|
Cash & Equivalents
|
0.54M | 0.89M | 0.78M | 0.73M | 0.98M | 0.99M | 0.99M | 0.67M | 1.30M | 0.75M | 0.71M | 0.38M | 0.62M | 0.79M | 0.79M | 0.49M | 0.82M | 0.93M | 0.45M | 0.80M | 1.55M | 2.82M | 3.45M | 3.79M | 3.02M | 4.48M | 5.25M | 4.09M | 4.28M | 0.81M | 0.62M | 1.45M | 1.59M | 1.10M | 1.91M | 2.22M | 2.40M | 3.30M | 3.73M | 4.10M | 2.57M | 2.85M | 3.60M |
|
Short-term Investments
|
6.33M | 6.44M | 6.63M | 6.70M | | | | | | | | | | | | | | | | | 0.21M | 0.19M | 0.27M | 0.25M | 0.27M | 0.33M | 0.43M | 0.68M | 0.82M | 2.50M | 2.51M | 1.90M | 1.48M | 0.75M | 0.67M | 0.90M | 0.97M | 0.90M | 1.02M | 0.92M | 0.66M | 0.59M | 0.31M |
|
Cash & Current Investments
|
6.87M | 7.32M | 7.41M | 7.43M | 0.98M | 0.99M | 0.99M | 0.67M | 1.30M | 0.75M | 0.71M | 0.38M | 0.62M | 0.79M | 0.79M | 0.49M | 0.82M | 0.93M | 0.45M | 0.80M | 1.76M | 3.01M | 3.72M | 4.03M | 3.29M | 4.82M | 5.68M | 4.77M | 5.11M | 3.30M | 3.13M | 3.34M | 3.07M | 1.85M | 2.58M | 3.12M | 3.37M | 4.20M | 4.75M | 5.02M | 3.23M | 3.44M | 3.91M |
|
Receivables - Net
|
0.94M | 0.86M | 0.80M | 0.94M | 0.77M | 0.82M | 0.86M | 0.87M | 1.08M | 0.77M | 0.66M | 0.70M | 0.79M | 0.64M | 0.39M | 0.68M | 1.02M | 0.91M | 0.93M | 0.50M | 1.30M | 1.78M | 1.17M | 1.31M | 2.33M | 2.08M | 1.45M | 1.59M | 1.13M | 1.34M | 0.23M | 0.78M | | 0.95M | 2.73M | 2.83M | 2.49M | 2.20M | 1.79M | 2.13M | 1.75M | 2.43M | 3.19M |
|
Receivables - Other
|
| | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.94M | 0.86M | 0.80M | 0.94M | 0.77M | 0.82M | 0.92M | 0.87M | 1.08M | 0.77M | 0.66M | 0.70M | 0.79M | 0.64M | 0.39M | 0.68M | 1.02M | 0.91M | 0.93M | 0.50M | 1.30M | 1.78M | 1.17M | 1.31M | 2.33M | 2.08M | 1.45M | 1.59M | 1.13M | 1.34M | 0.23M | 0.78M | | 0.95M | 2.73M | 2.83M | 2.49M | 2.20M | 1.79M | 2.13M | 1.75M | 2.43M | 3.19M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | 1.09M | 0.90M | 0.86M | 0.84M | 0.77M | | 0.60M | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | 2.09M | 2.16M | 2.09M | 1.83M | 1.83M | | 1.81M | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.11M | 0.05M | 0.03M | | 0.10M | | | | | | | | | | | | | | | | |
|
Inventory
|
3.03M | 3.12M | 3.18M | 2.96M | 2.98M | 3.08M | 3.46M | 3.94M | 4.03M | 4.15M | 4.27M | 4.52M | 4.32M | 4.32M | 4.48M | 4.49M | 4.20M | 3.85M | 3.90M | 3.79M | 3.29M | 3.17M | 3.05M | 2.72M | 2.63M | 2.50M | 2.52M | 2.26M | 5.13M | 2.24M | 2.48M | 2.42M | 2.27M | 2.08M | 4.38M | 4.13M | 4.49M | 4.22M | 4.00M | 3.44M | 3.59M | 3.30M | 3.64M |
|
Prepaid Assets
|
0.17M | 0.15M | 0.13M | 0.12M | 0.14M | 0.18M | 0.17M | 0.12M | 0.17M | 0.16M | 0.15M | 0.19M | 0.15M | 0.21M | 0.14M | 0.15M | 0.12M | 0.21M | 0.17M | 0.13M | 0.18M | 0.25M | 0.19M | 0.37M | 0.39M | 0.34M | 0.43M | 0.20M | 0.31M | 0.45M | 0.25M | 0.20M | 0.32M | 0.28M | 0.26M | 0.53M | 0.57M | 0.59M | 0.33M | 0.13M | 0.21M | 0.28M | 0.21M |
|
Current Assets
|
11.01M | 11.46M | 11.52M | 11.46M | 11.49M | 11.82M | 11.68M | 11.49M | 11.75M | 11.84M | 11.80M | 11.98M | 12.14M | 12.37M | 12.42M | 12.79M | 13.13M | 13.11M | 12.16M | 11.71M | 6.53M | 8.21M | 8.13M | 8.43M | 8.64M | 9.74M | 10.08M | 8.82M | 8.87M | 8.41M | 7.49M | 7.73M | 7.85M | 8.16M | 9.95M | 10.61M | 10.92M | 11.21M | 10.87M | 10.72M | 8.78M | 9.46M | 10.96M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 1.69M | 2.08M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.72M | 0.68M | 0.66M | 0.72M | 0.67M | 0.66M | 0.60M | 0.60M | 0.59M | 0.63M | 0.60M | 0.60M | 0.56M | 0.52M | 0.49M | 0.48M | 0.46M | 0.49M | 0.47M | 0.45M | 0.37M | 0.35M | 0.32M | 0.28M | 4.80M | 4.90M | 4.84M | 4.93M | 5.00M | 4.93M | 7.45M | 7.36M | 7.25M | 7.22M | 7.30M | 7.36M | 8.97M | 8.84M | 8.72M | 8.63M | 8.53M | 8.43M | 8.30M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.65M | 1.65M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 3.22M | 3.06M | 3.01M | 2.96M | 2.90M | 2.85M | 2.80M | 2.75M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 3.22M | 3.06M | 3.01M | 2.96M | 2.90M | 2.85M | 2.80M | 2.75M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 1.69M | 1.69M | 1.59M | 1.62M | 1.74M | 1.83M | 1.59M |
|
Other Non-Current Assets
|
0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.01M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.22M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 3.00M | 0.27M | 0.11M | 0.12M | 0.15M | 0.25M | 0.56M | 0.43M | 0.42M | 0.42M |
|
Non-Current Assets
|
0.77M | 0.72M | 0.70M | 0.77M | 0.72M | 0.66M | 0.62M | 0.63M | 0.63M | 0.66M | 0.63M | 0.61M | 0.56M | 0.53M | 0.50M | 0.49M | 0.47M | 0.50M | 0.48M | 0.45M | 1.04M | 0.93M | 0.80M | 0.66M | 5.08M | 5.13M | 5.10M | 5.54M | 6.69M | 7.03M | 7.46M | 7.37M | 7.26M | 7.23M | 9.53M | 14.13M | 13.85M | 13.69M | 13.52M | 13.72M | 15.21M | 15.13M | 14.71M |
|
Assets
|
11.78M | 12.18M | 12.22M | 12.22M | 12.21M | 12.49M | 12.30M | 12.12M | 12.38M | 12.51M | 12.44M | 12.60M | 12.71M | 12.89M | 12.93M | 13.28M | 13.60M | 13.60M | 12.64M | 12.16M | 7.57M | 9.14M | 8.93M | 9.09M | 13.72M | 14.87M | 15.18M | 14.36M | 15.56M | 15.44M | 14.95M | 15.10M | 15.12M | 15.39M | 19.48M | 24.74M | 24.77M | 24.90M | 24.40M | 24.44M | 23.99M | 24.59M | 25.67M |
|
Accounts Payables
|
0.31M | 0.36M | 0.31M | 0.23M | 0.28M | 0.38M | 0.38M | 0.52M | 0.31M | 0.29M | 0.36M | 0.23M | 0.31M | 0.40M | 0.39M | 0.40M | 0.42M | 0.23M | 0.26M | 0.19M | 0.31M | 0.33M | 0.32M | 0.17M | 0.51M | 0.32M | 0.29M | 0.89M | 0.58M | 0.19M | 0.79M | 0.91M | 0.95M | 0.95M | 1.12M | 0.44M | 1.04M | 0.99M | 0.39M | 0.44M | 0.73M | 0.81M | 0.93M |
|
Notes Payables
|
0.10M | 0.14M | 0.14M | 0.10M | 0.03M | 0.02M | 0.07M | 0.07M | 0.27M | 0.50M | 0.30M | 0.20M | 0.09M | 0.01M | 0.10M | 0.10M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.05M | 0.27M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | | 0.03M | | | | 0.54M | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.41M | 0.50M | 0.45M | 0.33M | 0.30M | 0.40M | 0.45M | 0.58M | 0.58M | 0.79M | 0.66M | 0.43M | 0.40M | 0.51M | 0.48M | 0.49M | 0.45M | 0.25M | 0.28M | 0.20M | 0.34M | 0.35M | 0.35M | 0.21M | 0.78M | 0.35M | 0.32M | 0.91M | 0.60M | 0.25M | 0.79M | 0.94M | 0.95M | 0.95M | 1.12M | 0.98M | 1.04M | 0.99M | 0.39M | 0.44M | 0.73M | 0.81M | 0.93M |
|
Accumulated Expenses
|
0.73M | 0.78M | 0.45M | 0.49M | 0.55M | 0.58M | 0.44M | 0.42M | 0.72M | 0.56M | 0.47M | 0.59M | 0.60M | 0.63M | 0.44M | 0.52M | 0.63M | 1.34M | 0.54M | 0.40M | 0.69M | 0.89M | 0.74M | 0.74M | 0.96M | 1.04M | 1.02M | 0.89M | 0.90M | 0.84M | 0.79M | 0.91M | 0.95M | 0.95M | 1.12M | 1.08M | 1.04M | 0.99M | 0.84M | 0.85M | 0.86M | 0.94M | 1.01M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | | 0.01M | 0.02M | | | | 0.05M | 0.05M | 0.05M | 0.06M | 0.11M | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.11M | 0.66M | 0.66M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.43M | 0.44M | 0.45M | 0.38M | 0.27M | 0.15M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | 1.75M | 1.75M | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.07M | 0.05M | 0.07M | 0.10M | 0.09M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | 0.06M | 0.12M | 0.12M | 0.55M | 0.06M |
|
Total Current Liabilities
|
2.17M | 2.31M | 1.92M | 1.83M | 1.86M | 1.98M | 1.88M | 1.29M | 1.58M | 1.45M | 1.21M | 1.02M | 1.01M | 1.14M | 0.92M | 1.01M | 1.08M | 1.59M | 0.82M | 0.61M | 1.45M | 1.69M | 1.54M | 1.38M | 2.21M | 1.65M | 1.49M | 1.16M | 1.62M | 1.21M | 1.24M | 1.19M | 1.40M | 1.50M | 4.53M | 4.38M | 2.57M | 2.72M | 1.99M | 2.12M | 2.46M | 3.06M | 3.05M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | 0.81M | 0.81M | 0.76M | 2.83M | 2.81M | 2.78M | 2.75M | 2.73M | 2.70M | 2.67M | 2.65M | 2.62M | 2.59M | | 2.54M | | | 3.80M | 3.77M | 3.73M | 3.69M | 3.65M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 3.36M | | | | 3.19M | | | 0.25M | 1.84M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.27M | 0.15M | 0.04M | 0.38M | | 0.15M | 0.04M | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | | | 0.66M | 0.66M | 0.25M | 0.25M | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.92M | | | 5.79M | 5.89M | 6.19M | 6.75M | 6.69M |
|
Total Liabilities
|
2.30M | 2.45M | 2.05M | 1.96M | 1.99M | 2.10M | 1.99M | 1.41M | 1.58M | 1.45M | 1.21M | 1.02M | 1.01M | 1.14M | 0.92M | 1.01M | 1.08M | 1.59M | 0.82M | 0.61M | 1.72M | 2.66M | 2.40M | 2.16M | 5.76M | 4.46M | 4.28M | 3.92M | 4.34M | 3.91M | 3.92M | 3.84M | 4.02M | 4.10M | 8.10M | 7.67M | 7.11M | 7.23M | 6.46M | 6.55M | 6.44M | 7.00M | 6.69M |
|
Total Debt
|
0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | 0.81M | 0.81M | 0.76M | 2.83M | 2.81M | 2.78M | 2.75M | 2.73M | 2.70M | 2.67M | 2.65M | 2.62M | 2.59M | 0.75M | 2.65M | 0.66M | 0.66M | 3.95M | 3.92M | 3.88M | 3.84M | 3.80M |
|
Common Equity
|
9.48M | 9.73M | 10.17M | 10.26M | 10.23M | 10.39M | 10.30M | 10.70M | 10.80M | 11.06M | 11.23M | 11.58M | 11.69M | 11.75M | 12.01M | 12.26M | 12.52M | 12.01M | 11.81M | 11.55M | 5.85M | 6.48M | 6.53M | 6.93M | 7.96M | 10.41M | 10.90M | 10.44M | 11.21M | 11.53M | 11.04M | 11.27M | 11.10M | 11.30M | 11.38M | 17.07M | 17.66M | 17.67M | 17.94M | 17.88M | 17.55M | 17.58M | 18.97M |
|
Shareholder's Equity
|
9.48M | 9.73M | 10.17M | 10.26M | 10.23M | 10.39M | 10.30M | 10.70M | 10.80M | 11.06M | 11.23M | 11.58M | 11.69M | 11.75M | 12.01M | 12.26M | 12.52M | 12.01M | 11.81M | 11.55M | 5.85M | 6.48M | 6.53M | 6.93M | 7.96M | 10.41M | 10.90M | 10.44M | 11.21M | 11.53M | 11.04M | 11.27M | 11.10M | 11.30M | 11.38M | 17.07M | 17.66M | 17.67M | 17.94M | 17.88M | 17.55M | 17.58M | 18.97M |
|
Liabilities and Shareholders Equity
|
11.78M | 12.18M | 12.22M | 12.22M | 12.21M | 12.49M | 12.30M | 12.12M | 12.38M | 12.51M | 12.44M | 12.60M | 12.71M | 12.89M | 12.93M | 13.28M | 13.60M | 13.60M | 12.64M | 12.16M | 7.57M | 9.14M | 8.93M | 9.09M | 13.72M | 14.87M | 15.18M | 14.36M | 15.56M | 15.44M | 14.95M | 15.10M | 15.12M | 15.39M | 19.48M | 24.74M | 24.77M | 24.90M | 24.40M | 24.44M | 23.99M | 24.59M | 25.67M |
|
Treasury Shares
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.10M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.51M | 0.51M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | 0.49M | -0.49M | 0.49M | 0.49M | | -0.49M | -0.49M | -0.49M | 0.49M | 0.49M | -0.49M | -0.49M | 0.44M |
|
Retained Earnings
|
6.72M | 6.97M | 7.41M | 7.50M | 7.47M | 7.63M | 7.81M | 8.21M | 8.29M | 8.54M | 8.72M | 9.08M | 9.19M | 9.24M | 9.49M | 9.75M | 10.01M | 9.50M | 9.29M | 9.31M | 5.48M | 6.11M | 6.09M | 6.49M | 7.52M | 9.97M | 10.46M | 10.00M | 10.77M | 11.08M | 10.59M | 10.82M | 10.65M | 10.85M | 10.94M | 16.62M | 17.21M | 17.23M | 17.50M | 17.44M | 17.10M | 16.87M | 17.52M |