.02M | 68.67M | 64.37M | 67.02M | 66.46M | 62.38M | 57.30M | 74.73M | 73.50M | 69.02M | 67.00M | 94.42M |
|
Accounts Payables
|
0.58M | 0.79M | 0.58M | 1.18M | 0.82M | 1.26M | 0.80M | 1.21M | 1.10M | 1.00M | 1.25M | 1.12M | 2.67M | 2.92M | 2.50M | 3.32M | 2.73M | 2.12M | 3.29M | 3.25M | 3.38M | 3.33M | 3.56M | 2.71M | 3.00M | 3.99M | 2.86M | 4.07M | 3.42M | 2.42M | 3.15M | 2.99M | 3.26M | 4.06M | 3.71M | 4.69M | 5.62M | 4.88M | 3.56M | 5.66M | 3.40M | 3.53M | 3.68M | 5.53M | 4.25M | 2.75M | 3.13M | 5.28M | 4.99M | 5.88M | 8.51M |
|
Payables
|
0.58M | 0.79M | 0.58M | 1.18M | 0.82M | 1.26M | 0.80M | 1.21M | 1.10M | 1.00M | 1.25M | 1.12M | 2.67M | 2.92M | 2.50M | 3.32M | 2.73M | 2.12M | 3.29M | 3.25M | 3.38M | 3.33M | 3.56M | 2.71M | 3.00M | 3.99M | 2.86M | 4.07M | 3.42M | 2.42M | 3.15M | 2.99M | 3.26M | 4.06M | 3.71M | 4.69M | 5.62M | 4.88M | 3.56M | 5.66M | 3.40M | 3.53M | 3.68M | 5.53M | 4.25M | 2.75M | 3.13M | 5.28M | 4.99M | 5.88M | 8.51M |
|
Other Accumulated Expenses
|
| | | 0.84M | 4.52M | 1.84M | | 2.68M | 2.86M | 2.89M | 2.12M | 4.08M | 2.29M | 2.48M | 2.48M | 2.06M | 2.35M | 2.12M | 2.19M | 2.18M | 2.20M | 1.82M | 1.79M | 2.04M | 2.44M | 5.97M | 4.90M | 5.74M | 5.84M | 6.04M | 7.39M | 2.86M | 5.17M | 3.92M | 4.38M | 3.62M | 3.06M | 3.06M | 2.99M | 4.16M | 3.72M | 2.82M | 3.07M | 3.89M | 3.49M | 3.47M | 2.66M | 3.56M | 3.34M | 3.38M | 3.71M |
|
Short term Debt
|
| | | | | | 0.14M | -49.00 | | | | -28.00 | | | | -49.00 | | | | | 0.71M | 0.51M | 0.53M | 0.15M | 2.02M | 0.90M | 0.81M | 0.57M | 1.42M | 1.32M | 1.08M | 2.42M | 1.88M | 1.68M | 1.87M | 2.41M | 2.57M | | 2.46M | 2.24M | 2.14M | 1.96M | 1.69M | 1.41M | 1.54M | 1.50M | 0.73M | 0.61M | 0.69M | 0.82M | 1.06M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.57M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.12M | | | | 0.13M | | | | 0.20M | | | | 0.25M | | | | 0.46M | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 2.02M | | | | 3.90M | | | | | | | 4.98M | 5.38M | 5.09M | 4.24M | 12.98M | 5.43M | 6.29M | 5.67M | 5.89M | 4.90M | 7.45M | 10.86M | 10.81M | 10.37M | 10.68M | 9.78M | 11.63M | 8.27M | 10.31M | 9.66M | 9.96M | 10.72M | 11.25M | 10.42M | 9.01M | 12.06M | 23.94M | 17.99M | 17.34M | 18.12M | 22.34M | 22.61M | 25.58M | 26.54M | 21.84M | 29.07M | 26.25M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.02M | | 2.01M | 1.91M | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
1.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 1.02M | 1.07M | 1.02M | 0.99M | 0.97M | 0.94M | 0.99M | 1.35M | 1.18M | 1.17M | 1.16M | 1.15M | 1.14M | 1.13M | 1.14M | 1.02M | 1.17M | 1.28M | 1.23M | 0.69M | 0.41M | 0.35M | 0.12M | 0.09M | 0.06M | 0.03M | | | | | | | | | | | | |
|
Pension
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | 0.10M | 0.10M | 0.10M | 0.22M | 0.23M | 0.24M | 0.24M | 0.33M | 0.34M | 0.34M | 0.33M | 0.35M | 0.33M | 0.34M | 0.32M | 0.24M | 0.26M | 0.28M | 0.28M | 0.29M | 0.27M | 0.28M | 0.28M | 0.29M | 0.30M | 0.32M | 0.32M | 0.36M | 0.45M | 0.43M | 0.44M | 0.46M | 0.48M | 0.49M | 0.42M | 0.40M | 0.43M | 0.48M | 0.46M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 2.02M | 2.02M | 2.45M | 1.91M | 1.87M | 1.94M | 2.31M | 1.59M | 1.60M | 1.48M | 1.99M | 1.24M | 1.05M | 0.95M | 1.38M | 0.74M | 0.68M | 5.93M | 6.35M | 6.47M | 6.36M | 6.46M | 6.51M | 6.42M | 8.07M | 8.27M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 16.48M | 16.04M | 16.64M | 17.27M | 14.53M | 14.54M | 15.08M | 15.67M | 14.38M | 14.21M | 14.74M | 15.29M | 6.33M | 5.19M | 4.41M | 4.62M | 4.85M | 4.10M | 4.25M | 4.41M | 5.00M | 4.73M | 4.46M | 4.20M | 3.92M | 3.64M | | 5.09M | 15.61M | 14.67M | 9.68M | 8.90M | 2.26M | 13.06M | 14.90M | 19.06M | 17.09M | 12.82M | 18.99M | 12.98M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | -39.95M | -16.04M | -16.64M | 26.07M | 22.61M | 22.76M | 23.44M | 24.25M | 29.08M | 29.48M | 30.05M | 30.65M | 21.41M | 22.20M | 20.84M | 15.19M | 15.05M | 14.23M | 14.70M | 15.07M | 15.53M | 14.56M | 14.43M | 14.03M | 13.61M | 13.17M | 12.93M | 17.92M | 27.05M | 11.43M | 11.45M | 16.62M | 16.74M | 16.84M | 16.82M | 14.92M | 15.80M | 15.90M | 17.81M | 18.01M |
|
Total Liabilities
|
| | | 19.80M | -57.31M | -52.43M | | -42.87M | | | | -23.47M | | | | 27.99M | | | | 34.76M | | | 36.53M | 26.30M | | | 26.00M | 25.42M | | | 26.70M | 23.80M | 24.88M | 24.09M | 23.99M | 24.33M | 24.42M | 23.34M | 26.93M | 39.10M | | 29.44M | | 34.86M | 39.18M | 39.43M | 40.50M | 42.34M | 37.74M | 46.88M | 44.27M |
|
Total Debt
|
| | | | | | 0.14M | -49.00 | | | | -28.00 | | | | -49.00 | | | | | 0.71M | 0.51M | 0.53M | 0.15M | 2.02M | 0.90M | 0.81M | 0.57M | 1.42M | 1.32M | 1.08M | 2.42M | 1.88M | 1.68M | 1.87M | 2.41M | 2.57M | | 2.46M | 2.24M | 2.14M | 1.96M | 1.69M | 1.41M | 1.54M | 1.50M | 0.73M | 0.61M | 0.69M | 0.82M | 1.06M |
|
Common Equity
|
| | | -19.80M | 57.31M | 52.43M | | 42.87M | | | | 23.47M | | | | 7.77M | | | | 9.37M | | | -1.78M | 8.97M | | | 18.32M | 15.17M | | | 8.62M | 7.27M | 4.82M | | -0.82M | -4.58M | 1.95M | | 1.66M | 10.91M | | 34.93M | | 31.59M | | 17.87M | | 31.15M | | 20.12M | |
|
Shareholder's Equity
|
| | | -19.80M | | | 48.69M | 42.87M | 37.15M | 33.65M | 30.55M | 23.47M | 20.56M | 13.97M | 8.87M | 7.77M | 3.78M | -0.36M | 11.79M | 9.37M | 5.03M | 1.03M | -1.78M | 8.97M | 5.14M | 18.18M | 18.32M | 15.17M | 12.89M | 10.13M | 8.62M | 7.27M | 4.82M | 2.12M | -0.82M | -4.58M | 1.95M | -2.23M | 1.66M | 10.91M | 33.30M | 34.93M | 33.05M | 31.59M | 23.20M | | 34.23M | 31.15M | 31.27M | | 50.16M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | | | | | | 39.92M | 35.76M | 31.63M | 27.32M | 49.01M | 44.13M | 40.80M | 36.74M | 34.76M | 35.28M | 34.79M | 49.88M | 44.31M | 40.59M | 37.80M | 34.62M | 35.32M | 31.07M | 29.69M | 26.20M | 23.17M | 19.74M | 26.37M | 21.11M | 28.59M | 50.02M | 68.67M | 64.37M | 67.02M | 66.46M | 62.38M | 57.30M | 74.73M | 73.50M | 69.02M | 67.00M | 94.42M |
|
Treasury Shares
|
| | -34.60M | -34.60M | -34.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-35.20M | -39.53M | -46.70M | -47.41M | -48.16M | -54.18M | -59.19M | -66.29M | -72.70M | -76.83M | -80.59M | -88.38M | -92.15M | -99.66M | -105.37M | -107.26M | -111.57M | -116.04M | -127.04M | -129.41M | -134.21M | -138.37M | -141.32M | -130.72M | -134.82M | -122.11M | -122.32M | -125.76M | -128.22M | -131.32M | -133.22M | -134.96M | -137.81M | -141.00M | -144.35M | -148.51M | -152.10M | -156.45M | -160.65M | -168.11M | | -170.88M | | -174.82M | | -190.86M | | -205.05M | | -219.09M | |