|
Cash & Equivalents
|
0.01M | 0.01M | 0.45M | 0.49M | 0.19M | 9.13M | 9.27M | 7.06M | 2.27M | 0.46M | 4.94M | 4.23M | 5.19M | 3.04M | 4.65M | 5.52M | 6.32M | 19.61M | 3.98M | 3.96M | 5.10M | 2.22M | 2.87M | 3.18M | 3.11M | 3.47M | 6.10M | 3.74M | 4.05M | 6.90M | 6.75M | 9.40M | 6.79M | 6.50M | 8.46M | 6.51M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 14.52M | 14.53M | 14.54M | 13.54M | 11.51M | 9.54M | 10.12M | 9.22M | 9.32M | 9.44M | 7.77M | 5.96M | 5.02M | 3.18M | 3.22M | 2.62M | 1.03M | |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.45M | 0.49M | 0.19M | 9.13M | 9.27M | 7.06M | 2.27M | 0.46M | 4.94M | 4.23M | 5.19M | 3.04M | 4.65M | 5.52M | 6.32M | 19.61M | 18.50M | 18.49M | 19.64M | 15.76M | 14.39M | 12.72M | 13.24M | 12.69M | 15.42M | 13.17M | 11.82M | 12.86M | 11.77M | 12.58M | 10.01M | 9.12M | 9.49M | 6.51M |
|
Receivables - Net
|
4.94M | | | | 5.19M | 5.31M | 4.61M | 8.18M | 10.55M | 8.65M | 8.36M | 9.22M | 11.68M | 9.12M | 10.47M | 9.77M | 7.49M | 5.75M | 6.55M | 5.84M | 5.09M | 9.09M | 10.02M | 11.41M | 11.33M | 10.18M | 9.31M | 9.05M | 8.37M | 7.46M | 8.48M | 9.42M | 8.31M | 7.38M | 7.26M | 12.22M |
|
Receivables - Other
|
| | | | | | 0.30M | 0.03M | 0.07M | 0.01M | 0.08M | 0.11M | 0.03M | 214.00 | | | 106.00 | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
4.94M | | | | 5.19M | 5.31M | 4.91M | 8.21M | 10.62M | 8.65M | 8.44M | 9.33M | 11.71M | 9.12M | 10.47M | 9.77M | 7.49M | 5.75M | 6.55M | 5.84M | 5.09M | 9.09M | 10.02M | 11.41M | 11.33M | 10.18M | 9.31M | 9.05M | 8.37M | 7.46M | 8.48M | 9.42M | 8.31M | 7.38M | 7.26M | 12.22M |
|
Raw Materials
|
2.70M | | | | 2.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
3.22M | | | | 4.50M | 3.68M | 3.52M | 3.54M | 7.22M | 9.78M | 9.27M | 8.69M | 7.92M | 9.61M | 9.53M | 10.72M | 10.30M | 10.21M | 13.02M | 15.07M | 12.85M | 17.01M | 21.08M | 20.71M | 21.96M | 24.94M | 22.88M | 24.23M | 23.60M | 23.52M | 22.72M | 23.12M | 20.88M | 22.61M | 22.13M | 22.60M |
|
Prepaid Assets
|
0.13M | | | | 0.98M | 0.42M | 0.40M | 0.43M | 0.67M | 0.85M | 0.78M | 0.82M | 0.45M | 0.84M | 0.60M | 0.72M | 0.66M | 0.89M | 1.00M | 1.12M | 0.58M | 1.06M | 1.09M | 1.03M | 0.50M | 1.44M | 1.23M | 0.67M | 0.61M | 0.83M | 1.47M | 0.96M | 0.84M | 1.18M | 1.22M | 2.14M |
|
Current Assets
|
8.31M | | | | 10.05M | 18.10M | 17.54M | 18.97M | 20.30M | 19.33M | 22.92M | 22.48M | 24.68M | 21.98M | 24.64M | 25.98M | 24.08M | 35.79M | 38.43M | 39.78M | 37.59M | 42.32M | 45.96M | 45.23M | 45.84M | 47.88M | 47.34M | 45.05M | 42.44M | 42.58M | 41.82M | 38.17M | 32.20M | 32.64M | 32.42M | 36.00M |
|
Buildings
|
0.10M | | | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | | | | | | 0.20M | 0.65M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.72M | | | | 1.58M | 1.82M | 1.76M | 1.56M | 1.76M | 2.44M | 2.84M | 3.37M | 3.57M | 3.55M | 3.55M | 3.57M | 3.49M | 3.37M | 3.22M | 3.09M | 3.09M | 2.87M | 2.69M | 2.59M | 2.57M | 2.45M | 2.43M | 2.26M | 2.37M | 2.25M | 2.00M | 1.86M | 1.67M | 1.47M | 1.44M | 1.52M |
|
Goodwill
|
3.32M | | | | 3.32M | 3.32M | 3.32M | 6.46M | 7.91M | 7.91M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 7.12M | 4.42M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M |
|
Intangibles
|
| | | | 0.61M | 0.51M | 0.41M | 2.05M | 3.53M | 3.18M | 1.71M | 1.52M | 1.35M | 1.17M | 1.00M | 0.83M | 0.66M | 0.50M | 0.33M | 0.17M | 0.11M | 0.09M | 0.07M | 0.06M | 0.04M | 0.03M | 0.01M | | | | | | | | | |
|
Goodwill & Intangibles
|
1.00M | | | | 0.61M | 3.83M | 3.74M | 8.51M | 11.44M | 11.09M | 8.83M | 8.64M | 8.47M | 8.29M | 8.12M | 7.95M | 7.78M | 7.62M | 7.45M | 7.29M | 7.23M | 7.21M | 7.19M | 7.18M | 7.16M | 7.15M | 4.43M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M |
|
Long-Term Deferred Tax
|
0.90M | | | | 2.37M | 1.10M | 0.53M | 1.67M | 3.92M | 3.67M | 3.05M | 3.05M | 3.02M | 3.46M | 3.98M | 3.94M | 3.70M | 3.64M | 3.49M | 3.60M | 3.64M | 3.57M | 3.64M | 3.78M | | | | 0.72M | | 0.14M | 0.35M | 0.51M | | | | |
|
Other Non-Current Assets
|
0.03M | | | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.08M | 0.08M | 0.08M | 0.05M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Non-Current Assets
|
-8.31M | | | | 6.86M | 6.79M | 6.05M | 11.79M | 0.34M | 0.34M | 0.31M | 0.28M | 0.25M | 15.35M | 0.22M | 0.22M | 0.24M | 0.22M | 0.20M | 0.18M | 0.16M | 0.16M | 0.16M | 0.14M | 0.21M | 0.23M | 0.25M | 0.25M | 0.35M | 0.41M | 0.39M | 0.38M | 0.35M | 0.34M | 0.45M | 0.67M |
|
Assets
|
| | | | 16.92M | 24.89M | 23.59M | 30.76M | 36.06M | 36.58M | 37.69M | 37.60M | 39.78M | 37.32M | 40.37M | 41.52M | 39.13M | 50.46M | 52.64M | 53.80M | 51.59M | 57.09M | 60.47M | 59.63M | 56.36M | 58.15M | 54.82M | 51.51M | 48.27M | 48.31M | 47.41M | 43.67M | 36.93M | 37.11M | 39.38M | 43.06M |
|
Accounts Payables
|
| | | | 3.90M | 1.10M | 1.27M | 2.46M | 3.71M | 5.15M | 3.14M | 3.59M | 4.12M | 3.83M | 3.02M | 3.68M | 0.98M | 2.74M | 4.15M | 3.85M | 2.06M | 4.39M | 6.33M | 5.06M | 4.59M | 5.73M | 2.81M | 3.23M | 1.20M | 2.67M | 2.86M | 4.06M | 2.07M | 4.48M | 4.10M | 6.03M |
|
Notes Payables
|
| | | | 0.64M | | | | 1.16M | 0.22M | 1.73M | 1.63M | 1.38M | 1.02M | 1.49M | 1.43M | 1.37M | 1.19M | 1.78M | 1.74M | 1.14M | 2.22M | 2.87M | 2.69M | 2.95M | 3.00M | 3.01M | 2.26M | 2.08M | 1.36M | 1.14M | 1.11M | 1.04M | 1.08M | 1.18M | 1.17M |
|
Payables
|
| | | | 4.54M | 1.10M | 1.27M | 2.46M | 4.87M | 5.37M | 4.87M | 5.22M | 5.49M | 4.85M | 4.51M | 5.11M | 2.34M | 3.93M | 5.93M | 5.58M | 3.20M | 6.61M | 9.20M | 7.75M | 7.55M | 8.72M | 5.82M | 5.49M | 3.28M | 4.03M | 4.00M | 5.17M | 3.10M | 5.56M | 5.27M | 7.21M |
|
Accumulated Expenses
|
| | | | 1.93M | 1.46M | 1.48M | 1.97M | 3.93M | 4.68M | 6.02M | 3.57M | 4.61M | 4.61M | 4.16M | 3.76M | 3.48M | 3.59M | 3.04M | 3.44M | 3.85M | 3.72M | 3.30M | 3.94M | 3.01M | 3.86M | 4.99M | 4.78M | 3.20M | 3.81M | 4.88M | 6.00M | 4.81M | 3.73M | 3.52M | 4.15M |
|
Other Accumulated Expenses
|
| | | | 0.39M | 0.05M | 0.04M | 0.11M | 1.20M | 1.12M | 0.96M | 1.16M | 0.93M | 0.98M | 1.10M | 1.15M | 0.71M | 0.59M | 0.43M | 0.62M | 0.30M | 0.85M | 1.08M | 1.31M | 0.77M | 0.83M | 1.32M | 1.28M | 0.85M | 0.87M | 1.02M | 1.78M | 2.56M | 1.23M | 0.77M | 0.87M |
|
Short term Debt
|
| | | | 3.33M | | | | 0.42M | 0.55M | 1.06M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | 1.00M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.55M | 0.55M | 0.54M | 0.54M | 0.54M | 0.58M | 0.37M | 0.39M | 0.41M | 0.37M | 0.32M | 0.29M | 0.27M | 0.46M | 0.51M |
|
Current Deferred Revenue
|
| | | | 1.03M | 0.87M | 0.92M | 1.14M | | | | | 0.37M | | | | 0.31M | 0.29M | 0.27M | 0.26M | 0.51M | | | | 0.38M | 0.40M | 0.29M | 0.26M | 0.30M | 0.29M | 0.25M | 0.16M | 0.22M | 0.06M | 0.15M | 0.12M |
|
Total Current Liabilities
|
| | | | 9.95M | 2.56M | 2.75M | 4.43M | 9.22M | 10.60M | 12.49M | 9.56M | 10.66M | 10.04M | 10.26M | 10.52M | 7.81M | 9.85M | 11.48M | 11.60M | 9.63M | 10.88M | 13.05M | 12.23M | 11.10M | 13.12M | 11.40M | 10.63M | 6.87M | 8.25M | 9.25M | 11.49M | 8.20M | 9.56M | 9.25M | 12.87M |
|
Non-Current Debt
|
| | | | 0.34M | | 0.30M | 0.47M | 0.27M | 0.21M | 0.49M | 0.35M | 0.20M | 0.05M | | | | | | | | | 0.80M | 0.56M | 0.41M | 0.21M | | | | | | | | | | |
|
Minority Interest
|
| | | | 0.44M | 0.32M | 0.21M | 0.07M | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 1.05M | | | | 1.42M | | | | 1.18M | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | | 0.04M | | | | 0.05M | 0.05M | 0.08M | 0.04M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.79M | 0.64M | 0.50M | 0.40M | 0.26M | 0.15M | 1.73M | 1.77M | 1.69M | 1.62M | 1.55M | 1.51M | 1.45M | 3.85M | 3.81M |
|
Total Liabilities
|
| | | | 10.30M | 2.56M | 2.75M | 4.43M | 9.48M | 10.82M | 13.36M | 10.15M | 11.01M | 10.10M | 13.01M | 12.92M | 9.84M | 11.49M | 11.48M | 11.60M | 9.63M | 11.67M | 14.48M | 13.29M | 12.04M | 13.73M | 11.68M | 12.36M | 8.68M | 9.94M | 10.86M | 13.05M | 9.76M | 11.06M | 13.17M | 16.72M |
|
Total Debt
|
| | | | 3.67M | | 0.30M | 0.47M | 0.69M | 0.77M | 1.55M | 0.57M | 0.20M | 0.05M | | | | | | | | | 0.80M | 0.56M | 0.41M | 0.21M | | | | | | | | | | 1.00M |
|
Common Equity
|
5.82M | | | | 6.62M | 22.33M | 20.84M | 26.33M | 26.57M | 25.77M | 24.33M | 27.45M | 28.77M | 27.22M | 27.36M | 28.60M | 29.29M | 38.97M | 41.16M | 42.21M | 41.96M | 45.42M | 45.98M | 46.35M | 44.32M | 44.42M | 43.14M | 39.15M | 39.58M | 38.37M | 36.55M | 30.62M | 27.17M | 26.05M | 26.20M | 26.34M |
|
Shareholder's Equity
|
5.82M | | | | 6.62M | 22.33M | 20.84M | 26.33M | 26.57M | 25.77M | 24.33M | 27.45M | 28.77M | 27.22M | 27.36M | 28.60M | 29.29M | 38.97M | 41.16M | 42.21M | 41.96M | 45.42M | 45.98M | 46.35M | 44.32M | 44.42M | 43.14M | 39.15M | 39.58M | 38.37M | 36.55M | 30.62M | 27.17M | 26.05M | 26.20M | 26.34M |
|
Liabilities and Shareholders Equity
|
| | | | 16.92M | 24.89M | 23.59M | 30.76M | 36.06M | 36.58M | 37.69M | 37.60M | 39.78M | 37.32M | 40.37M | 41.52M | 39.13M | 50.46M | 52.64M | 53.80M | 51.59M | 57.09M | 60.47M | 59.63M | 56.36M | 58.15M | 54.82M | 51.51M | 48.27M | 48.31M | 47.41M | 43.67M | 36.93M | 37.11M | 39.38M | 43.06M |
|
Retained Earnings
|
| | | | 0.28M | -0.51M | -2.02M | -0.73M | -0.85M | -1.80M | -3.39M | -2.85M | -1.76M | -2.85M | -2.86M | -2.01M | -1.76M | -1.72M | 0.15M | 0.96M | 0.57M | 1.11M | 1.43M | 1.56M | -1.70M | -2.10M | -4.50M | -8.14M | -8.42M | -9.76M | -12.10M | -18.92M | -22.05M | -24.07M | -26.09M | -25.83M |
|
Preferred Shares
|
| | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.20M | | | | 0.20M | 0.58M | 0.58M | 0.58M | 0.58M | 0.56M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.55M | 0.51M | 0.47M | 0.47M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | |