|
Cash & Equivalents
|
0.14M | 0.14M | 0.17M | 0.18M | 0.12M | 0.12M | 0.08M | 0.50M | 0.05M | 0.10M | 0.11M | 0.17M | 0.21M | 0.16M | 0.15M | 0.11M | 0.12M | 0.06M | 0.10M | 0.49M | 0.44M | | 0.11M | 0.13M | 0.15M | 0.07M | 0.06M | 0.03M | 0.05M | 0.06M | 0.04M | 0.06M | 0.08M | | 0.88M | 1.37M | 0.54M | 0.57M | 0.63M | 2.24M | 3.38M | 2.59M | 3.58M | 2.47M | 2.51M | 1.58M | 0.91M | 1.75M | 2.55M | 2.75M | 2.27M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | 550.00 | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.14M | 0.14M | 0.17M | 0.18M | 0.12M | 0.12M | 0.08M | 0.50M | 0.05M | 0.10M | 0.11M | 0.17M | 0.21M | 0.16M | 0.15M | 0.16M | 0.12M | 0.06M | 0.10M | 0.49M | 0.44M | | 0.11M | 0.13M | 0.15M | 0.07M | 0.06M | 0.03M | 0.05M | 0.06M | 0.04M | 0.06M | 0.08M | | 0.88M | 1.37M | 0.54M | 0.57M | 0.63M | 2.24M | 3.38M | 2.59M | 3.58M | 2.47M | 2.51M | 1.58M | 0.91M | 1.75M | 2.55M | 2.75M | 2.27M |
|
Receivables - Net
|
| | | 0.04M | 0.02M | 0.03M | 0.02M | 0.03M | 0.01M | 0.02M | 0.02M | | | | | | 0.04M | 0.02M | 0.03M | 0.44M | 0.20M | 0.09M | 0.01M | | | 108.00 | 0.01M | 0.01M | 0.01M | 592.00 | 0.02M | 0.03M | 0.05M | 55.00 | 4.00 | | | | | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.05M | 0.07M | 0.05M | 0.05M | 0.03M |
|
Receivables - Other
|
| | | | | 5.00 | | 0.33M | | | | 0.54M | 0.75M | 0.63M | 0.60M | 0.50M | 0.33M | 0.31M | 0.40M | 0.40M | 0.42M | 0.40M | 0.34M | 0.35M | 0.37M | 0.35M | 0.40M | 0.27M | 0.20M | 0.32M | 0.36M | 0.62M | 0.67M | 0.79M | 0.75M | 1.31M | 1.53M | 1.19M | 2.05M | 1.37M | 0.89M | 0.80M | 0.91M | 1.00M | 0.96M | 0.92M | 1.04M | 1.11M | 0.88M | 0.88M | 0.74M |
|
Receivables
|
| | | 0.04M | 0.02M | 0.03M | 0.02M | 0.36M | 0.01M | 0.02M | 0.02M | | | | | | 0.36M | 0.33M | 0.43M | 0.83M | 0.63M | 0.49M | 0.36M | | | 0.35M | 0.41M | 0.28M | 0.21M | 0.32M | 0.38M | 0.65M | 0.72M | 0.79M | 0.75M | | | | | 1.37M | 0.90M | 0.80M | 0.92M | 1.01M | 0.97M | 0.92M | 1.09M | 1.18M | 0.92M | 0.93M | 0.78M |
|
Prepaid Assets
|
| | | 0.06M | 0.09M | 0.15M | 0.06M | 0.02M | 0.05M | 0.07M | 0.09M | 0.02M | | 0.03M | | 0.08M | 0.03M | 0.04M | 0.02M | 0.05M | 0.04M | | 0.02M | 0.05M | 0.04M | 0.04M | 0.02M | 0.05M | 0.04M | 0.02M | 0.01M | 0.05M | 0.04M | | 0.02M | 0.05M | 0.04M | 0.04M | 0.02M | 0.06M | 0.04M | 0.05M | 0.02M | 0.06M | 0.05M | 0.05M | 0.03M | 0.06M | 0.05M | 0.05M | 0.03M |
|
Current Assets
|
| | | 0.67M | 0.67M | 0.64M | 0.54M | 0.88M | 0.40M | 0.54M | 0.73M | 0.74M | | 0.83M | | 0.79M | 0.52M | 0.42M | 0.75M | 1.37M | 1.10M | | 0.51M | 0.56M | 0.56M | 0.46M | 0.49M | 0.37M | 0.31M | 0.41M | 0.43M | 0.76M | 0.84M | | 1.65M | 2.73M | 2.11M | 2.08M | 2.72M | 3.73M | 4.36M | 3.47M | 4.55M | 3.69M | 3.56M | 2.57M | 2.05M | 3.02M | 3.54M | 3.74M | 3.49M |
|
Property, Plant & Equipment (Net)
|
| | | 15.28M | 14.69M | 14.61M | 14.74M | 15.70M | 15.81M | 15.94M | 16.93M | 17.08M | | 17.08M | | 20.79M | 11.60M | 11.54M | 9.36M | 8.88M | 8.77M | | 8.90M | 8.77M | 8.90M | 9.19M | 9.10M | 9.47M | 9.50M | 9.57M | 9.55M | 9.77M | 9.84M | | 10.01M | 10.13M | 12.04M | 13.35M | 13.66M | 13.30M | 13.07M | 13.79M | 13.19M | 14.24M | 14.33M | 15.10M | 15.44M | 15.10M | 14.80M | 14.42M | 14.45M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.10M | 0.10M | 0.15M | 0.15M | 0.17M | 0.17M | 0.20M | 0.20M | | 0.25M | 0.28M | 0.30M | 0.30M | | 0.70M | 0.70M | 0.90M | 0.90M | 1.10M | 1.30M | 1.50M | 1.90M | 2.10M | 2.10M | 2.30M | 2.53M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | 1.25M | 1.33M | 0.82M | | 1.24M | | 1.25M | | 1.28M | 1.30M | 1.35M | | 1.37M | 1.39M | 1.31M | | 1.18M | | 0.89M | | 0.53M | 0.31M | 0.20M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.12M | 0.15M | 0.03M | | 0.02M | 0.12M | 0.06M | 0.03M | 15.00 | 0.00M | 96.00 | 44.00 | | 0.08M | 0.05M | | 0.02M | 0.01M | 0.11M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets
|
| | | 15.28M | 14.69M | 14.61M | 14.74M | 15.70M | 15.81M | 15.94M | 16.93M | 0.12M | | 0.01M | | 0.10M | 11.62M | 11.57M | 9.48M | 9.03M | 8.81M | | 8.93M | 8.89M | 9.15M | 9.42M | 9.29M | 9.70M | 9.71M | 9.80M | 9.76M | 10.07M | 10.26M | | 10.42M | 10.55M | 12.57M | 13.75M | 14.25M | 14.09M | 13.84M | 14.75M | 14.13M | 15.37M | 15.80M | 16.76M | 17.48M | 17.33M | 17.02M | 16.82M | 17.07M |
|
Assets
|
| | | 15.95M | 15.37M | 15.25M | 15.28M | 16.57M | 16.20M | 16.48M | 17.66M | 17.94M | | 17.92M | | 21.68M | 12.14M | 11.99M | 10.23M | 10.40M | 9.90M | | 9.44M | 9.45M | 9.71M | 9.88M | 9.78M | 10.07M | 10.03M | 10.21M | 10.19M | 10.83M | 11.10M | | 12.07M | 13.28M | 14.68M | 15.84M | 16.96M | 17.82M | 18.20M | 18.22M | 18.69M | 19.06M | 19.35M | 19.33M | 19.54M | 20.35M | 20.56M | 20.56M | 20.56M |
|
Accounts Payables
|
| | | 0.20M | 0.28M | 0.21M | 0.18M | 0.40M | 0.32M | 0.27M | 0.27M | 0.43M | | 0.26M | | 0.43M | 0.28M | 0.37M | 0.21M | 0.45M | 0.13M | | 0.12M | 0.17M | 0.15M | 0.15M | 0.10M | 0.12M | 0.14M | 0.11M | 0.09M | 0.12M | 0.16M | | 0.15M | 0.21M | 0.28M | 0.16M | 0.19M | 0.20M | 0.21M | 0.18M | 0.22M | 0.22M | 0.27M | 0.42M | 0.22M | 0.31M | 0.38M | 0.25M | 0.18M |
|
Payables
|
| | | 0.20M | 0.28M | 0.21M | 0.18M | 0.40M | 0.32M | 0.27M | 0.27M | 0.43M | | 0.26M | | 0.43M | 0.28M | 0.37M | 0.21M | 0.45M | 0.13M | | 0.12M | 0.17M | 0.15M | 0.15M | 0.10M | 0.12M | 0.14M | 0.11M | 0.09M | 0.12M | 0.16M | | 0.15M | 0.21M | 0.28M | 0.16M | 0.19M | 0.20M | 0.21M | 0.18M | 0.22M | 0.22M | 0.27M | 0.42M | 0.22M | 0.31M | 0.38M | 0.25M | 0.18M |
|
Short term Debt
|
| | | | | | | | | | | | | 0.04M | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | 0.04M | 0.02M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.03M | 0.02M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Current Taxes
|
| | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.20M | 0.13M | 0.31M | 0.19M | 0.31M | 0.15M | 0.04M |
|
Total Current Liabilities
|
| | | | | | | | | | | 0.43M | | 0.31M | | 0.43M | 0.28M | 0.37M | 0.21M | 0.45M | 0.13M | | 0.12M | 0.17M | 0.22M | 0.21M | 0.17M | 0.18M | 0.21M | 0.17M | 0.13M | 0.14M | 0.21M | | 0.21M | 0.26M | 0.34M | 0.22M | 0.25M | 0.26M | 0.27M | 0.23M | 0.25M | 0.43M | 0.52M | 0.59M | 0.58M | 0.55M | 0.74M | 0.45M | 0.28M |
|
Non-Current Debt
|
| | | 1.80M | 0.95M | 0.78M | 0.75M | 1.70M | 1.48M | 1.77M | 2.90M | 2.95M | | 2.42M | | 5.75M | 2.48M | 2.47M | 0.95M | | | | | | 0.23M | 0.52M | 0.52M | 0.80M | 0.93M | 1.18M | 1.10M | 1.15M | 0.80M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.91M | 0.88M | 0.85M | 0.86M | 0.88M | 0.82M | 0.79M | 0.73M | 0.85M | | 0.86M | | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.15M | 0.32M | 0.31M | 0.39M | 0.43M | 0.16M | 0.32M | 0.28M | 0.20M | 0.29M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M | | | | 0.12M | | 0.09M | 0.08M | 0.06M | 0.05M | 0.03M | 0.02M | 0.00M | | | | 0.11M | 0.10M | 0.09M | 0.08M | 0.06M | 0.05M | 0.03M |
|
Other Non-Current Liabilities
|
| | | 0.53M | 0.54M | 0.55M | 0.57M | 0.61M | 0.69M | 0.70M | 0.80M | 0.76M | | 0.93M | | 1.22M | 0.98M | 0.94M | 0.94M | 0.86M | 0.86M | 0.87M | 0.88M | 0.86M | 0.87M | 0.84M | 0.76M | 0.76M | 0.78M | 0.78M | 0.77M | 0.73M | 0.74M | | 0.75M | 0.74M | 0.75M | 0.76M | 0.74M | 0.73M | 0.72M | 0.72M | 0.71M | 0.72M | 0.72M | 0.72M | 0.71M | 0.72M | 0.71M | 0.72M | 0.72M |
|
Total Non-Current Liabilities
|
| | | 2.91M | 2.11M | 1.84M | 1.79M | 2.99M | 2.56M | 2.79M | 3.86M | 4.24M | | 3.59M | | 7.02M | 2.75M | 2.82M | 1.15M | 1.14M | 0.62M | -0.87M | 0.11M | 0.85M | 1.11M | 1.36M | 1.27M | 1.52M | 1.74M | 1.98M | 1.83M | 1.87M | 1.62M | | 0.83M | 0.80M | 0.79M | 0.79M | 0.76M | 0.73M | 0.79M | 0.85M | 1.01M | 1.00M | 1.19M | 1.23M | 0.93M | 1.08M | 1.03M | 0.94M | 1.02M |
|
Total Liabilities
|
| | | 3.44M | 2.66M | 2.39M | 2.36M | 3.60M | 3.25M | 3.49M | 4.65M | 5.00M | | 4.52M | | 8.24M | 3.73M | 3.76M | 2.09M | 2.00M | 1.48M | | 0.98M | 1.02M | 1.33M | 1.57M | 1.43M | 1.71M | 1.95M | 2.15M | 1.96M | 2.01M | 1.83M | | 1.04M | 1.06M | 1.13M | 1.01M | 1.00M | 0.99M | 1.06M | 1.07M | 1.27M | 1.43M | 1.70M | 1.82M | 1.51M | 1.64M | 1.76M | 1.39M | 1.30M |
|
Total Debt
|
| | | 1.80M | 0.95M | 0.78M | 0.75M | 1.70M | 1.48M | 1.77M | 2.90M | 2.95M | | 2.47M | | 5.75M | 2.48M | 2.47M | 0.95M | | | 0.01M | | | 0.23M | 0.52M | 0.52M | 0.80M | 0.93M | 1.18M | 1.10M | 1.15M | 0.80M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 12.51M | 12.71M | 12.86M | 12.92M | 12.97M | 12.95M | 13.00M | 13.00M | 12.94M | | 13.40M | | 13.44M | 8.42M | 8.23M | 8.13M | 8.40M | 8.42M | | 8.46M | 8.43M | 8.38M | 8.31M | 8.35M | 8.36M | 8.08M | 8.06M | 8.22M | 8.82M | 9.27M | | 11.04M | 12.22M | 13.55M | 14.83M | 15.96M | 16.83M | 17.14M | 17.15M | 17.42M | 17.63M | 17.65M | 17.51M | 18.03M | 18.71M | 18.80M | 19.17M | 19.26M |
|
Shareholder's Equity
|
| | | 12.51M | 12.71M | 12.86M | 12.92M | 12.97M | 12.95M | 13.00M | 13.00M | 12.94M | | 13.40M | | 13.44M | 8.42M | 8.23M | 8.13M | 8.40M | 8.42M | | 8.46M | 8.43M | 8.38M | 8.31M | 8.35M | 8.36M | 8.08M | 8.06M | 8.22M | 8.82M | 9.27M | | 11.04M | 12.22M | 13.55M | 14.83M | 15.96M | 16.83M | 17.14M | 17.15M | 17.42M | 17.63M | 17.65M | 17.51M | 18.03M | 18.71M | 18.80M | 19.17M | 19.26M |
|
Liabilities and Shareholders Equity
|
| | | 15.95M | 15.37M | 15.25M | 15.28M | 16.57M | 16.20M | 16.48M | 17.66M | 17.94M | | 17.92M | | 21.68M | 12.14M | 11.99M | 10.23M | 10.40M | 9.90M | | 9.44M | 9.45M | 9.71M | 9.88M | 9.78M | 10.07M | 10.03M | 10.21M | 10.19M | 10.83M | 11.10M | | 12.07M | 13.28M | 14.68M | 15.84M | 16.96M | 17.82M | 18.20M | 18.22M | 18.69M | 19.06M | 19.35M | 19.33M | 19.54M | 20.35M | 20.56M | 20.56M | 20.56M |
|
Treasury Shares
|
| | | 0.00M | 0.06M | 0.06M | 0.06M | 0.00M | 0.06M | 0.06M | 0.06M | -0.00M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.07M | | | 0.09M | 0.09M | | 0.03M | 0.12M | 0.14M | 0.15M | 0.19M | 0.06M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Retained Earnings
|
| | | 5.31M | 5.42M | 5.50M | 5.55M | 5.64M | 5.58M | 5.58M | 5.54M | 5.47M | | 5.77M | | 5.70M | 0.46M | 0.27M | 0.17M | 0.43M | 0.44M | | 0.45M | 0.42M | 0.36M | 0.28M | 0.32M | 0.32M | 0.02M | -0.02M | 0.06M | 0.47M | 0.87M | | 2.33M | 3.33M | 4.63M | 5.84M | 7.08M | 7.99M | 8.24M | 8.51M | 8.86M | 9.12M | 9.20M | 9.52M | 9.99M | 10.63M | 10.66M | 10.99M | 11.04M |