|
Cash & Equivalents
|
15.76M | 5.04M | 3.14M | 4.22M | 6.84M | 10.09M | 9.52M | 8.01M | 17.12M | 12.48M | 6.25M | 11.43M | 6.91M | 8.10M | 12.10M | 18.41M | 16.13M | 14.91M | 13.65M | 15.20M | 16.39M | 14.52M | 32.83M | 33.70M | 37.58M | 25.52M | 19.34M | 20.05M | 20.49M | 23.15M | 14.73M | 18.97M | 22.56M | 22.06M | 19.07M | 22.16M | 24.45M |
|
Short-term Investments
|
| 6.46M | | | | 1.10M | | | | 2.89M | 4.70M | 5.39M | 7.98M | 7.39M | 3.69M | 0.46M | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
15.76M | 11.50M | 3.14M | 4.22M | 6.84M | 11.19M | 9.52M | 8.01M | 17.12M | 15.38M | 10.95M | 16.83M | 14.89M | 15.49M | 15.79M | 18.87M | 16.13M | 14.91M | 13.65M | 15.20M | 16.39M | 14.52M | 32.83M | 33.70M | 37.58M | 25.52M | 19.34M | 20.05M | 20.49M | 23.15M | 14.73M | 18.97M | 22.56M | 22.06M | 19.07M | 22.16M | 24.45M |
|
Receivables - Net
|
2.54M | 3.10M | 4.22M | 4.78M | 5.07M | 4.96M | 8.06M | 8.05M | 10.66M | 13.15M | 16.88M | 12.22M | 13.50M | 14.01M | 7.84M | 1.09M | 1.34M | 3.78M | 4.06M | 4.58M | 4.07M | 12.13M | 10.54M | 10.31M | 7.40M | 17.30M | 12.73M | 9.15M | 6.88M | 10.64M | 19.62M | 18.29M | 16.96M | 19.73M | 18.02M | 12.62M | 9.34M |
|
Receivables
|
2.54M | 3.10M | 4.22M | 4.78M | 5.07M | 4.96M | 8.06M | 8.05M | 10.66M | 13.15M | 16.88M | 12.22M | 13.50M | 14.01M | 7.84M | 1.09M | 1.34M | 3.78M | 4.06M | 4.58M | 4.07M | 12.13M | 10.54M | 10.31M | 7.40M | 17.30M | 12.73M | 9.15M | 6.88M | 10.64M | 19.62M | 18.29M | 16.96M | 19.73M | 18.02M | 12.62M | 9.34M |
|
Inventory
|
1.04M | 1.25M | | | | 1.17M | 1.23M | 1.57M | 1.97M | 1.63M | 1.55M | 2.10M | 2.26M | 3.00M | 3.96M | 5.46M | 5.28M | 4.43M | 4.30M | 3.13M | 2.04M | 1.76M | 2.33M | 1.69M | 2.35M | 3.50M | 6.34M | 10.13M | 13.20M | 11.86M | 14.72M | 12.77M | 11.97M | 10.10M | 9.92M | 12.40M | 13.04M |
|
Prepaid Assets
|
0.04M | 0.90M | | | | 0.57M | 0.48M | 1.16M | 1.35M | 1.75M | 2.25M | 1.71M | 2.09M | 1.51M | 1.95M | 1.68M | 1.89M | 2.06M | 1.91M | 1.48M | 1.97M | 2.84M | 2.77M | 5.27M | 4.21M | 6.26M | 10.65M | 8.06M | 3.95M | 3.00M | 3.67M | 3.33M | 1.72M | 3.35M | 5.65M | 2.70M | 2.04M |
|
Current Assets
|
19.37M | 16.76M | | | | 17.89M | 19.29M | 18.79M | 31.10M | 31.90M | 31.64M | 32.86M | 32.73M | 34.00M | 29.54M | 27.11M | 24.64M | 25.17M | 23.91M | 24.39M | 24.47M | 31.25M | 48.46M | 50.97M | 51.53M | 53.24M | 49.07M | 47.39M | 45.86M | 49.53M | 53.91M | 54.47M | 54.81M | 56.74M | 54.20M | 52.22M | 50.20M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M |
|
Property, Plant & Equipment (Net)
|
0.51M | 0.43M | | | | 0.39M | 0.61M | 0.82M | 0.96M | 0.89M | 0.90M | 0.94M | 1.14M | 1.08M | 1.09M | 0.98M | 1.46M | 1.36M | 1.19M | 0.79M | 0.68M | 0.60M | 0.43M | 0.42M | 0.47M | 0.24M | 0.40M | 0.37M | 0.42M | 0.46M | 0.63M | 0.71M | 1.64M | 2.00M | 2.68M | 2.71M | 2.52M |
|
Long-Term Investments
|
| 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.67M | 1.25M | | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 0.34M | 1.25M | 1.25M | 0.02M | 0.34M | 0.31M | 0.19M | 0.17M | 0.15M | 0.12M | 0.10M | 0.07M | 0.05M | 0.03M | 0.00M | 0.00M | | | | | | | | |
|
Goodwill & Intangibles
|
0.67M | 1.25M | | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 0.34M | 1.25M | 1.25M | 0.02M | 0.34M | 0.31M | 0.19M | 0.17M | 0.15M | 0.12M | 0.10M | 0.07M | 0.05M | 0.03M | 0.00M | 0.00M | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | 2.12M | | | | 3.26M | | | | 4.80M | | | | 3.81M | 3.74M | 3.74M | 1.60M | 1.71M | 2.52M | 3.02M | 3.14M | 2.34M | 1.31M | 1.64M | 2.20M | 2.20M | 2.09M | 2.81M | 4.24M |
|
Other Non-Current Assets
|
0.02M | 0.02M | | | | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.04M | 0.04M | 0.54M | 0.42M | 0.35M | 0.28M | 0.80M | 0.69M | 0.66M | 0.59M | 0.65M | 0.62M | 0.54M | 0.82M |
|
Non-Current Assets
|
1.21M | 2.19M | | | | 0.95M | 1.14M | 1.33M | 1.44M | 1.35M | 2.08M | 2.99M | 3.09M | 2.92M | 2.82M | 2.60M | 3.08M | 2.84M | 2.57M | 1.97M | 1.16M | 0.99M | 5.47M | 5.38M | 3.23M | 3.49M | 4.33M | 4.62M | 4.69M | 4.18M | 3.36M | 3.69M | 5.05M | 5.43M | 6.01M | 6.63M | 8.09M |
|
Assets
|
20.58M | 18.95M | | | | 18.84M | 20.43M | 20.12M | 32.54M | 33.25M | 33.72M | 35.85M | 35.82M | 36.92M | 32.35M | 29.71M | 27.72M | 28.01M | 26.48M | 26.36M | 25.63M | 32.24M | 53.93M | 56.35M | 54.76M | 56.73M | 53.40M | 52.02M | 50.55M | 53.71M | 57.27M | 58.16M | 59.86M | 62.16M | 60.21M | 58.85M | 58.30M |
|
Accounts Payables
|
2.04M | 2.76M | | | | 4.07M | 4.16M | 4.07M | 4.89M | 5.17M | 4.08M | 4.57M | 4.89M | 4.78M | 3.92M | 2.86M | 2.59M | 2.87M | 2.83M | 3.03M | 2.69M | 4.06M | 4.42M | 4.81M | 4.88M | 5.52M | 4.93M | 3.94M | 4.00M | 2.79M | 3.70M | 3.28M | 3.97M | 4.81M | 5.63M | 5.37M | 5.62M |
|
Dividends payables
|
2.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
4.72M | 2.76M | | | | 4.07M | 4.16M | 4.07M | 4.89M | 5.17M | 4.08M | 4.57M | 4.89M | 4.78M | 3.92M | 2.86M | 2.59M | 2.87M | 2.83M | 3.03M | 2.69M | 4.06M | 4.42M | 4.81M | 4.88M | 5.52M | 4.93M | 3.94M | 4.00M | 2.79M | 3.70M | 3.28M | 3.97M | 4.81M | 5.63M | 5.37M | 5.62M |
|
Accumulated Expenses
|
0.09M | 0.04M | | | | 0.15M | 0.14M | 0.11M | 0.11M | 0.14M | 0.14M | 0.15M | 0.16M | 0.19M | 0.14M | 0.12M | 0.10M | 0.19M | 0.18M | 0.23M | 0.32M | 0.51M | 0.33M | 0.32M | 0.30M | 0.40M | 0.38M | 0.38M | 0.34M | 0.54M | 0.59M | 0.52M | 0.35M | 0.33M | 0.29M | 0.27M | 0.28M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.16M | 0.10M | 0.05M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 0.24M | 0.33M | 0.31M | 0.31M | 0.31M | 0.30M | 0.30M | 0.30M | 0.31M | 0.31M | 0.24M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.25M | 0.25M | 0.26M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 4.39M | 3.69M | 0.23M | 0.89M | | | | 0.04M | 0.04M | | | | | | |
|
Current Deferred Revenue
|
0.86M | 0.85M | | | | 0.73M | 0.66M | 0.76M | 0.81M | 1.49M | 1.56M | 2.17M | 2.43M | 2.53M | 1.27M | 1.52M | 2.41M | 2.07M | 1.78M | 1.77M | 1.66M | 1.43M | 1.18M | 1.36M | 1.15M | 0.83M | 0.80M | 0.81M | 0.79M | 0.66M | 0.99M | 0.69M | 0.69M | 0.54M | 0.55M | 0.53M | 0.65M |
|
Total Current Liabilities
|
5.65M | 3.66M | | | | 4.87M | 4.96M | 4.95M | 5.81M | 6.02M | 5.20M | 6.03M | 6.53M | 6.47M | 5.63M | 4.80M | 4.76M | 4.86M | 4.68M | 5.15M | 4.77M | 5.96M | 10.26M | 10.18M | 6.58M | 7.70M | 6.17M | 5.19M | 5.23M | 4.21M | 5.47M | 4.68M | 5.21M | 5.88M | 6.72M | 6.41M | 6.80M |
|
Non-Current Debt
|
| | | | | 2.21M | 4.22M | 4.22M | | | | | | | | 1.02M | 1.02M | 0.27M | 0.21M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.01M | 0.02M | | | | 0.07M | 0.07M | 0.29M | 0.53M | 0.77M | 0.82M | 1.19M | 1.27M | 1.34M | 1.11M | 0.85M | 0.63M | 0.58M | 0.42M | 0.33M | 0.25M | 0.26M | 0.24M | 0.19M | 0.17M | 0.14M | 0.13M | 0.12M | 0.08M | 0.06M | 0.04M | 0.08M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 1.71M | | | | 0.02M | | | | 0.02M | | | |
|
Operating Leases
|
| | | | | | | | | | 0.51M | 1.25M | 1.52M | 1.12M | 1.04M | 1.27M | 0.89M | 0.81M | 0.73M | 0.66M | | 0.17M | 1.16M | 1.12M | 0.88M | 0.83M | 0.78M | 0.70M | 0.65M | 0.60M | 0.74M | 0.50M | 0.45M | 0.40M | 0.65M | 0.59M | 0.53M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.09M | 0.09M | | | | 0.09M | 0.66M | 0.66M | 0.66M | 0.66M | | | | 0.66M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 7.22M | 6.43M | | | | 6.14M | 10.81M | 10.64M | 6.97M | 8.00M | | | | 4.21M | | | | | | | |
|
Total Liabilities
|
5.66M | 3.67M | | | | 7.15M | 9.24M | 9.45M | 6.34M | 6.79M | 6.53M | 8.46M | 9.01M | 8.92M | 7.79M | 7.64M | 7.31M | 6.51M | 6.05M | 6.15M | 5.02M | 6.22M | 11.47M | 11.30M | 7.63M | 8.67M | 7.07M | 6.01M | 5.96M | 4.87M | 6.07M | 5.26M | 5.73M | 6.34M | 7.18M | 6.79M | 7.10M |
|
Total Debt
|
| | | | | 2.21M | 4.22M | 4.22M | | | | | | | | 1.02M | 1.02M | 0.27M | 0.21M | 0.16M | 0.10M | 0.05M | | | | | | | | | | | | | | | |
|
Common Equity
|
14.93M | 15.27M | | | | 11.68M | 11.19M | 10.67M | 26.20M | 26.46M | 27.20M | 27.38M | 26.81M | 28.00M | 24.57M | 22.07M | 20.41M | 21.50M | 20.43M | 20.21M | 20.61M | 26.02M | 42.46M | 45.05M | 47.12M | 48.07M | 46.32M | 46.01M | 44.59M | 48.84M | 51.21M | 52.90M | 54.13M | 55.83M | 53.03M | 52.06M | 51.19M |
|
Shareholder's Equity
|
14.93M | 15.27M | | | | 11.68M | 11.19M | 10.67M | 26.20M | 26.46M | 27.20M | 27.38M | 26.81M | 28.00M | 24.57M | 22.07M | 20.41M | 21.50M | 20.43M | 20.21M | 20.61M | 26.02M | 42.46M | 45.05M | 47.12M | 48.07M | 46.32M | 46.01M | 44.59M | 48.84M | 51.21M | 52.90M | 54.13M | 55.83M | 53.03M | 52.06M | 51.19M |
|
Liabilities and Shareholders Equity
|
20.58M | 18.95M | | | | 18.84M | 20.43M | 20.12M | 32.54M | 33.25M | 33.72M | 35.85M | 35.82M | 36.92M | 32.35M | 29.71M | 27.72M | 28.01M | 26.48M | 26.36M | 25.63M | 32.24M | 53.93M | 56.35M | 54.76M | 56.73M | 53.40M | 52.02M | 50.55M | 53.71M | 57.27M | 58.16M | 59.86M | 62.16M | 60.21M | 58.85M | 58.30M |
|
Treasury Shares
|
2.52M | 0.41M | 0.32M | 0.03M | 0.03M | 0.24M | 0.20M | 0.14M | 0.14M | 0.17M | 0.03M | 0.10M | 0.05M | 0.08M | 0.06M | 0.07M | 0.07M | 0.04M | 0.07M | 0.03M | 0.12M | 0.08M | 0.12M | -0.13M | 0.21M | 0.16M | 0.15M | 0.15M | 0.01M | 0.53M | | 0.53M | 0.54M | 0.54M | -0.05M | 0.59M | 0.59M |
|
Retained Earnings
|
-7.80M | -7.79M | | | | -11.50M | -12.63M | -13.17M | -13.63M | -13.53M | -15.65M | -15.53M | -16.26M | -15.23M | -18.81M | -21.39M | -23.08M | -22.06M | -23.18M | -23.45M | -23.26M | -17.94M | -1.88M | 1.64M | 3.47M | 6.30M | 4.41M | 4.03M | 2.58M | 6.79M | 9.06M | 10.67M | 11.89M | 13.43M | 10.86M | 9.82M | 8.88M |