|
Cash & Equivalents
|
2.35M | 2.17M | 1.50M | 2.19M | 2.87M | 1.93M | 0.64M | 0.07M | 0.28M | 0.03M | 0.36M | | 4.50M | 6.79M | 6.09M | 4.97M | 4.02M | 0.78M | 3.32M | 1.84M | 1.71M | 1.30M | 2.86M | 7.12M | 4.96M | 4.29M | 5.07M | 6.73M | 12.12M | 14.14M | 15.16M | 15.42M | 14.99M | 16.08M | 20.58M | 20.15M | 18.65M | 20.25M | 22.52M | 21.69M | 21.01M | 3.38M | 3.58M | 2.89M | 3.16M | 3.06M | 2.83M | 2.16M | 2.36M | 2.30M | 1.19M | 2.15M | 1.96M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 1.00M | | 1.01M | 1.02M | 1.02M | 1.02M | 1.03M | 1.03M | 1.04M | 1.04M | 1.05M | 1.05M | 1.06M | 1.06M | 1.06M | 1.07M | 1.07M | 1.08M | 1.08M | 1.09M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 19.28M | 24.51M | 27.81M | 31.75M | 21.57M | 28.13M | 24.97M | 24.25M | 33.14M | 34.80M | 34.15M | 38.79M |
|
Cash & Current Investments
|
2.35M | 2.17M | 1.50M | 2.19M | 2.87M | 1.93M | 0.64M | 0.07M | 0.28M | 0.03M | 0.36M | | 4.50M | 6.79M | 7.09M | 4.97M | 5.03M | 1.79M | 4.35M | 2.86M | 2.74M | 2.33M | 3.90M | 8.16M | 6.01M | 5.34M | 6.13M | 7.79M | 13.18M | 15.20M | 16.23M | 16.50M | 16.08M | 17.18M | 21.68M | 21.25M | 19.75M | 21.35M | 23.61M | 22.78M | 22.11M | 22.66M | 28.09M | 30.70M | 34.91M | 24.62M | 30.96M | 27.14M | 26.60M | 35.44M | 35.99M | 36.30M | 40.74M |
|
Receivables - Net
|
| | | 2.14M | 2.07M | 3.25M | 3.45M | 5.65M | 8.36M | 6.67M | 4.61M | 5.59M | 6.64M | 4.73M | 4.01M | 3.58M | 3.78M | 4.19M | 2.66M | 3.29M | 3.51M | 5.34M | 6.38M | 4.83M | 4.99M | 4.83M | 5.39M | 6.85M | 6.35M | 5.00M | 5.82M | 4.71M | 4.82M | 5.02M | 4.12M | 2.76M | 4.31M | 5.27M | 4.48M | 5.83M | 5.94M | 8.56M | 5.58M | 5.40M | 4.07M | 4.89M | 5.24M | 6.78M | 8.25M | 6.72M | 5.60M | 4.52M | 5.18M |
|
Receivables - Other
|
| | | 4.19M | 4.12M | 4.67M | 5.49M | 5.49M | 3.86M | 2.28M | 1.88M | 5.01M | 4.97M | 4.50M | 5.50M | 4.88M | 6.42M | 7.71M | 6.87M | 8.39M | 7.52M | 8.05M | 6.36M | 4.26M | 5.95M | 6.62M | 7.57M | 4.50M | 3.05M | 2.13M | 1.75M | 1.68M | 1.54M | 1.01M | 1.50M | 3.29M | 3.88M | 1.32M | 3.34M | 2.83M | 5.30M | 3.77M | 4.12M | 3.39M | 1.72M | 4.53M | 4.36M | 4.33M | 3.02M | 3.23M | 5.36M | 4.70M | 2.42M |
|
Receivables
|
| | | 6.33M | 6.19M | 7.93M | 8.94M | 11.14M | 12.22M | 8.95M | 6.48M | 10.60M | 11.61M | 9.23M | 9.51M | 8.46M | 10.21M | 11.90M | 9.52M | 11.68M | 11.03M | 13.39M | 12.73M | 9.09M | 10.95M | 11.45M | 12.96M | 11.35M | 9.40M | 7.13M | 7.57M | 6.39M | 6.36M | 6.04M | 5.62M | 6.04M | 8.19M | 6.59M | 7.82M | 8.66M | 11.24M | 12.34M | 9.71M | 8.79M | 5.79M | 9.42M | 9.60M | 11.11M | 11.27M | 9.95M | 10.96M | 9.23M | 7.61M |
|
Raw Materials
|
| | | 5.35M | 6.87M | 7.29M | 8.03M | 8.37M | 8.94M | 9.03M | 9.01M | | | | 9.60M | | 10.58M | 11.46M | 11.49M | 11.25M | 11.79M | 11.45M | 11.32M | 12.76M | 12.08M | 12.09M | 11.24M | 11.26M | 10.80M | 10.49M | 10.11M | 9.55M | 8.87M | 8.55M | 5.84M | 5.47M | 5.81M | 5.93M | 5.85M | 5.90M | 5.60M | 5.68M | 5.94M | 6.83M | 6.86M | 6.68M | 7.51M | 8.15M | 8.61M | 8.81M | 8.11M | 8.50M | 7.87M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | 0.28M | | | | 0.43M | 0.43M | | | 0.22M | | | | 0.19M | | | | 0.17M | | | | 0.19M | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.54M | 1.32M | 1.36M | 1.44M | 1.43M | 1.30M | 1.34M | 1.29M | | | | 0.27M | | 1.27M | 1.38M | 0.26M | 0.32M | 0.31M | 0.36M | 0.24M | 0.31M | 0.48M | 0.68M | 0.31M | 0.51M | 0.31M | 0.47M | 0.46M | 0.51M | 0.53M | 0.93M | 0.52M | 0.91M | 0.62M | 0.87M | 0.47M | 0.42M | 0.89M | 0.82M | 0.44M | 0.44M | 0.40M | 0.46M | 0.73M | 1.62M | 2.10M | 2.20M | 1.22M | 1.59M | 1.71M |
|
Current Assets
|
| | | 15.47M | 17.26M | 18.50M | 19.05M | 20.98M | 22.74M | 19.35M | 17.14M | | | | 26.66M | | 27.09M | 26.52M | 25.68M | 26.11M | 25.87M | 27.53M | 28.29M | 30.32M | 29.52M | 29.56M | 30.77M | 30.90M | 33.70M | 33.29M | 34.42M | 32.95M | 31.84M | 32.69M | 34.11M | 33.67M | 34.37M | 34.74M | 37.98M | 37.77M | 39.83M | 41.50M | 44.38M | 46.76M | 47.96M | 41.19M | 48.77M | 48.02M | 48.58M | 56.39M | 56.28M | 55.63M | 57.93M |
|
Buildings
|
| | | | | | | | | | | | | | 8.74M | | | | 9.34M | | | | 9.34M | | | | 9.34M | | | | 9.46M | | | | 9.58M | | | | 9.82M | | | | | | | | | | | | | | |
|
Land & Improvements
|
| | | | | | | | | | | | | | 0.40M | | | | 0.42M | | | | 0.46M | | | | 0.46M | | | | 0.46M | | | | 0.48M | | | | 0.48M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 3.41M | 3.70M | 3.61M | 3.97M | 4.48M | 4.88M | 5.84M | 6.23M | | | | 8.99M | | 9.78M | 9.93M | 9.99M | 10.35M | 10.22M | 9.98M | 9.94M | 9.75M | 9.71M | 9.56M | 9.32M | 9.11M | 9.07M | 9.47M | 9.41M | 9.36M | 9.54M | 9.56M | 9.82M | 9.96M | 9.74M | 9.56M | 9.85M | 10.37M | 10.61M | 11.23M | 11.72M | 11.69M | 11.36M | 11.14M | 11.18M | 11.05M | 11.32M | 10.95M | 12.07M | 11.81M | 12.66M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.29M | 0.29M | 0.28M | 0.28M | 0.27M | 0.26M | 0.26M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.29M | 0.29M | 0.28M | 0.28M | 0.27M | 0.26M | 0.26M |
|
Long-Term Deferred Tax
|
| | | 0.82M | | | | 0.95M | | | | | | | | | | | 0.43M | | 0.43M | 0.27M | 0.22M | 0.22M | 0.22M | 0.22M | 0.19M | 0.19M | 0.19M | 0.19M | 0.17M | 0.17M | 0.17M | 0.17M | 0.19M | 0.19M | 0.19M | 0.19M | 0.07M | 0.07M | 0.07M | 0.07M | 0.57M | 0.57M | 0.57M | 0.57M | 1.01M | 1.01M | 1.01M | 1.01M | 1.60M | 1.10M | 0.55M |
|
Other Non-Current Assets
|
| | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | | | | 0.18M | | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.24M | 0.24M | 0.21M | 0.24M | 0.24M | 0.28M | 0.28M | 0.29M | 0.29M |
|
Non-Current Assets
|
| | | 4.41M | 4.63M | 4.57M | 4.93M | 5.48M | 5.99M | 6.97M | 7.47M | | | | 10.15M | | 10.57M | 10.78M | 11.48M | 11.78M | 11.68M | 11.25M | 11.23M | 11.08M | 10.98M | 10.69M | 10.43M | 10.24M | 10.21M | 10.74M | 10.65M | 10.82M | 11.04M | 11.17M | 11.82M | 11.95M | 11.69M | 11.43M | 11.24M | 11.65M | 11.86M | 12.38M | 13.50M | 13.51M | 13.48M | 13.60M | 14.31M | 13.87M | 14.28M | 13.76M | 15.34M | 14.66M | 14.92M |
|
Assets
|
| | | 19.88M | 21.89M | 23.07M | 23.98M | 26.46M | 28.73M | 26.32M | 24.61M | | | | 36.81M | | 37.65M | 37.30M | 37.16M | 37.89M | 37.55M | 38.78M | 39.51M | 41.40M | 40.51M | 40.25M | 41.20M | 41.14M | 43.91M | 44.03M | 45.08M | 43.77M | 42.88M | 43.86M | 45.93M | 45.62M | 46.06M | 46.17M | 49.22M | 49.42M | 51.70M | 53.88M | 57.88M | 60.27M | 61.43M | 54.79M | 63.08M | 61.89M | 62.86M | 70.15M | 71.62M | 70.29M | 72.84M |
|
Accounts Payables
|
| | | 1.29M | 1.64M | 1.69M | 2.57M | 3.36M | 1.84M | 1.51M | 1.25M | | | | 1.77M | | 2.04M | 1.49M | 1.33M | 1.56M | 1.34M | 1.46M | 1.46M | 1.90M | 2.12M | 1.58M | 1.40M | 1.41M | 1.93M | 1.61M | 1.37M | 1.13M | 0.88M | 1.21M | 1.79M | 1.95M | 1.50M | 1.17M | 1.43M | 1.45M | 1.54M | 1.47M | 1.72M | 1.05M | 1.17M | 0.96M | 1.44M | 1.85M | 0.86M | 1.11M | 1.12M | 1.03M | 1.62M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.46M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 1.29M | 1.64M | 1.69M | 2.57M | 3.36M | 1.84M | 1.51M | 1.25M | | | | 1.77M | | 2.04M | 1.49M | 1.33M | 1.56M | 1.34M | 1.46M | 1.46M | 1.90M | 2.12M | 1.58M | 1.40M | 1.41M | 1.93M | 1.61M | 2.83M | 2.59M | 0.88M | 1.21M | 1.79M | 1.95M | 1.50M | 1.17M | 1.43M | 1.45M | 1.54M | 1.47M | 1.72M | 1.05M | 1.17M | 0.96M | 1.44M | 1.85M | 0.86M | 1.11M | 1.12M | 1.03M | 1.62M |
|
Accumulated Expenses
|
| | | 1.33M | 0.33M | 0.94M | 0.69M | 0.63M | 0.70M | 0.75M | 0.49M | | | | 2.73M | | 0.90M | 0.89M | 0.85M | 0.91M | 1.11M | 1.11M | 1.41M | 0.93M | 0.97M | 1.21M | 1.53M | 1.00M | 0.85M | 0.51M | 1.66M | 0.45M | 0.33M | 0.40M | 1.72M | 0.46M | 0.53M | 0.35M | 3.41M | | | | 4.08M | 2.46M | 3.03M | 4.04M | 4.66M | 2.40M | 2.50M | 8.00M | 4.07M | 2.14M | 2.54M |
|
Other Accumulated Expenses
|
| | | 1.33M | 2.38M | 1.56M | 1.72M | 2.26M | 2.29M | 1.77M | 1.47M | | | | 2.73M | | 1.66M | 0.89M | 0.83M | 0.83M | 0.92M | 0.84M | 1.41M | 2.30M | 1.82M | 1.54M | 1.53M | 1.76M | 1.15M | 1.46M | 1.66M | 0.86M | 0.88M | 1.02M | 1.72M | 1.27M | 1.54M | 2.28M | 3.41M | 2.07M | 3.09M | 3.28M | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.01M | | | 0.01M | 0.00M | 3.74M | 1.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.74M | | | | | |
|
Current Deferred Revenue
|
| | | 0.15M | 0.48M | 1.27M | 0.79M | 0.67M | 0.24M | 0.13M | 0.07M | | | | 1.46M | | 0.84M | 1.48M | 1.30M | 1.26M | 0.79M | 2.00M | 2.04M | 1.85M | 0.79M | 0.66M | 0.63M | 0.24M | 2.32M | 2.00M | 0.74M | 0.11M | 0.38M | 0.63M | 1.36M | 0.97M | 0.72M | 0.71M | 1.12M | 1.61M | 1.09M | 1.44M | 1.99M | 4.81M | 3.01M | 1.96M | 5.60M | 2.98M | 3.71M | 3.23M | 4.38M | 2.86M | 1.62M |
|
Total Current Liabilities
|
| | | 3.21M | 4.84M | 5.47M | 5.77M | 7.18M | 8.80M | 5.62M | 3.28M | | | | 6.65M | | 5.44M | 4.74M | 4.30M | 4.56M | 4.16M | 5.41M | 5.90M | 6.98M | 5.70M | 4.99M | 4.88M | 4.41M | 6.25M | 5.59M | 5.54M | 4.00M | 2.46M | 3.26M | 5.13M | 4.64M | 4.29M | 4.51M | 5.96M | 5.13M | 5.71M | 6.18M | 7.79M | 8.33M | 7.21M | 6.96M | 11.83M | 7.97M | 7.06M | 12.34M | 9.57M | 6.04M | 5.78M |
|
Non-Current Debt
|
| | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | | | | 1.59M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.28M | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | | | | 0.68M | | 0.68M | 0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 3.49M | 5.12M | 5.75M | 6.05M | 7.47M | 9.09M | 5.90M | 3.57M | | | | 12.62M | | 6.12M | 5.42M | 10.64M | 4.56M | 4.16M | 5.41M | 12.55M | 6.98M | 5.70M | 4.99M | 11.69M | 4.41M | 6.25M | 5.59M | 12.54M | 4.00M | 2.46M | 3.26M | 12.33M | 4.64M | 4.29M | 4.51M | 5.96M | 5.13M | 5.71M | 6.18M | 7.79M | 8.33M | 7.21M | 6.96M | 11.83M | 7.97M | 7.06M | 12.34M | 9.57M | 6.04M | 5.78M |
|
Total Debt
|
| | | 0.01M | | | 0.01M | 0.00M | 3.74M | 1.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 16.38M | 16.77M | 17.32M | 17.93M | 19.00M | 19.64M | 20.42M | 21.04M | | | | 24.19M | | 31.54M | 31.88M | 26.52M | 33.33M | 33.39M | 33.37M | 26.96M | 34.43M | 34.81M | 35.26M | 29.51M | 36.73M | 37.65M | 38.44M | 32.54M | 39.77M | 40.42M | 40.60M | 33.60M | 40.98M | 41.77M | 41.66M | 43.26M | 44.29M | 45.98M | 47.70M | 50.09M | 51.94M | 54.23M | 47.84M | 51.25M | 53.92M | 55.80M | 57.80M | 62.04M | 64.25M | 67.06M |
|
Shareholder's Equity
|
| | | 16.38M | 16.77M | 17.32M | 17.93M | 19.00M | 19.64M | 20.42M | 21.04M | | | | 24.19M | | 31.54M | 31.88M | 26.52M | 33.33M | 33.39M | 33.37M | 26.96M | 34.43M | 34.81M | 35.26M | 29.51M | 36.73M | 37.65M | 38.44M | 32.54M | 39.77M | 40.42M | 40.60M | 33.60M | 40.98M | 41.77M | 41.66M | 43.26M | 44.29M | 45.98M | 47.70M | 50.09M | 51.94M | 54.23M | 47.84M | 51.25M | 53.92M | 55.80M | 57.80M | 62.04M | 64.25M | 67.06M |
|
Liabilities and Shareholders Equity
|
| | | 19.88M | 21.89M | 23.07M | 23.98M | 26.46M | 28.73M | 26.32M | 24.61M | | | | 36.81M | | 37.65M | 37.30M | 37.16M | 37.89M | 37.55M | 38.78M | 39.51M | 41.40M | 40.51M | 40.25M | 41.20M | 41.14M | 43.91M | 44.03M | 45.08M | 43.77M | 42.88M | 43.86M | 45.93M | 45.62M | 46.06M | 46.17M | 49.22M | 49.42M | 51.70M | 53.88M | 57.88M | 60.27M | 61.43M | 54.79M | 63.08M | 61.89M | 62.86M | 70.15M | 71.62M | 70.29M | 72.84M |
|
Treasury Shares
|
| | | 0.50M | | | | 0.53M | | | | | | | 0.54M | | | | 0.55M | | | | 0.55M | | | | 0.55M | | | | 0.55M | | | | 0.56M | | | | 0.56M | | | | 0.57M | | | | 1.05M | | | | 1.05M | | |
|
Retained Earnings
|
| | | 11.92M | 12.33M | 12.75M | 13.26M | 14.12M | 14.73M | 15.50M | 16.12M | | | | 24.19M | | 25.33M | 25.67M | 26.52M | 26.82M | 26.87M | 26.85M | 26.96M | 27.70M | 28.08M | 28.53M | 29.51M | 29.86M | 30.78M | 31.56M | 32.54M | 32.71M | 33.36M | 33.54M | 33.60M | 33.78M | 34.44M | 34.33M | 35.84M | 36.84M | 38.40M | 40.06M | 42.13M | 43.98M | 45.96M | 48.65M | 51.13M | 53.79M | 54.85M | 56.85M | 60.54M | 62.73M | 64.74M |