|
Cash & Equivalents
|
10.02M | 11.29M | 6.86M | 7.54M | 2.94M | 3.13M | 4.47M | 2.50M | 5.51M | 4.69M | 4.20M | 10.36M | 19.46M | 7.95M | 12.32M | 14.39M |
|
Cash & Current Investments
|
10.02M | 11.29M | 6.86M | 7.54M | 2.94M | 3.13M | 4.47M | 2.50M | 5.51M | 4.69M | 4.20M | 10.36M | 19.46M | 7.95M | 12.32M | 14.39M |
|
Receivables - Net
|
| 10.86M | 9.58M | 15.93M | 13.23M | 9.09M | 7.17M | 10.59M | 10.95M | 8.03M | 6.42M | 3.38M | 7.59M | 13.93M | 9.82M | 6.51M |
|
Receivables - Other
|
| | | | | | | | | | | 0.29M | 1.50M | 1.50M | 0.14M | 0.11M |
|
Receivables
|
| 10.86M | 9.58M | 15.93M | 13.23M | 9.09M | 7.17M | 10.59M | 10.95M | 8.03M | 6.42M | 3.67M | 9.09M | 15.43M | 9.97M | 6.61M |
|
Raw Materials
|
| | 6.86M | 6.87M | 7.26M | 6.18M | 6.63M | 6.30M | 6.32M | 6.59M | 7.72M | 5.47M | 5.50M | 8.88M | 8.43M | 8.41M |
|
Work In Process
|
| | 0.07M | | 0.03M | 0.00M | 0.00M | 0.01M | | 0.03M | | | 0.01M | | | |
|
Finished Goods
|
| | 7.22M | 3.45M | 6.21M | 5.62M | 4.67M | 3.40M | 2.55M | 6.21M | 4.38M | 5.82M | 2.20M | 3.14M | 9.33M | 7.75M |
|
Inventory
|
| 12.79M | 14.15M | 10.32M | 13.51M | 11.81M | 11.30M | 9.71M | 8.88M | 12.84M | 12.10M | 11.29M | 7.71M | 12.03M | 17.76M | 16.16M |
|
Current Deferred Tax Assets
|
| 1.71M | 1.64M | 1.44M | 1.66M | 3.07M | 1.93M | | | | | | | | | |
|
Prepaid Assets
|
| 0.40M | 0.38M | 0.47M | 0.50M | 0.49M | 0.44M | 0.37M | 0.52M | 0.81M | 1.00M | 2.41M | 0.74M | 0.72M | 0.77M | 0.90M |
|
Current Assets
|
| 37.05M | 33.05M | 35.70M | 32.22M | 28.00M | 23.38M | 23.17M | 26.36M | 27.04M | 24.91M | 28.18M | 37.14M | 36.12M | 41.00M | 38.36M |
|
Construction in Progress
|
| | | | | | | | | | | | | | 0.34M | 0.07M |
|
Property, Plant & Equipment (Net)
|
| 4.07M | 3.36M | 3.30M | 2.73M | 2.44M | 2.51M | 2.24M | 2.17M | 2.27M | 2.24M | 1.95M | 2.68M | 2.78M | 2.42M | 1.82M |
|
Goodwill
|
| 1.47M | 2.52M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M |
|
Intangibles
|
| 0.22M | 2.86M | 2.33M | 1.86M | 1.34M | 3.67M | 3.67M | 3.82M | 4.28M | 4.59M | 4.59M | 1.61M | 1.61M | 1.61M | |
|
Goodwill & Intangibles
|
| 1.69M | 5.38M | 4.95M | 4.48M | 3.96M | 6.29M | 6.29M | 6.44M | 6.91M | 7.21M | 7.21M | 4.23M | 4.23M | 4.23M | 2.62M |
|
Long-Term Deferred Tax
|
| 0.79M | 3.22M | 3.23M | 3.04M | 4.64M | 3.15M | 3.43M | 2.31M | 2.20M | 2.56M | 2.94M | 5.14M | 7.33M | 6.30M | |
|
Other Non-Current Assets
|
| 0.02M | 0.06M | 0.11M | 0.06M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.04M | 0.78M | 0.40M | 0.25M | 0.16M | 0.09M |
|
Non-Current Assets
|
| 6.57M | 9.69M | 9.53M | 8.19M | 7.49M | 9.19M | 8.88M | 7.59M | 7.92M | 11.15M | 14.07M | 13.80M | 15.71M | 13.20M | 5.67M |
|
Assets
|
| 43.62M | 42.74M | 45.23M | 40.41M | 35.49M | 32.57M | 32.04M | 33.95M | 34.96M | 36.06M | 42.25M | 50.93M | 51.83M | 54.20M | 44.03M |
|
Accounts Payables
|
| 8.34M | 3.02M | 6.42M | 4.75M | 2.37M | 2.64M | 4.89M | 3.84M | 3.48M | 2.96M | 1.69M | 4.31M | 7.39M | 4.43M | 4.57M |
|
Payables
|
| 8.34M | 3.02M | 6.42M | 4.75M | 2.37M | 2.64M | 4.89M | 3.84M | 3.48M | 2.96M | 1.69M | 4.31M | 7.39M | 4.43M | 4.57M |
|
Accumulated Expenses
|
| 2.87M | 2.63M | 2.93M | 2.21M | 3.32M | 2.84M | 2.39M | 3.34M | 2.77M | 3.04M | 3.67M | 3.89M | 4.08M | 4.95M | 3.25M |
|
Other Accumulated Expenses
|
| | 0.52M | 0.80M | 0.35M | 3.62M | 0.31M | 0.35M | 0.66M | 0.53M | 0.86M | 0.97M | 0.68M | 0.43M | 0.46M | 0.54M |
|
Short term Debt
|
| | | | | | | | | | | | | 2.25M | 2.25M | 3.00M |
|
Current Leases
|
| | | | | | | | | | 0.94M | 0.84M | 0.79M | 0.88M | 0.93M | 0.95M |
|
Current Taxes
|
| | 0.04M | 0.63M | 0.03M | 0.01M | 0.24M | 0.02M | | | | | 0.08M | 0.53M | 0.87M | 0.72M |
|
Current Deferred Revenue
|
| 0.32M | 0.14M | 0.09M | 0.30M | 0.31M | 0.60M | 0.12M | 0.17M | 0.38M | 0.70M | 0.50M | 0.81M | 1.33M | 1.08M | 1.11M |
|
Total Current Liabilities
|
| 11.53M | 5.83M | 10.21M | 7.35M | 9.64M | 6.33M | 7.42M | 7.35M | 6.63M | 7.65M | 6.70M | 9.80M | 15.93M | 13.64M | 12.88M |
|
Non-Current Debt
|
| | | | | | | | | | | 2.17M | | | | |
|
Non-Current Deffered Revenue
|
| 0.39M | 0.36M | 0.31M | 0.24M | 0.17M | 0.19M | 0.18M | 0.27M | 0.27M | 0.22M | 0.11M | 0.19M | 0.14M | 0.21M | 0.25M |
|
Operating Leases
|
| | | | | | | | | | 2.10M | 2.86M | 1.78M | 1.68M | 0.72M | 0.23M |
|
Other Non-Current Liabilities
|
| 0.27M | 0.06M | 0.82M | 0.19M | 0.23M | 0.25M | 0.26M | 0.25M | 0.24M | 0.17M | 0.17M | 0.19M | 0.22M | 0.22M | 0.04M |
|
Total Non-Current Liabilities
|
| 0.96M | 1.59M | 1.65M | 0.54M | 0.46M | 0.51M | 0.51M | 0.59M | 0.76M | 2.49M | 5.31M | 2.15M | 2.04M | 1.15M | 0.52M |
|
Total Liabilities
|
| 12.49M | 7.43M | 11.86M | 7.89M | 10.10M | 6.84M | 7.93M | 7.94M | 7.39M | 10.13M | 12.01M | 11.95M | 17.97M | 14.78M | 13.40M |
|
Total Debt
|
| | | | | | | | | | | 2.17M | | 2.25M | 2.25M | 3.00M |
|
Common Equity
|
| 31.13M | 35.31M | 33.37M | 32.52M | 25.39M | 25.73M | 24.11M | 26.01M | 27.57M | 25.93M | 30.24M | 38.98M | 33.86M | 39.41M | 30.63M |
|
Shareholder's Equity
|
| 31.13M | 35.31M | 33.37M | 32.52M | 25.39M | 25.73M | 24.11M | 26.01M | 27.57M | 25.93M | 30.24M | 38.98M | 33.86M | 39.41M | 30.63M |
|
Liabilities and Shareholders Equity
|
| 43.62M | 42.74M | 45.23M | 40.41M | 35.49M | 32.57M | 32.04M | 33.95M | 34.96M | 36.06M | 42.25M | 50.93M | 51.83M | 54.20M | 44.03M |
|
Treasury Shares
|
| -0.02M | -0.28M | -0.72M | -0.60M | 0.43M | 0.17M | 0.46M | 0.04M | 4.04M | 4.04M | 4.04M | 4.04M | 4.04M | 4.04M | 4.04M |
|
Retained Earnings
|
| 16.94M | 21.61M | 24.71M | 27.33M | 22.35M | 22.96M | 24.16M | 24.76M | 27.52M | 25.35M | 19.72M | 15.57M | 9.63M | 14.38M | 4.51M |