|
Cash & Equivalents
|
22.52M | 15.05M | 18.73M | 39.80M | 44.96M | 21.41M | 26.33M | 43.48M | 30.10M | 27.47M | 25.10M | 7.92M | 6.28M | 5.25M | 25.58M | 25.27M | 19.89M | 1.19M |
|
Short-term Investments
|
3.02M | 5.08M | 0.59M | 4.72M | 45.20M | 45.23M | 32.19M | | 20.16M | 25.08M | 16.00M | 28.37M | 28.10M | 25.05M | | | | 14.90M |
|
Cash & Current Investments
|
25.54M | 20.13M | 19.32M | 44.52M | 90.16M | 66.65M | 58.52M | 43.48M | 50.25M | 52.55M | 41.10M | 36.29M | 34.38M | 30.29M | 25.58M | 25.27M | 19.89M | 16.09M |
|
Receivables - Net
|
15.97M | 20.35M | 13.40M | 10.93M | 12.13M | 6.38M | 4.35M | 4.28M | 2.80M | 1.21M | 1.88M | 0.60M | 0.48M | 0.69M | 1.29M | 1.19M | 1.37M | 2.61M |
|
Receivables - Other
|
1.59M | 1.04M | 0.04M | 1.41M | 1.19M | 0.00M | 3.87M | 3.52M | 1.29M | 0.10M | 0.06M | | 300.00 | 0.00M | | | | |
|
Receivables
|
17.56M | 21.39M | 13.44M | 12.34M | 13.33M | 6.38M | 8.22M | 7.80M | 4.09M | 1.31M | 1.95M | 0.60M | 0.48M | 0.69M | 1.29M | 1.19M | 1.37M | 2.61M |
|
Finished Goods
|
20.69M | | | | 11.35M | 3.66M | | | 2.06M | 0.84M | 3.16M | 3.52M | 1.92M | 1.96M | 2.11M | 3.81M | 6.95M | 4.91M |
|
Inventory
|
20.69M | 10.95M | -13.67M | 8.52M | 11.27M | 3.45M | 5.44M | 4.52M | 2.06M | | | | | | | | | |
|
Current Deferred Tax Assets
|
7.10M | 6.59M | 4.18M | 2.83M | 2.30M | 1.69M | 1.39M | 0.96M | | | | | | | | | | |
|
Prepaid Assets
|
2.19M | 0.74M | 0.28M | 0.55M | 2.87M | 0.99M | 1.60M | 0.70M | 0.56M | 1.49M | 0.50M | 0.42M | 0.33M | 0.29M | 0.39M | 0.36M | 0.27M | 0.25M |
|
Current Assets
|
70.93M | 51.51M | 56.58M | 69.35M | 74.95M | 81.07M | 77.22M | 59.96M | 58.33M | 56.94M | 47.06M | 41.25M | 37.36M | 33.59M | 29.51M | 31.09M | 28.60M | 22.79M |
|
Property, Plant & Equipment (Net)
|
1.14M | 3.13M | 2.86M | 2.92M | 0.26M | 0.26M | 0.14M | 0.08M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | | 0.00M | 0.00M | 0.10M | 0.21M |
|
Intangibles
|
| | | 1.54M | 1.54M | 0.22M | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 1.54M | 1.54M | 0.22M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 2.54M | 3.79M | 1.35M | 1.75M | 2.02M | 1.40M | 0.79M | 0.53M | 0.45M | | | | | | |
|
Other Non-Current Assets
|
0.47M | 0.20M | 0.86M | 0.36M | 0.26M | 0.10M | 0.13M | 0.10M | 0.13M | 0.10M | 0.15M | 0.15M | 0.09M | 0.09M | 0.09M | 0.07M | 0.08M | 0.08M |
|
Non-Current Assets
|
-70.93M | -51.51M | -56.58M | 7.36M | 74.74M | 1.70M | 2.02M | 2.20M | 1.56M | 0.91M | 0.69M | 0.61M | 0.55M | 0.31M | 0.50M | 0.28M | 0.46M | 0.74M |
|
Assets
|
| | | 76.72M | 78.68M | 82.78M | 79.25M | 62.16M | 59.89M | 57.85M | 47.76M | 41.86M | 37.90M | 33.90M | 30.01M | 31.37M | 29.07M | 23.53M |
|
Accounts Payables
|
| | | 14.41M | 9.15M | 7.25M | 3.95M | 2.14M | 1.69M | 0.76M | 0.80M | 0.55M | 0.59M | 0.79M | 0.76M | 0.64M | 1.16M | 0.81M |
|
Notes Payables
|
5.73M | 5.63M | -3.17M | 2.47M | | | | | | | | | | | | | | |
|
Payables
|
5.73M | 5.63M | -3.17M | 16.87M | 9.15M | 7.25M | 3.95M | 2.14M | 1.69M | 0.76M | 0.80M | 0.55M | 0.59M | 0.79M | 0.76M | 0.64M | 1.16M | 0.81M |
|
Short term Debt
|
0.09M | 0.03M | 0.01M | 2.47M | 0.06M | 0.04M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.04M | | | | | | | 0.24M | 0.15M | 0.21M | 0.14M | 0.09M | 0.14M |
|
Current Taxes
|
| | | 0.20M | 0.11M | 1.28M | | 0.85M | 0.51M | 0.17M | 0.25M | 0.25M | 0.20M | 0.20M | 0.20M | 0.40M | 0.53M | 0.67M |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.05M | 0.17M | 0.18M | 0.20M | 0.21M | 0.15M | 0.19M | 0.10M |
|
Total Current Liabilities
|
26.10M | 27.59M | 15.09M | 18.32M | 10.54M | 8.57M | 3.95M | 3.48M | 2.66M | 0.92M | 1.10M | 0.96M | 1.21M | 1.54M | 1.38M | 4.65M | 1.97M | 1.71M |
|
Capital Leases
|
0.14M | | | | 0.14M | 0.03M | | | | | | | 0.00M | 0.00M | 0.00M | | | 0.01M |
|
Non-Current Debt
|
| | | 0.15M | 0.07M | 0.03M | | 0.48M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.09M | 0.12M | 0.14M | 0.16M | 0.18M | 0.19M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 0.23M | 0.08M | 0.20M | 0.06M | 0.20M | 0.32M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.48M | | | 2.87M | 2.17M | 2.03M | 1.84M | 1.61M | 1.20M | 0.67M | |
|
Total Non-Current Liabilities
|
| | | | | 0.22M | | 0.48M | | | 2.87M | 2.17M | 2.27M | 1.92M | 1.82M | 1.26M | 0.87M | 0.33M |
|
Total Liabilities
|
| 27.91M | 15.30M | 18.62M | 10.78M | 8.79M | 3.95M | 3.96M | 2.66M | 0.92M | 3.97M | 3.13M | 3.48M | 3.46M | 3.19M | 5.91M | 2.84M | 2.04M |
|
Total Debt
|
0.09M | 0.03M | 0.01M | 2.62M | 0.14M | 0.07M | | 0.48M | | | | | | | | | | |
|
Common Equity
|
| 41.34M | | 58.09M | 67.90M | 73.98M | 75.30M | 58.20M | 57.23M | 56.93M | 43.78M | 38.73M | 34.42M | 30.45M | 26.82M | 25.46M | 26.23M | 21.49M |
|
Shareholder's Equity
|
117.24M | 41.34M | | 58.09M | 67.90M | 73.98M | 75.30M | 58.20M | 57.23M | 56.93M | 43.78M | 38.73M | 34.42M | 30.45M | 26.82M | 25.46M | 26.23M | 21.49M |
|
Liabilities and Shareholders Equity
|
| | | 76.72M | 78.68M | 82.78M | 79.25M | 62.16M | 59.89M | 57.85M | 47.76M | 41.86M | 37.90M | 33.90M | 30.01M | 31.37M | 29.07M | 23.53M |
|
Treasury Shares
|
-24.22M | -24.22M | -24.22M | 25.84M | 25.84M | 25.84M | 25.84M | 25.84M | 25.84M | 25.90M | 30.17M | 31.92M | 31.92M | 31.92M | 31.92M | 31.92M | 31.92M | 31.92M |
|
Retained Earnings
|
-36.98M | -36.98M | -23.69M | -21.05M | -10.42M | -4.42M | -3.10M | -1.21M | -2.18M | -2.41M | -9.27M | -11.70M | -16.01M | -19.98M | -23.61M | -24.97M | -24.20M | -28.94M |
|
Preferred Shares
|
| | | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M |