|
Cash & Equivalents
|
18.13M | 23.27M | 25.67M | 25.96M | 22.13M | 18.05M | 18.05M | 16.20M | 14.88M | 9.65M | 5.93M | 17.57M | 29.16M | 19.72M | 12.67M | 4.24M |
|
Short-term Investments
|
| | | | | | | | | 2.99M | 7.77M | 8.08M | 13.27M | 29.66M | 34.62M | 40.33M |
|
Cash & Current Investments
|
18.13M | 23.27M | 25.67M | 25.96M | 22.13M | 18.05M | 18.05M | 16.20M | 14.88M | 12.63M | 13.71M | 25.65M | 42.43M | 49.38M | 47.29M | 44.56M |
|
Receivables - Net
|
| 7.58M | 3.73M | 3.69M | 3.48M | 5.64M | 4.90M | 3.27M | 5.11M | 4.91M | 6.56M | 21.13M | 34.86M | 4.84M | 10.67M | 7.79M |
|
Receivables - Other
|
| | | | | | | | | | | 11.78M | 5.92M | 2.03M | | |
|
Receivables
|
| 7.58M | 3.73M | 3.69M | 3.48M | 5.64M | 4.90M | 3.27M | 5.11M | 4.91M | 6.56M | 32.91M | 40.78M | 6.86M | 10.67M | 7.79M |
|
Raw Materials
|
| | | | | | | | | | | 1.32M | 4.40M | 4.90M | 4.35M | 3.98M |
|
Finished Goods
|
| | | | | | | | | | | 8.91M | 16.19M | 15.79M | 13.23M | 15.21M |
|
Inventory
|
| 8.68M | 6.50M | 5.23M | 6.42M | 5.34M | 6.98M | 7.61M | 6.80M | 7.84M | 7.75M | 10.23M | 20.59M | 20.68M | 17.58M | 19.19M |
|
Prepaid Assets
|
| 0.68M | 0.22M | 0.78M | 1.07M | 1.19M | 1.57M | 0.19M | 0.42M | 0.64M | 0.64M | 0.68M | 0.70M | 1.27M | 0.95M | 0.75M |
|
Current Assets
|
| 40.22M | 35.90M | 35.44M | 37.91M | 34.23M | 30.81M | 26.68M | 26.61M | 25.84M | 28.41M | 69.48M | 104.51M | 88.81M | 77.65M | 73.27M |
|
Property, Plant & Equipment (Net)
|
| 12.56M | 12.65M | 11.90M | 10.91M | 10.85M | 11.47M | 12.09M | 11.35M | 10.85M | 10.63M | 30.82M | 87.93M | 100.15M | 93.48M | 87.35M |
|
Long-Term Investments
|
| | | | | | | | | 1.99M | | | | | | |
|
Intangibles
|
| 0.41M | 0.36M | 0.29M | 0.28M | 0.27M | -0.25M | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.41M | 0.36M | 0.29M | 0.28M | 0.27M | -0.25M | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 4.63M | 13.87M | 6.52M | 8.39M | |
|
Other Non-Current Assets
|
| | | | | 0.60M | 0.02M | 0.01M | 0.01M | 0.17M | 0.09M | 0.04M | 0.01M | 0.18M | 0.15M | 0.10M |
|
Non-Current Assets
|
| 12.97M | 13.02M | 11.68M | 10.68M | 10.64M | 11.28M | 11.93M | 11.22M | 10.74M | 10.54M | 30.82M | 87.93M | 100.15M | 93.48M | 87.35M |
|
Assets
|
| 53.19M | 48.92M | 47.63M | 49.10M | 45.35M | 42.29M | 38.78M | 38.16M | 36.96M | 39.18M | 104.97M | 206.30M | 195.67M | 179.67M | 160.72M |
|
Accounts Payables
|
| 3.85M | 3.66M | 5.10M | 5.11M | 5.14M | 5.70M | 4.47M | 4.96M | 5.37M | 5.01M | 16.26M | 20.40M | 6.40M | 4.78M | 4.29M |
|
Dividends payables
|
| | | 0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 1.44M | 1.42M | 1.42M | 1.42M |
|
Payables
|
| 3.85M | 3.66M | 5.16M | 5.17M | 5.14M | 5.75M | 4.53M | 5.01M | 5.42M | 5.06M | 16.31M | 21.84M | 7.82M | 6.20M | 5.71M |
|
Accumulated Expenses
|
| 0.95M | 0.63M | 0.81M | 0.82M | 0.79M | 0.76M | 0.66M | 0.79M | 0.77M | 0.92M | 1.97M | 3.45M | 1.00M | 1.38M | 1.07M |
|
Other Accumulated Expenses
|
| 3.91M | 1.07M | 1.67M | 7.72M | 7.72M | 0.69M | 1.01M | 0.66M | 1.47M | 1.39M | 3.40M | 3.73M | 1.99M | 0.63M | 0.87M |
|
Short term Debt
|
| 0.52M | 0.62M | 0.32M | 0.25M | 0.15M | 0.25M | 0.43M | 0.41M | 0.41M | 0.26M | 1.03M | 0.29M | 0.29M | 0.30M | 0.33M |
|
Current Taxes
|
| 0.15M | 0.03M | | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 4.37M | 4.96M | 0.06M | 0.00M | 0.00M |
|
Current Deferred Revenue
|
| | 0.87M | 1.40M | 1.72M | 0.44M | 0.40M | 0.69M | 0.36M | | | | 2.34M | 0.44M | 0.20M | 0.38M |
|
Total Current Liabilities
|
| 9.99M | 6.13M | 8.08M | 16.62M | 15.10M | 8.10M | 7.17M | 7.90M | 8.62M | 8.26M | 27.90M | 35.32M | 12.14M | 9.38M | 8.78M |
|
Non-Current Debt
|
| 4.30M | 4.14M | 3.83M | 3.58M | 3.43M | 3.42M | 3.50M | 3.08M | 2.64M | 2.38M | 2.71M | 1.81M | 1.53M | 1.23M | 0.90M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 0.08M | | 24.48M | 70.00M | 75.46M | 69.77M | 63.87M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 11.26M | | 30.61M | 37.14M | 13.67M | 10.61M | 9.68M |
|
Total Liabilities
|
| 14.29M | 10.27M | 11.90M | 20.20M | 18.52M | 11.51M | 10.67M | 10.98M | 11.34M | 10.64M | 55.09M | 107.14M | 89.13M | 80.38M | 73.55M |
|
Total Debt
|
| 4.82M | 4.76M | 4.14M | 3.82M | 3.57M | 3.67M | 3.93M | 3.49M | 3.05M | 2.64M | 3.74M | 2.10M | 1.82M | 1.54M | 1.23M |
|
Common Equity
|
35.92M | 38.90M | 38.65M | 35.73M | 28.65M | 26.58M | 30.78M | 28.11M | 27.17M | 25.61M | 28.54M | 49.88M | 99.17M | 106.54M | 99.29M | 87.17M |
|
Shareholder's Equity
|
35.92M | 38.90M | 38.65M | 35.73M | 28.65M | 26.58M | 30.78M | 28.11M | 27.17M | 25.61M | 28.54M | 49.88M | 99.17M | 106.54M | 99.29M | 87.17M |
|
Liabilities and Shareholders Equity
|
| 53.19M | 48.92M | 47.63M | 49.10M | 45.35M | 42.29M | 38.78M | 38.16M | 36.96M | 39.18M | 104.97M | 206.30M | 195.67M | 179.67M | 160.72M |
|
Treasury Shares
|
| | | 0.07M | 0.66M | 0.72M | | | | | | | 0.53M | 3.56M | 4.09M | 4.09M |
|
Retained Earnings
|
| -21.05M | -19.63M | -23.77M | -29.98M | -32.34M | -28.27M | -31.96M | -35.70M | -37.04M | -33.89M | -9.67M | 41.18M | 46.03M | 38.79M | 26.67M |
|
Preferred Shares
|
| 1.23M | 0.54M | 0.54M | 0.54M | 0.54M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |