|
Cash & Equivalents
|
3.11M | 1.57M | 2.79M | 2.94M | 3.81M | 6.43M | 8.23M | 6.57M | 5.81M | 5.84M | 7.70M | 7.58M | 10.04M | 10.89M |
|
Short-term Investments
|
0.20M | 0.25M | 0.10M | 0.10M | 0.30M | 0.82M | 0.65M | 4.14M | 7.03M | 6.65M | 5.42M | 6.63M | 6.50M | 5.82M |
|
Cash & Current Investments
|
3.31M | 1.82M | 2.90M | 3.04M | 4.11M | 7.25M | 8.89M | 10.71M | 12.84M | 12.49M | 13.12M | 14.21M | 16.53M | 16.71M |
|
Receivables - Net
|
6.81M | 11.31M | 8.73M | 8.62M | 8.83M | 9.01M | 7.75M | 7.11M | 5.95M | 8.29M | 11.59M | 9.80M | 10.66M | 10.80M |
|
Receivables - Other
|
1.08M | 1.10M | 1.14M | 0.78M | 1.65M | 1.65M | 1.65M | 1.65M | 1.65M | 0.66M | 1.00M | 0.94M | 0.54M | 0.61M |
|
Receivables
|
7.89M | 12.41M | 9.87M | 9.41M | 10.47M | 10.65M | 9.39M | 8.76M | 7.60M | 8.96M | 12.59M | 10.74M | 11.20M | 11.41M |
|
Raw Materials
|
| | | | | | | | | 1.15M | 1.76M | 1.39M | 1.67M | 1.44M |
|
Work In Process
|
| | | | | | | | | 1.22M | 0.68M | 1.13M | 1.05M | 0.66M |
|
Finished Goods
|
| | | | | | | | | 0.33M | 0.24M | 0.18M | 1.13M | 0.84M |
|
Inventory
|
2.43M | 2.32M | 2.46M | 1.11M | 1.46M | 1.76M | 2.93M | 2.43M | 1.92M | 2.08M | 2.26M | 2.15M | 3.16M | 2.26M |
|
Current Deferred Tax Assets
|
| | -1.01M | -2.88M | 2.81M | 1.41M | 1.12M | 0.76M | 1.29M | 0.62M | | | | |
|
Prepaid Assets
|
0.35M | 0.41M | 0.36M | 1.10M | 0.26M | 0.28M | 0.56M | 0.29M | 0.34M | 0.42M | 1.22M | 0.69M | 10.66M | 0.38M |
|
Current Assets
|
14.43M | 18.06M | 16.58M | 13.29M | 15.34M | 17.04M | 19.05M | 19.74M | 20.20M | 23.96M | 29.20M | 28.83M | 32.18M | 31.58M |
|
Property, Plant & Equipment (Net)
|
14.95M | 13.19M | 12.85M | 13.54M | 11.28M | 11.29M | 11.94M | 12.16M | 10.31M | 9.53M | 8.48M | 8.34M | 5.94M | 6.02M |
|
Long-Term Investments
|
0.76M | 0.77M | 3.49M | 3.54M | | | | | | 0.80M | 0.80M | 0.80M | | |
|
Long-Term Deferred Tax
|
| | 1.21M | 3.26M | 3.21M | 1.78M | 1.51M | 1.29M | 1.97M | 0.22M | 0.17M | 0.10M | 0.12M | 0.09M |
|
Other Non-Current Assets
|
3.56M | 3.44M | 3.60M | 3.64M | 2.36M | 2.44M | 2.35M | 5.85M | 8.50M | 1.74M | 1.68M | 1.72M | 1.77M | 1.94M |
|
Non-Current Assets
|
21.93M | 19.99M | 19.47M | 21.30M | 16.88M | 16.46M | 17.43M | 16.79M | 15.46M | 14.35M | 14.22M | 13.36M | 10.36M | 9.49M |
|
Assets
|
36.36M | 38.05M | 36.04M | 34.59M | 32.22M | 33.50M | 36.47M | 36.53M | 35.66M | 38.31M | 43.42M | 42.19M | 42.54M | 41.07M |
|
Accounts Payables
|
1.87M | 4.83M | 4.14M | 3.16M | 2.92M | 3.23M | 3.70M | 3.27M | 2.59M | 3.70M | 2.40M | 1.66M | 3.17M | 1.90M |
|
Notes Payables
|
| | | | | | | | 0.05M | | | | | |
|
Payables
|
1.87M | 4.83M | 4.14M | 3.16M | 2.92M | 3.23M | 3.70M | 3.27M | 2.64M | 3.70M | 2.40M | 1.66M | 3.17M | 1.90M |
|
Accumulated Expenses
|
3.18M | 3.01M | 3.06M | 3.05M | 2.64M | 3.04M | 3.17M | 3.49M | 3.00M | 3.36M | 6.00M | 4.29M | 3.63M | 3.04M |
|
Other Accumulated Expenses
|
| | 0.23M | 0.60M | 0.33M | 0.32M | 3.14M | 0.29M | 0.29M | | | | | |
|
Short term Debt
|
1.33M | 3.60M | 3.86M | 3.77M | 2.49M | 2.56M | 2.04M | 0.49M | 0.37M | 0.44M | 0.93M | 0.47M | 0.26M | 0.26M |
|
Current Leases
|
0.15M | 0.17M | 0.10M | 0.08M | 0.23M | 0.23M | 0.25M | 0.28M | 0.48M | 0.67M | 1.22M | 1.10M | 1.16M | 0.54M |
|
Current Taxes
|
0.49M | 0.47M | 0.46M | 0.21M | 0.23M | 0.23M | 0.83M | 0.44M | 0.43M | 0.31M | 0.79M | 0.42M | 0.38M | 0.12M |
|
Current Deferred Revenue
|
| | | | | | | | 0.09M | 0.67M | | 1.27M | 0.75M | 0.25M |
|
Total Current Liabilities
|
7.17M | 12.86M | 12.39M | 10.72M | 8.86M | 9.55M | 9.82M | 8.13M | 7.24M | 8.76M | 11.93M | 9.33M | 9.42M | 6.28M |
|
Capital Leases
|
0.27M | 0.22M | 0.23M | 0.20M | 0.50M | 0.53M | 0.52M | 0.44M | 0.43M | 0.25M | 0.12M | 0.04M | 0.03M | |
|
Non-Current Debt
|
2.77M | 3.37M | 2.61M | 2.60M | 1.73M | 1.55M | 1.44M | 2.29M | 1.84M | 1.62M | 1.27M | 0.88M | 0.61M | 0.43M |
|
Minority Interest
|
2.97M | 1.72M | 1.97M | 1.73M | 1.61M | 1.43M | 1.52M | 1.20M | 1.18M | 0.42M | 0.13M | 0.17M | 0.25M | -0.04M |
|
Non-Current Deferred Tax Liability
|
0.68M | 0.50M | 1.02M | 3.06M | 2.99M | 1.49M | 1.19M | 0.82M | 1.54M | | | 0.01M | | 0.01M |
|
Operating Leases
|
| | | | | | | | 0.94M | 1.88M | 1.93M | 1.51M | 0.72M | 0.32M |
|
Other Non-Current Liabilities
|
0.49M | 0.54M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.39M | 0.14M | 0.59M | 0.14M | 0.03M |
|
Total Non-Current Liabilities
|
10.89M | 16.95M | 3.04M | 13.72M | 2.49M | 2.42M | 3.15M | 3.53M | 3.27M | 3.49M | 3.49M | 3.29M | 1.54M | 0.79M |
|
Total Liabilities
|
11.38M | 17.49M | 15.44M | 13.76M | 11.35M | 11.97M | 12.97M | 11.67M | 10.51M | 12.25M | 15.42M | 12.62M | 10.96M | 7.08M |
|
Total Debt
|
4.10M | 6.98M | 6.48M | 6.37M | 4.22M | 4.11M | 3.48M | 2.78M | 2.21M | 2.06M | 2.20M | 1.35M | 0.87M | 0.68M |
|
Common Equity
|
24.98M | 20.56M | 20.61M | 20.83M | 20.87M | 21.53M | 23.50M | 24.86M | 25.15M | 26.05M | 28.00M | 29.57M | 31.58M | 34.03M |
|
Shareholder's Equity
|
24.98M | 20.56M | 20.61M | 20.83M | 20.87M | 21.53M | 23.50M | 24.86M | 25.15M | 26.05M | 28.00M | 29.57M | 31.58M | 34.03M |
|
Liabilities and Shareholders Equity
|
36.36M | 38.05M | 36.04M | 34.59M | 32.22M | 33.50M | 36.47M | 36.53M | 35.66M | 38.31M | 43.42M | 42.19M | 42.54M | 41.07M |
|
Retained Earnings
|
5.79M | 3.19M | 3.68M | 3.52M | 3.02M | 4.34M | 5.53M | 7.07M | 7.42M | 6.82M | 9.22M | 10.76M | 11.81M | 12.04M |
|
Treasury Shares
|
0.13M | 0.04M | 0.02M | 0.03M | 0.04M | 0.05M | 0.04M | 0.09M | 0.10M | 0.10M | | | | 0.14M |