|
Accumulated Depreciation
|
| | | 12.21M | 12.35M | 11.66M | 11.79M | 11.89M | 11.95M | 12.02M | 11.84M | 11.92M | 11.97M | 0.77M | 0.82M | 0.84M | 0.87M | 0.89M | 0.93M | 0.97M | 0.99M | | | 1.06M | | | | 1.09M | | | | | | | | | | | | 0.02M | | 0.03M | | 0.04M | | 0.06M | 0.07M | 0.08M | 0.09M | 0.10M | 0.10M |
|
Cash & Equivalents
|
0.79M | 0.61M | 0.47M | 0.34M | 0.75M | 0.54M | 0.74M | 3.27M | 1.12M | 0.74M | 0.76M | 0.32M | 0.11M | 0.60M | 333.00 | 0.26M | 0.14M | 0.03M | 0.45M | 0.33M | 0.54M | 0.62M | 0.70M | 0.31M | 4.20M | 9.00M | 7.54M | 6.82M | 4.35M | 5.43M | 8.37M | 7.65M | 6.19M | 4.05M | 3.19M | 2.20M | | 1.92M | 1.21M | 2.75M | 1.74M | 7.31M | 13.99M | 13.65M | 10.77M | 7.14M | 3.68M | 9.11M | 6.32M | 4.20M | 5.28M |
|
Receivables - Net
|
| | | 4.63M | 3.84M | 4.09M | 2.76M | 2.62M | 3.13M | 2.77M | 2.35M | 2.96M | 3.31M | 3.01M | 2.75M | 3.76M | 3.39M | 3.06M | 2.87M | 2.17M | 2.77M | 3.29M | 3.38M | 2.75M | 1.62M | 1.39M | 1.26M | 1.82M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 4.63M | 3.84M | 4.09M | 2.76M | 2.62M | 3.13M | 2.77M | 2.35M | 2.96M | 3.31M | 3.01M | 2.75M | 3.76M | 3.39M | 3.06M | 2.87M | 2.17M | 2.77M | 3.29M | 3.38M | 2.75M | 1.62M | 1.39M | 1.26M | 1.82M | | | | | | | | | | | | | | | | | | | | | | | |
|
Raw Materials
|
| | | 3.23M | | | | 1.92M | | | | 1.43M | 1.57M | 1.21M | 1.49M | 1.58M | 1.01M | 1.38M | 1.64M | 1.12M | | | | 0.95M | | | | 0.81M | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 0.04M | | | | 0.03M | | | | 0.09M | 0.06M | 0.21M | 0.01M | 0.06M | 0.08M | 0.08M | 0.03M | 0.00M | | | | 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 2.20M | | | | 0.98M | | | | 1.39M | 1.08M | 0.77M | 0.77M | 0.65M | 0.93M | 0.62M | 0.60M | 1.18M | | | | 0.57M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 5.46M | 5.33M | 4.61M | 3.32M | 2.93M | 3.80M | 3.82M | 2.91M | 2.90M | 2.72M | 2.18M | 2.27M | 2.29M | 2.02M | 2.07M | 2.27M | 2.09M | 1.87M | 1.39M | 1.56M | 1.34M | 1.27M | 1.33M | 0.99M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.13M | 0.16M | 0.16M | 0.10M | 0.12M | 0.50M | 0.19M | 0.12M | 0.08M | 0.14M | 0.20M | 0.07M | 0.01M | 0.13M | 0.17M | 0.21M | 0.07M | 0.08M | 0.07M | 0.06M | 0.12M | 0.22M | 0.21M | 0.41M | 0.20M | 0.77M | 0.55M | 0.60M | 0.63M | 0.81M | 0.27M | 0.21M | 0.61M | | 0.47M | 0.55M | 0.21M | 0.39M | 0.51M | | 0.43M | | 0.74M | 0.40M | 0.79M | 0.87M | 0.58M | 0.46M |
|
Current Assets
|
| | | 10.56M | 10.08M | 9.40M | 6.92M | 8.93M | 8.44M | 7.40M | 6.10M | 6.47M | 6.18M | 6.00M | 5.00M | 6.22M | 5.60M | 5.23M | 5.79M | 4.66M | 5.16M | 5.37M | 5.69M | 4.26M | 3.25M | 3.00M | 2.70M | 7.27M | 8.67M | 6.35M | 8.98M | 8.28M | 7.01M | 4.32M | 3.41M | 2.81M | | 2.39M | 1.75M | 3.18M | 2.34M | 8.04M | | 14.08M | | 7.88M | 4.08M | 9.90M | 7.19M | 4.79M | 5.75M |
|
Property, Plant & Equipment (Net)
|
| | | 0.96M | 1.03M | 0.91M | 0.78M | 0.70M | 0.64M | 0.57M | 0.50M | 0.42M | 0.37M | 0.28M | 0.24M | 0.22M | 0.19M | 0.16M | 0.16M | 0.12M | 0.10M | 0.09M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | | | | | 0.06M | 0.08M | 0.08M | 0.07M | | 0.07M | 0.07M | 0.13M | 0.13M | 0.18M | | 0.17M | | 0.19M | 0.36M | 0.35M | 0.34M | 0.33M | 0.50M |
|
Goodwill
|
| | | 1.24M | 1.30M | 1.45M | 1.45M | 1.45M | 1.45M | 1.46M | 1.52M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 1.94M | 2.53M | 2.77M | 0.34M | 0.30M | 0.26M | 0.21M | 0.17M | 0.13M | 0.09M | 0.05M | 0.01M | | | | | | | | | | | | | 4.12M | 4.12M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | | 6.16M | 6.16M | 6.16M | 6.16M | 16.41M | | 16.36M | | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 14.37M |
|
Goodwill & Intangibles
|
| | | 3.18M | 3.83M | 4.22M | 1.79M | 1.75M | 1.71M | 1.67M | 1.70M | 1.22M | 1.18M | 1.14M | 1.09M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 5.20M | 4.12M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | | 6.16M | 6.16M | 6.16M | 6.16M | 16.41M | | 16.36M | | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 14.37M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.44M | 0.44M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 4.26M | 0.10M | 0.10M | 0.08M | 2.50M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 3.55M | 0.37M | 0.08M | 0.09M | 0.09M | 0.41M | 0.35M | 0.34M | | 0.36M | 0.36M | 0.36M | 0.38M | 0.39M | | 0.72M | | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M |
|
Non-Current Assets
|
| | | 4.26M | 4.96M | 5.23M | 2.66M | 2.50M | 2.80M | 3.04M | 3.00M | 1.70M | 1.61M | 1.47M | 1.39M | 1.35M | 1.47M | 1.66M | 1.66M | 1.50M | 1.60M | 1.55M | 1.52M | 1.41M | 1.47M | 1.45M | 1.42M | 4.16M | 4.21M | 4.26M | 4.26M | 4.71M | 4.77M | 5.11M | 4.60M | 4.59M | | 6.59M | 6.59M | 6.65M | 6.67M | 16.98M | | 17.25M | | 17.47M | 17.63M | 17.60M | 17.58M | 17.56M | 15.75M |
|
Assets
|
| | | 14.82M | 15.04M | 14.62M | 9.58M | 11.43M | 11.24M | 10.44M | 9.10M | 8.16M | 7.79M | 7.47M | 6.38M | 7.57M | 7.07M | 6.90M | 7.45M | 6.28M | 6.76M | 6.93M | 7.21M | 5.75M | 4.72M | 4.44M | 4.12M | 11.43M | 12.88M | 10.61M | 13.24M | 12.99M | 11.77M | 9.43M | 8.01M | 7.40M | | 8.98M | 8.34M | 9.83M | 9.02M | 25.02M | | 31.32M | | 25.36M | 21.71M | 27.50M | 24.77M | 22.35M | 21.49M |
|
Accounts Payables
|
| | | 2.94M | 1.94M | 1.69M | 0.71M | 1.02M | 1.17M | 0.83M | 0.63M | 0.95M | 1.20M | 1.31M | 1.10M | 1.44M | 1.48M | 2.25M | 1.27M | 0.88M | 0.61M | 0.91M | 0.68M | 0.74M | 0.97M | 0.52M | 0.88M | 0.04M | 0.29M | 0.32M | 0.18M | 0.26M | 0.34M | 0.22M | 0.16M | 0.11M | | 0.22M | 0.06M | 0.15M | 0.19M | 1.15M | | 0.62M | | 1.63M | 1.36M | 1.08M | 1.04M | 0.55M | 0.47M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 0.11M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 2.94M | 1.94M | 1.69M | 0.71M | 1.02M | 1.17M | 0.83M | 0.63M | 0.95M | 1.20M | 1.31M | 1.10M | 1.44M | 1.59M | 2.85M | 1.87M | 1.48M | 1.21M | 1.51M | 0.76M | 0.82M | 1.05M | 0.60M | 0.96M | 0.29M | 0.29M | 0.32M | 0.18M | 0.26M | 0.34M | 0.22M | 0.16M | 0.11M | | 0.22M | 0.06M | 0.15M | 0.19M | 1.15M | | 0.62M | | 1.63M | 1.36M | 1.08M | 1.04M | 0.55M | 0.47M |
|
Accumulated Expenses
|
| | | 0.84M | 0.90M | 1.07M | 0.86M | 0.77M | 0.65M | 0.67M | 0.64M | 0.68M | 0.55M | 0.98M | 1.01M | 0.07M | 0.82M | 0.59M | 0.25M | 0.28M | 0.23M | 0.17M | 0.15M | 0.16M | 0.13M | 0.14M | 0.10M | 0.14M | 0.72M | 0.26M | 0.02M | 0.02M | 0.03M | 0.03M | 0.05M | 0.01M | | 0.01M | | | | | | 0.01M | | 0.04M | 0.05M | 0.01M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.18M | | | | 0.12M | | | | 0.02M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 1.50M | 1.50M | 1.50M | 0.23M | 0.33M | 0.37M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M |
|
Total Current Liabilities
|
| | | 7.44M | 5.36M | 5.99M | 3.27M | 2.24M | 3.14M | 3.64M | 3.15M | 3.91M | 4.49M | 4.39M | 4.25M | 5.34M | 4.85M | 6.21M | 4.74M | 3.98M | 3.89M | 3.89M | 3.60M | 2.75M | 2.23M | 1.73M | 1.93M | 0.18M | 4.62M | | | 0.29M | 0.37M | 0.25M | 0.24M | 0.16M | | 0.26M | 0.08M | 0.16M | 0.22M | 1.15M | | 0.62M | | 1.68M | 1.41M | 1.14M | 1.09M | 0.59M | 0.52M |
|
Non-Current Debt
|
| | | | | | 1.77M | 1.67M | 1.60M | 1.47M | 1.37M | 1.27M | 1.17M | 0.57M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | 0.07M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 0.25M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | 0.01M | 0.01M | | 0.01M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.25M | 0.23M | 0.21M | 0.20M | 0.18M | 0.16M | 0.14M | 0.13M | 0.11M | 0.10M | 0.07M | 0.05M | 0.04M | | | | | 0.06M | 0.08M | 0.09M | 0.09M | | 0.09M | 0.10M | 0.17M | 0.17M | 0.19M | | 0.20M | | 0.25M | 0.25M | 0.26M | 1.50M | 1.29M | 1.68M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 5.34M | 4.85M | 6.21M | 4.74M | 3.98M | 3.89M | 3.89M | 3.60M | 2.75M | 2.23M | 1.73M | 1.93M | 0.15M | | | | | 0.37M | 0.25M | 0.24M | 0.16M | | 0.26M | 0.08M | 0.16M | 0.22M | 1.15M | | 0.20M | | 0.29M | 0.28M | 3.14M | 1.78M | 1.56M | 1.96M |
|
Total Liabilities
|
| | | 7.44M | | | 5.04M | 3.90M | 4.74M | 5.10M | 4.51M | 5.17M | 5.66M | 4.96M | 4.72M | 5.59M | 5.09M | 6.42M | 4.93M | 4.16M | 4.05M | 4.03M | 3.73M | 2.86M | 2.33M | 1.80M | 1.99M | 0.18M | 4.64M | 0.84M | 0.20M | 0.29M | 0.43M | 0.33M | 0.33M | 0.25M | | 0.35M | 0.17M | 0.33M | 0.39M | 1.34M | | 0.82M | | 1.97M | 1.70M | 4.28M | 2.86M | 2.15M | 2.48M |
|
Total Debt
|
| | | 1.50M | 1.50M | 1.50M | 2.00M | 2.00M | 1.97M | 1.87M | 1.77M | 1.67M | 1.57M | 0.97M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 7.38M | 9.67M | 8.63M | 4.54M | 19.21M | 6.51M | 5.34M | 4.58M | 2.99M | 2.13M | 2.50M | 1.66M | 1.99M | 1.98M | 0.48M | 2.51M | 2.12M | 2.71M | 2.89M | 3.49M | 2.87M | 2.39M | 2.64M | 2.14M | 11.25M | 8.23M | 9.77M | 13.04M | 12.70M | 11.34M | 9.10M | 7.68M | 7.15M | | 8.63M | 8.17M | 9.51M | 8.62M | 23.68M | 30.73M | 30.07M | 27.44M | 23.38M | 20.01M | 23.23M | 21.47M | 19.77M | 18.59M |
|
Shareholder's Equity
|
| | | 7.38M | 9.67M | 8.63M | 4.54M | 19.21M | 6.51M | 5.34M | 4.58M | 2.99M | 2.13M | 2.50M | 1.66M | 1.99M | 1.98M | 0.48M | 2.51M | 2.12M | 2.71M | 2.89M | 3.49M | 2.87M | 2.39M | 2.64M | 2.14M | 11.25M | 8.23M | 9.77M | 13.04M | 12.70M | 11.34M | 9.10M | 7.68M | 7.15M | | 8.63M | 8.17M | 9.51M | 8.62M | 23.68M | 30.73M | 30.07M | 27.44M | 23.38M | 20.01M | 23.23M | 21.47M | 19.77M | 18.59M |
|
Liabilities and Shareholders Equity
|
| | | 14.82M | 15.04M | 14.62M | 9.58M | 11.43M | 11.24M | 10.44M | 9.10M | 8.16M | 7.79M | 7.47M | 6.38M | 7.57M | 7.07M | 6.90M | 7.45M | 6.28M | 6.76M | 6.93M | 7.21M | 5.75M | 4.72M | 4.44M | 4.12M | 11.43M | 12.88M | 10.61M | 13.24M | 12.99M | 11.77M | 9.43M | 8.01M | 7.40M | | 8.98M | 8.34M | 9.83M | 9.02M | 25.02M | | 31.32M | | 25.36M | 21.71M | 27.50M | 24.77M | 22.35M | 21.49M |
|
Treasury Shares
|
| | | | | | | 0.01M | 0.02M | | | | | | | | | | | 1.10M | | 3.36M | 0.71M | -605.00 | 0.13M | 0.13M | 0.13M | 0.45M | | | | 1.70M | | | | | -0.09M | | | | | | | 0.35M | | | | 0.44M | | | 0.09M |
|
Retained Earnings
|
| | | -10.17M | -11.02M | -12.20M | -16.38M | -13.43M | -14.40M | -15.65M | -16.43M | -18.05M | -18.93M | -19.27M | -20.12M | -20.66M | -21.42M | -22.93M | -23.60M | -24.49M | -24.61M | -24.59M | -25.04M | -25.71M | -26.64M | -26.90M | -27.40M | -4.57M | -13.85M | -15.28M | -17.05M | -18.23M | -19.71M | -22.71M | -24.78M | -26.28M | | -29.81M | -30.77M | -31.59M | -32.55M | -37.39M | | -44.41M | | -51.82M | -56.20M | -58.34M | -59.90M | -61.75M | -63.64M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | 1.78M | 1.86M | 1.86M | 1.64M | 4.08M | 4.04M | 0.63M | 0.60M | 0.50M | 45.00 | 8.00 | 4.00 | 2.00 | | | | | | | | | | | 922.00 | | | | | | 0.01M | | | 0.01M |
|
Shares Outstanding
|
| | | 0.00M | | | | 0.00M | | | | 0.00M | | 2.10M | 2.10M | 0.80M | 2.41M | | | 0.63M | | | 4.77M | 0.71M | 3.70M | 3.72M | 4.05M | 6.93M | 12.04M | | 16.21M | 1.76M | 17.62M | 18.15M | 19.13M | 1.99M | 2.09M | 2.39M | 2.96M | 2.90M | 2.93M | 3.66M | 5.87M | 7.07M | 7.09M | 7.10M | 7.10M | 8.35M | 8.35M | 8.35M | 8.37M |