|
Cash & Equivalents
|
0.26M | 0.20M | 0.13M | 16.24M | 17.75M | 15.05M | 14.78M | 11.71M | 11.71M | 10.61M | 5.64M | 3.53M | 5.43M | 3.67M | 2.84M | 0.90M | 0.73M | 2.07M | 1.65M | 11.36M | 8.54M | 7.71M | 5.10M | 4.19M | 2.66M | 0.36M | 0.21M | | 0.29M | 0.30M | 0.55M | 0.21M | 1.12M | 0.50M | 0.50M | 0.07M | 0.17M | 0.00M |
|
Cash & Current Investments
|
0.26M | 0.20M | 0.13M | 16.24M | 17.75M | 15.05M | 14.78M | 11.71M | 11.71M | 10.61M | 5.64M | 3.53M | 5.43M | 3.67M | 2.84M | 0.90M | 0.73M | 2.07M | 1.65M | 11.36M | 8.54M | 7.71M | 5.10M | 4.19M | 2.66M | 0.36M | 0.21M | | 0.29M | 0.30M | 0.55M | 0.21M | 1.12M | 0.50M | 0.50M | 0.07M | 0.17M | 0.00M |
|
Receivables - Net
|
-0.87M | | | 4.40M | 3.35M | 1.71M | 1.98M | 4.80M | 4.23M | 3.75M | 7.73M | 9.22M | 5.90M | 5.04M | 0.93M | 0.94M | 0.77M | 1.78M | 1.19M | 2.71M | 4.88M | 3.52M | 4.24M | 3.62M | 3.99M | 1.22M | 2.23M | 3.22M | 3.72M | 1.58M | 1.68M | 1.28M | 2.31M | 2.95M | 2.15M | 1.69M | 2.03M | 0.86M |
|
Receivables - Other
|
| | | | 960.00 | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | | | | | |
|
Receivables
|
-0.87M | | | 4.40M | 3.35M | 1.71M | 1.98M | 4.80M | 4.23M | 3.75M | 7.73M | 9.22M | 5.90M | 5.04M | 0.93M | 0.94M | 0.77M | 1.78M | 1.19M | 2.71M | 4.88M | 3.52M | 6.24M | 5.62M | 5.99M | 3.22M | 4.23M | 5.22M | 5.72M | 3.58M | 3.68M | 3.28M | 2.31M | 2.95M | 2.15M | 1.69M | 2.03M | 0.86M |
|
Raw Materials
|
| | | | | | | | | | | | | | 8.05M | | | | 5.53M | 5.33M | 5.12M | 5.49M | 6.61M | 7.59M | 8.86M | 11.52M | 12.28M | | 14.40M | 15.58M | 14.31M | 14.21M | 13.77M | 13.21M | 11.90M | 11.69M | 11.76M | 9.72M |
|
Finished Goods
|
| | | | | | | | | | | | | | 5.86M | | | | 3.57M | 3.23M | 3.10M | 3.10M | 2.41M | 2.89M | 3.12M | 4.11M | 3.18M | | 3.29M | 3.58M | 2.21M | 2.02M | 2.01M | 1.82M | 0.99M | 1.45M | 1.24M | 1.17M |
|
Inventory
|
2.09M | | | 5.09M | | 5.99M | 5.53M | 5.76M | 6.62M | 7.74M | 8.80M | 10.45M | 12.46M | 14.47M | 13.91M | 14.13M | 14.48M | 14.38M | 9.09M | 8.55M | 8.22M | 8.60M | 9.02M | 10.48M | 11.98M | 15.62M | 15.46M | | 17.69M | 19.16M | 16.52M | 16.22M | 15.78M | 15.03M | 12.89M | 13.13M | 12.99M | 10.89M |
|
Current Deferred Tax Assets
|
0.20M | | | 0.16M | | 0.22M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.09M | | | 0.18M | | 0.26M | 0.33M | 0.53M | 0.54M | 0.84M | 0.47M | 1.25M | 1.17M | 1.17M | 1.26M | 1.46M | 1.02M | 0.33M | 0.36M | 0.77M | 3.24M | 4.12M | 4.01M | 3.26M | 4.39M | 4.33M | 2.63M | | 1.05M | 0.94M | 0.46M | 0.44M | 0.39M | 0.17M | 0.05M | 0.07M | 0.04M | 0.07M |
|
Current Assets
|
3.95M | | | 25.66M | | 23.75M | 23.62M | 23.10M | 23.40M | 23.24M | 23.02M | 24.35M | 24.86M | 24.25M | 19.18M | 18.55M | 18.11M | 17.28M | 14.64M | 25.75M | 25.66M | 24.73M | 25.15M | 24.34M | 25.81M | 24.32M | 23.32M | | 25.54M | 24.76M | 21.99M | 20.95M | 19.59M | 18.65M | 15.60M | 14.96M | 15.24M | 11.82M |
|
Property, Plant & Equipment (Net)
|
0.54M | | | 0.74M | | 0.78M | 0.73M | 0.80M | 1.47M | 1.43M | 2.12M | 2.17M | 2.12M | 2.24M | 2.10M | 1.94M | 1.78M | 1.63M | 1.50M | 1.35M | 1.21M | 1.09M | 1.02M | 0.89M | 0.77M | 0.66M | 0.54M | | 0.51M | 0.42M | 0.34M | 0.28M | 0.24M | 0.22M | 0.20M | 0.18M | 0.16M | 0.14M |
|
Long-Term Deferred Tax
|
| | | 0.31M | | 0.37M | 0.36M | | | | | | | | | 0.66M | 0.66M | 0.66M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.09M | | | 0.07M | | 0.07M | 0.08M | 0.09M | 0.11M | 0.11M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | |
|
Non-Current Assets
|
0.84M | | | 0.97M | | 1.06M | 1.02M | 0.89M | 1.58M | 1.54M | 2.22M | 4.91M | 4.70M | 4.68M | 4.38M | 4.72M | 4.40M | 4.11M | 3.15M | 2.84M | 2.55M | 2.26M | 2.03M | 1.73M | 1.44M | 1.16M | 0.87M | | 2.78M | 3.63M | 3.27M | 2.92M | 2.59M | 2.27M | 1.95M | 1.63M | 1.30M | 0.52M |
|
Assets
|
4.78M | | | 26.63M | | 24.81M | 24.65M | 23.99M | 24.98M | 24.78M | 25.24M | 29.26M | 29.56M | 28.93M | 23.56M | 23.27M | 22.51M | 21.38M | 17.80M | 28.60M | 28.21M | 26.99M | 27.18M | 26.07M | 27.25M | 25.48M | 24.19M | | 28.31M | 28.40M | 25.26M | 23.86M | 22.18M | 20.92M | 17.55M | 16.59M | 16.55M | 12.35M |
|
Accounts Payables
|
0.18M | | | 0.67M | | 0.44M | 0.56M | 0.61M | 0.59M | 0.79M | 1.07M | 1.59M | 1.37M | 0.94M | 1.03M | 1.07M | 0.83M | 0.91M | 1.14M | 1.13M | 1.30M | 1.25M | 1.21M | 1.21M | 3.48M | 3.57M | 2.13M | | 1.53M | 1.99M | 1.76M | 2.54M | 1.47M | 1.17M | 1.10M | 1.12M | 1.14M | 1.51M |
|
Notes Payables
|
0.33M | | | 0.35M | | 0.29M | 0.26M | 0.21M | 0.85M | 0.82M | 1.21M | 1.16M | 1.11M | 1.19M | 1.11M | 1.02M | 0.94M | 0.86M | 0.78M | 0.70M | 0.63M | 0.57M | 0.51M | 0.45M | 0.39M | 0.33M | 0.27M | | 0.14M | 0.23M | 0.06M | 0.26M | 0.26M | 0.27M | 0.27M | 0.43M | 0.43M | 0.51M |
|
Payables
|
0.51M | | | 1.02M | | 0.73M | 0.82M | 0.82M | 1.44M | 1.61M | 2.27M | 2.75M | 2.48M | 2.13M | 2.14M | 2.10M | 1.77M | 1.77M | 1.92M | 1.83M | 1.93M | 1.82M | 1.72M | 1.66M | 3.88M | 3.90M | 2.39M | | 1.68M | 2.22M | 1.83M | 2.80M | 1.73M | 1.44M | 1.37M | 1.55M | 1.57M | 2.01M |
|
Short term Debt
|
0.97M | | | | | | | | | | | | | | | | | 0.24M | 1.43M | 1.64M | | | | | | | 1.88M | | 4.93M | 5.19M | 4.24M | 4.91M | 4.68M | 4.66M | 4.80M | 4.79M | 5.30M | 4.65M |
|
Current Leases
|
| | | | | | | | | | | 0.54M | 0.56M | 0.59M | 0.62M | 0.63M | 0.65M | 0.66M | 0.67M | 0.68M | 0.69M | 0.71M | 0.72M | 0.69M | 0.59M | 0.45M | 0.27M | | 0.72M | 1.04M | 1.12M | 1.20M | 1.26M | 1.32M | 1.38M | 1.34M | 1.12M | 0.84M |
|
Current Taxes
|
0.30M | | | 1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.40M | | | 2.74M | | 0.73M | 1.01M | 1.28M | 1.42M | 1.87M | 1.93M | 3.72M | 3.57M | 2.95M | 2.75M | 2.90M | 2.96M | 3.11M | 4.52M | 4.50M | 5.29M | 3.37M | 3.39M | 3.61M | 5.67M | 5.87M | 5.95M | | 10.14M | 11.45M | 10.21M | 11.28M | 9.44M | 8.52M | 8.56M | 9.14M | 9.49M | 9.45M |
|
Non-Current Debt
|
0.13M | | | 0.24M | | 0.18M | 0.15M | 0.11M | 0.63M | 0.62M | 0.92M | 0.88M | 0.83M | 0.86M | 0.78M | 0.70M | 1.72M | 1.72M | 0.51M | 0.45M | 0.39M | 0.33M | 0.27M | 0.20M | 0.14M | 0.08M | 0.06M | | 0.01M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 2.68M | 2.54M | 2.41M | 2.28M | 2.13M | 1.98M | 1.82M | 1.66M | 1.50M | 1.33M | 1.16M | 0.99M | 0.81M | 0.64M | 0.45M | 0.27M | | 2.24M | 3.21M | 2.98M | 2.73M | 2.45M | 2.16M | 0.47M | 1.54M | 1.19M | 0.84M |
|
Total Liabilities
|
2.53M | | | 2.98M | | 0.91M | 1.16M | 1.38M | 2.05M | 2.49M | 2.86M | 6.73M | 6.38M | 5.62M | 5.19M | 5.09M | 6.64M | 6.56M | 6.31M | 5.84M | 6.31M | 4.15M | 3.93M | 3.94M | 5.86M | 5.96M | 6.01M | | 11.68M | 13.61M | 12.07M | 12.81M | 10.63M | 9.36M | 9.03M | 9.34M | 9.56M | 9.45M |
|
Total Debt
|
1.09M | | | 0.24M | | 0.18M | 0.15M | 0.11M | 0.63M | 0.62M | 0.92M | 0.88M | 0.83M | 0.86M | 0.78M | 0.70M | 1.72M | 1.96M | 1.94M | 2.10M | 0.39M | 0.33M | 0.27M | 0.20M | 0.14M | 0.08M | 1.94M | | 4.93M | 5.19M | 4.24M | 4.91M | 4.68M | 4.66M | 4.80M | 4.79M | 5.30M | 4.65M |
|
Common Equity
|
2.25M | | | 23.65M | | 23.90M | 23.49M | 22.61M | 22.94M | 22.28M | 22.38M | 22.53M | 23.18M | 23.30M | 18.38M | 18.18M | 15.88M | 14.83M | 11.49M | 22.76M | 21.89M | 22.84M | 23.25M | 22.13M | 21.39M | 19.52M | 18.18M | | 16.63M | 14.79M | 13.19M | 11.05M | 11.55M | 11.56M | 8.51M | 7.25M | 6.98M | 2.90M |
|
Shareholder's Equity
|
| | | 23.65M | | 23.90M | 23.49M | 22.61M | 22.94M | 22.28M | 22.38M | 22.53M | 23.18M | 23.30M | 18.38M | 18.18M | 15.88M | 14.83M | 11.49M | 22.76M | 21.89M | 22.84M | 23.25M | 22.13M | 21.39M | 19.52M | 18.18M | | 16.63M | 14.79M | 13.19M | 11.05M | 11.55M | 11.56M | 8.51M | 7.25M | 6.98M | 2.90M |
|
Liabilities and Shareholders Equity
|
4.78M | | | 26.63M | | 24.81M | 24.65M | 23.99M | 24.98M | 24.78M | 25.24M | 29.26M | 29.56M | 28.93M | 23.56M | 23.27M | 22.51M | 21.38M | 17.80M | 28.60M | 28.21M | 26.99M | 27.18M | 26.07M | 27.25M | 25.48M | 24.19M | | 28.31M | 28.40M | 25.26M | 23.86M | 22.18M | 20.92M | 17.55M | 16.59M | 16.55M | 12.35M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
0.01M | | | 4.41M | | 4.65M | 4.24M | 3.33M | 3.56M | 2.80M | 2.80M | 2.87M | 3.44M | 3.49M | -1.24M | -1.44M | -3.74M | -8.46M | -12.11M | -14.02M | -14.88M | -13.94M | -13.53M | -14.65M | -15.39M | -17.77M | -19.11M | | -20.66M | -22.50M | -25.66M | -27.80M | -27.30M | -27.29M | -30.34M | -31.60M | -31.87M | -35.96M |