|
Cash & Equivalents
|
0.86M | 0.88M | 1.17M | 1.71M | 1.66M | 1.91M | 2.80M | 3.23M | 3.23M | 3.44M | 3.45M | 3.88M | 3.11M | 4.29M | 5.01M | 5.37M | 5.30M | 6.17M | 6.31M | 6.84M | 6.43M | 7.17M | 7.08M | 7.08M | 6.96M | 7.12M | 7.25M | 0.58M | 1.54M | 1.09M | 1.07M | 1.31M | 0.82M | 1.76M | 1.82M | 2.59M | 2.35M | 2.74M | 3.33M | 4.08M | 3.81M | 4.39M | 4.89M | 5.56M | 5.49M | 6.51M | 6.25M | 7.57M | 7.69M | 8.69M | 10.19M | 8.80M | 5.96M | 7.63M | 9.09M | 5.70M | 4.15M | 5.63M | 3.87M | 4.01M | 4.28M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | 3.20M | 2.93M | 6.77M | 7.82M | 7.11M | 8.78M | 8.80M | 8.67M |
|
Cash & Current Investments
|
0.86M | 0.88M | 1.17M | 1.71M | 1.66M | 1.91M | 2.80M | 3.23M | 3.23M | 3.44M | 3.45M | 3.88M | 3.11M | 4.29M | 5.01M | 5.37M | 5.30M | 6.17M | 6.31M | 6.84M | 6.43M | 7.17M | 7.08M | 7.08M | 6.96M | 7.12M | 7.25M | 0.58M | 1.54M | 1.09M | 1.07M | 1.31M | 0.82M | 1.76M | 1.82M | 2.59M | 2.35M | 2.74M | 3.33M | 4.08M | 3.81M | 4.39M | 4.89M | 5.56M | 5.49M | 6.51M | 6.25M | 7.57M | 7.69M | 8.69M | 10.19M | 8.80M | 9.93M | 10.84M | 12.02M | 12.47M | 11.97M | 12.74M | 12.65M | 12.81M | 12.94M |
|
Receivables - Net
|
| 4.12M | | | 4.40M | 4.15M | 3.60M | 3.66M | 4.12M | 3.96M | 3.91M | 4.35M | 5.64M | 4.96M | 4.06M | 4.39M | 4.98M | 4.43M | 4.22M | 4.48M | 5.07M | 4.69M | 4.01M | 4.20M | 5.58M | 5.56M | 4.03M | 5.08M | 6.04M | 5.93M | 4.81M | 5.21M | 6.77M | 6.00M | 5.60M | 5.98M | 5.55M | 5.13M | 4.58M | 4.61M | 5.93M | 6.46M | 5.74M | 6.56M | 7.77M | 7.50M | 6.91M | 9.25M | 8.42M | 7.23M | 6.34M | 7.57M | 7.29M | 6.10M | 5.30M | 5.56M | 5.60M | 5.96M | 5.44M | 6.09M | 6.85M |
|
Receivables
|
| 4.12M | | | 4.40M | 4.15M | 3.60M | 3.66M | 4.12M | 3.96M | 3.91M | 4.35M | 5.64M | 4.96M | 4.06M | 4.39M | 4.98M | 4.43M | 4.22M | 4.48M | 5.07M | 4.69M | 4.01M | 4.20M | 5.58M | 5.56M | 4.03M | 5.08M | 6.04M | 5.93M | 4.81M | 5.21M | 6.77M | 6.00M | 5.60M | 5.98M | 5.55M | 5.13M | 4.58M | 4.61M | 5.93M | 6.46M | 5.74M | 6.56M | 7.77M | 7.50M | 6.91M | 9.25M | 8.42M | 7.23M | 6.34M | 7.57M | 7.29M | 6.10M | 5.30M | 5.56M | 5.60M | 5.96M | 5.44M | 6.09M | 6.85M |
|
Inventory
|
| 2.79M | | | 3.39M | 2.80M | 2.12M | 3.06M | 2.81M | 2.79M | 2.75M | 3.60M | 3.76M | 3.67M | 3.20M | 3.89M | 3.43M | 3.26M | 2.97M | 3.72M | 3.33M | 3.20M | 2.98M | 3.49M | 3.33M | 2.93M | 3.06M | 3.04M | 2.81M | 3.16M | 2.57M | 3.80M | 3.22M | 3.39M | 3.35M | 3.58M | 3.76M | 3.59M | 3.14M | 3.87M | 3.73M | 3.41M | 3.39M | 3.78M | 4.20M | 5.29M | 6.00M | 7.29M | 6.99M | 6.41M | 5.95M | 5.75M | 5.64M | 5.42M | 3.87M | 5.04M | 5.71M | 5.00M | 5.26M | 5.60M | 5.58M |
|
Current Deferred Tax Assets
|
| | | | | 0.29M | 0.29M | 0.26M | 0.26M | 0.32M | 0.32M | 0.31M | 0.31M | 0.36M | 0.34M | 0.32M | 0.30M | 0.30M | 0.37M | 0.35M | 0.34M | 0.25M | 0.33M | 0.34M | 0.31M | 0.30M | 0.32M | 0.35M | 0.31M | 0.33M | 0.96M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.06M | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | | | 0.47M | 0.53M | 0.52M | 0.36M | 0.36M | 0.25M | 0.02M | 0.17M | 0.17M | 0.47M | 0.31M | 0.76M | 0.34M | 0.52M | 0.17M | 0.47M | 0.46M | 0.29M | 0.20M | 0.52M | 0.34M |
|
Current Assets
|
| 8.10M | | | 9.54M | 9.28M | 8.98M | 10.33M | 10.53M | 10.62M | 10.51M | 12.32M | 13.00M | 13.53M | 12.83M | 14.19M | 14.16M | 14.40M | 14.04M | 15.60M | 15.39M | 15.44M | 14.54M | 15.43M | 16.34M | 16.06M | 14.80M | 9.21M | 10.87M | 10.67M | 8.62M | 10.50M | 10.91M | 11.17M | 10.81M | 12.28M | 11.97M | 11.95M | 11.39M | 13.02M | 13.94M | 14.79M | 14.53M | 16.26M | 17.82M | 19.55M | 19.19M | 24.28M | 23.27M | 22.80M | 22.79M | 22.88M | 23.20M | 22.88M | 21.36M | 23.55M | 23.74M | 23.99M | 23.56M | 25.02M | 25.71M |
|
Property, Plant & Equipment (Net)
|
| 0.19M | | | 0.14M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.08M | 0.07M | 0.08M | 0.07M | 0.08M | 0.09M | 0.08M | 0.11M | 0.12M | 0.12M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.09M | 0.08M | 0.07M | 0.14M | 0.14M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.12M | 0.13M | 0.12M | 0.11M | 0.10M | 0.26M | 0.26M | 0.24M | 0.23M | 0.23M | 0.22M | 0.22M | 0.20M | 0.20M | 0.19M | 0.18M | 0.17M | 0.15M | 0.14M | 0.13M | 0.11M | 0.10M | 0.19M | 0.18M |
|
Long-Term Deferred Tax
|
| | | | | 1.47M | 1.16M | 1.02M | 1.28M | 1.58M | 1.58M | 1.56M | 1.56M | 1.46M | 1.37M | 1.27M | 1.18M | 1.18M | 1.11M | 1.05M | 1.01M | 1.00M | 1.00M | 1.01M | 0.93M | 0.91M | 1.07M | 1.06M | 0.93M | 0.66M | 0.96M | | 0.97M | 0.98M | 1.10M | 1.04M | 1.14M | 1.19M | 0.94M | 0.91M | 1.01M | 1.31M | 1.27M | 0.98M | 0.64M | 0.41M | 0.27M | 0.25M | 0.21M | 0.23M | 0.22M | 0.23M | 0.24M | 0.24M | 0.26M | 0.22M | 0.24M | 0.26M | 0.28M | 0.25M | 0.26M |
|
Other Non-Current Assets
|
| 0.00M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets
|
| 0.19M | | | 0.14M | 1.30M | 1.27M | 1.13M | 1.12M | 1.35M | 1.34M | 1.34M | 1.33M | 1.18M | 1.11M | 1.04M | 0.99M | 0.98M | 0.86M | 0.84M | 0.80M | 0.87M | 0.78M | 0.78M | 0.71M | 0.71M | 0.85M | 0.80M | 0.71M | 0.81M | 1.11M | 1.12M | 1.11M | 1.11M | 1.23M | 1.17M | 1.26M | 1.33M | 1.31M | 1.20M | 2.84M | 3.07M | 3.19M | 2.83M | 2.50M | 2.20M | 2.12M | 2.02M | 1.90M | 1.82M | 1.75M | 1.82M | 1.73M | 1.80M | 1.72M | 1.59M | 1.53M | 1.46M | 1.39M | 1.37M | 1.46M |
|
Assets
|
| 8.29M | | | 9.68M | 10.58M | 10.25M | 11.46M | 11.65M | 11.97M | 11.85M | 13.65M | 14.33M | 14.71M | 13.94M | 15.24M | 15.15M | 15.38M | 14.90M | 16.43M | 16.19M | 16.31M | 15.32M | 16.21M | 17.06M | 16.76M | 15.65M | 10.01M | 11.58M | 11.48M | 9.74M | 11.61M | 12.02M | 12.28M | 12.04M | 13.45M | 13.23M | 13.28M | 12.70M | 14.22M | 16.78M | 17.86M | 17.72M | 19.10M | 20.32M | 21.75M | 21.32M | 26.29M | 25.16M | 24.62M | 24.54M | 24.69M | 24.93M | 24.68M | 23.08M | 25.14M | 25.27M | 25.44M | 24.95M | 26.39M | 27.17M |
|
Accounts Payables
|
| 2.63M | | | 2.61M | 2.02M | 1.67M | 2.54M | 2.41M | 1.92M | 1.71M | 3.22M | 3.31M | 3.33M | 2.49M | 3.62M | 3.05M | 3.29M | 2.80M | 4.09M | 3.38M | 3.26M | 2.39M | 3.38M | 3.78M | 3.24M | 2.96M | 3.80M | 5.13M | 4.63M | 3.31M | 5.06M | 4.95M | 4.42M | 3.63M | 4.46M | 3.59M | 3.34M | 2.99M | 3.82M | 3.92M | 3.88M | 3.53M | 4.58M | 4.90M | 5.45M | 4.50M | 7.56M | 5.72M | 4.15M | 4.05M | 3.41M | 3.64M | 3.22M | 2.06M | 4.11M | 3.55M | 3.34M | 3.16M | 4.01M | 4.04M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | 0.16M | | | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M |
|
Payables
|
| 2.63M | | | 2.61M | 2.02M | 1.67M | 2.54M | 2.41M | 1.92M | 1.71M | 3.22M | 3.31M | 3.33M | 2.49M | 3.62M | 3.05M | 3.29M | 2.80M | 4.09M | 3.38M | 3.26M | 2.39M | 3.38M | 3.78M | 3.24M | 2.96M | 3.80M | 5.13M | 4.77M | 3.31M | 5.20M | 5.09M | 4.56M | 3.78M | 4.61M | 3.74M | 3.49M | 3.14M | 4.42M | 3.92M | 3.88M | 3.53M | 4.58M | 4.90M | 5.45M | 4.50M | 7.56M | 5.72M | 4.31M | 4.05M | 3.41M | 3.64M | 3.38M | 2.23M | 4.28M | 3.72M | 3.52M | 3.33M | 4.18M | 4.21M |
|
Accumulated Expenses
|
| 0.72M | | | 0.64M | 0.67M | 0.64M | 0.65M | 0.67M | 0.60M | 0.60M | 0.59M | 0.67M | 0.72M | 0.71M | 0.74M | 0.76M | 0.79M | 0.63M | 0.56M | 0.52M | 0.57M | 0.51M | 0.54M | 0.54M | 1.54M | 0.96M | 0.96M | 0.95M | 0.94M | 0.93M | 0.91M | 1.02M | 0.60M | 0.59M | 0.58M | 0.57M | 0.51M | 0.52M | 0.50M | 0.54M | 0.68M | 0.54M | 0.55M | 0.58M | 0.73M | 0.47M | 0.45M | 0.38M | 0.90M | 0.59M | 0.42M | 0.53M | 0.74M | 0.60M | 0.54M | 0.57M | 0.71M | 0.58M | 0.55M | 0.56M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | 0.15M | 0.20M | 0.23M | 0.21M | 0.24M | 0.20M | 0.20M | 0.15M | 0.14M | | | | | | | | | | 0.37M | | | | 0.34M | 0.20M | 0.16M | 0.17M | 0.27M | 0.19M | 0.17M | 0.20M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.23M | 0.15M | 0.18M | 0.23M | 0.18M | 0.13M | 0.30M | 0.30M | 0.36M | 0.36M | 0.33M | 0.31M | 0.28M | 0.31M | 0.29M | 0.35M | 0.31M | 0.35M | 0.34M | 0.33M | 0.30M | 0.26M | 0.39M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | | | 0.56M | 0.57M | 0.62M | 0.67M | 0.64M | 0.77M | 0.80M | 1.36M | 0.98M | 0.90M | 0.60M | 0.86M | 0.70M | | | | | | | | |
|
Total Current Liabilities
|
| 3.86M | | | 3.65M | 3.21M | 2.74M | 3.70M | 3.47M | 3.00M | 2.62M | 4.07M | 4.21M | 4.43M | 3.47M | 4.58M | 4.08M | 4.63M | 3.85M | 4.94M | 4.32M | 4.36M | 3.28M | 4.20M | 4.69M | 5.21M | 4.45M | 6.07M | 7.23M | 6.70M | 4.93M | 6.64M | 6.72M | 5.54M | 4.62M | 5.48M | 4.59M | 4.44M | 4.14M | 4.92M | 5.20M | 5.37M | 4.88M | 5.95M | 6.42M | 7.26M | 6.15M | 9.74M | 7.41M | 5.95M | 5.51M | 5.01M | 5.15M | 4.97M | 3.43M | 5.40M | 5.00M | 5.08M | 4.53M | 5.25M | 5.53M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.51M | 0.47M | 0.43M | 0.03M | 0.40M | 0.48M | 0.40M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.60M | 0.50M | 0.25M | 0.23M | 0.20M | | | | | | | | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.00M | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 1.43M | 1.50M | 1.49M | 1.36M | 1.31M | 1.32M | 1.25M | 1.21M | 1.16M | 1.13M | 1.17M | 1.12M | 1.14M | 1.11M | 1.00M | 0.94M | 0.88M | 0.83M | 0.80M | 0.76M |
|
Total Liabilities
|
| 3.86M | | | 3.66M | 3.22M | 2.76M | 3.73M | 3.49M | 3.03M | 2.65M | 4.11M | 4.24M | 4.47M | 3.51M | 4.62M | 4.12M | 4.67M | 3.89M | 4.99M | 4.36M | 4.41M | 3.32M | 4.24M | 4.73M | 5.25M | 4.49M | 6.10M | 7.26M | 6.76M | 4.99M | 6.70M | 6.77M | 5.59M | 4.66M | 5.52M | 4.62M | 4.47M | 4.16M | 5.38M | 7.19M | 7.25M | 6.84M | 7.44M | 7.78M | 8.57M | 7.46M | 10.99M | 8.63M | 7.12M | 6.65M | 6.18M | 6.28M | 6.11M | 4.54M | 6.40M | 5.94M | 5.96M | 5.36M | 6.05M | 6.29M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.60M | 0.50M | 0.25M | 0.23M | 0.20M | | | | | | | | 0.45M | 0.45M | 0.45M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 4.43M | | | 6.02M | 7.36M | 7.49M | 7.73M | 8.15M | 8.94M | 9.20M | 9.55M | 10.09M | 10.24M | 10.43M | 10.61M | 11.03M | 10.71M | 11.01M | 11.44M | 11.83M | 11.90M | 12.00M | 11.96M | 12.33M | 11.51M | 11.16M | 3.90M | 4.32M | 4.71M | 4.75M | 4.91M | 5.25M | 6.69M | 7.38M | 7.93M | 8.61M | 8.81M | 8.54M | 8.84M | 9.59M | 10.60M | 10.88M | 11.66M | 12.53M | 13.18M | 13.85M | 15.30M | 16.54M | 17.50M | 17.90M | 18.52M | 18.65M | 18.57M | 18.54M | 18.74M | 19.33M | 19.49M | 19.59M | 20.34M | 20.88M |
|
Shareholder's Equity
|
| 4.43M | | | 6.02M | 7.36M | 7.49M | 7.73M | 8.15M | 8.94M | 9.20M | 9.55M | 10.09M | 10.24M | 10.43M | 10.61M | 11.03M | 10.71M | 11.01M | 11.44M | 11.83M | 11.90M | 12.00M | 11.96M | 12.33M | 11.51M | 11.16M | 3.90M | 4.32M | 4.71M | 4.75M | 4.91M | 5.25M | 6.69M | 7.38M | 7.93M | 8.61M | 8.81M | 8.54M | 8.84M | 9.59M | 10.60M | 10.88M | 11.66M | 12.53M | 13.18M | 13.85M | 15.30M | 16.54M | 17.50M | 17.90M | 18.52M | 18.65M | 18.57M | 18.54M | 18.74M | 19.33M | 19.49M | 19.59M | 20.34M | 20.88M |
|
Liabilities and Shareholders Equity
|
| 8.29M | | | 9.68M | 10.58M | 10.25M | 11.46M | 11.65M | 11.97M | 11.85M | 13.65M | 14.33M | 14.71M | 13.94M | 15.24M | 15.15M | 15.38M | 14.90M | 16.43M | 16.19M | 16.31M | 15.32M | 16.21M | 17.06M | 16.76M | 15.65M | 10.01M | 11.58M | 11.48M | 9.74M | 11.61M | 12.02M | 12.28M | 12.04M | 13.45M | 13.23M | 13.28M | 12.70M | 14.22M | 16.78M | 17.86M | 17.72M | 19.10M | 20.32M | 21.75M | 21.32M | 26.29M | 25.16M | 24.62M | 24.54M | 24.69M | 24.93M | 24.68M | 23.08M | 25.14M | 25.27M | 25.44M | 24.95M | 26.39M | 27.17M |
|
Retained Earnings
|
| -18.49M | | | -16.98M | -15.65M | -15.52M | -15.29M | -14.88M | -14.15M | -13.90M | -13.58M | -13.04M | -12.92M | -12.74M | -12.59M | -12.17M | -12.49M | -12.30M | -12.08M | -11.71M | -11.63M | -11.54M | -11.65M | -11.26M | -12.20M | -12.55M | -12.66M | -12.25M | -11.85M | -11.82M | -11.65M | -11.31M | -9.89M | -9.20M | -8.74M | -8.06M | -7.86M | -8.13M | -8.05M | -7.37M | -6.35M | -6.08M | -5.37M | -4.49M | -3.85M | -3.18M | -2.31M | -1.08M | -0.12M | 0.28M | 0.80M | 0.93M | 0.85M | 0.78M | 0.98M | 1.42M | 1.67M | 1.73M | 1.85M | 2.32M |
|
Preferred Shares
|
| 33.00 | | | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 | 22.00 | 15.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | | | | | | 10.00 | | | | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.00M | 0.03M | -0.06M | 0.06M | -0.06M | -0.06M | -5.00M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |