|
Cash & Equivalents
|
0.58M | 0.49M | 0.53M | 1.30M | 0.63M | 2.01M | 1.29M | 2.50M | 0.63M | 0.28M | 0.35M | 0.75M |
|
Short-term Investments
|
0.00M | 0.13M | | | 10.08M | | | | | | | |
|
Cash & Current Investments
|
0.58M | 0.62M | 0.53M | 1.30M | 10.71M | 2.01M | 1.29M | 2.50M | 0.63M | 0.28M | 0.35M | 0.75M |
|
Receivables - Net
|
6.99M | 12.34M | 14.65M | 8.81M | 5.96M | 7.05M | 8.72M | 9.76M | 11.07M | 9.76M | 8.24M | 8.90M |
|
Receivables - Other
|
| 0.41M | | | | | | 2.00M | 1.38M | | | |
|
Receivables
|
6.99M | 12.75M | 14.65M | 8.81M | 5.96M | 7.05M | 8.72M | 11.76M | 12.45M | 9.76M | 8.24M | 8.90M |
|
Raw Materials
|
| | | | 5.35M | 4.62M | | 3.95M | 3.41M | 4.20M | 4.97M | 6.32M |
|
Work In Process
|
| | | | 19.95M | 17.53M | | 21.93M | 20.93M | 20.49M | 12.80M | 13.03M |
|
Finished Goods
|
| | | | 10.12M | 10.91M | | 8.83M | 8.35M | 9.64M | 10.30M | 8.80M |
|
Inventory
|
22.52M | 26.74M | 36.92M | 32.57M | 31.14M | 29.05M | 28.65M | 1.25M | 29.53M | 31.82M | 29.85M | 28.81M |
|
Current Deferred Tax Assets
|
| | 1.73M | 6.10M | 8.46M | 7.18M | | | | | | |
|
Prepaid Assets
|
0.33M | 0.55M | 1.05M | 0.41M | 0.21M | 1.77M | 0.45M | 0.17M | 0.23M | 0.31M | 0.30M | 0.37M |
|
Current Assets
|
29.47M | 39.54M | 56.12M | 61.95M | 47.58M | 38.05M | 38.24M | 43.61M | 40.88M | 42.22M | 38.72M | 39.19M |
|
Property, Plant & Equipment (Net)
|
3.97M | 5.88M | 15.30M | 11.20M | 10.05M | 8.78M | 7.58M | 9.58M | 8.40M | 8.22M | 8.05M | 8.81M |
|
Goodwill
|
0.29M | 0.45M | 10.52M | 6.47M | 0.27M | 0.16M | 0.16M | 0.16M | 0.16M | | | |
|
Intangibles
|
1.61M | 5.89M | 3.85M | 0.47M | 4.97M | 4.97M | 0.28M | | | | | |
|
Goodwill & Intangibles
|
1.90M | 6.34M | 3.85M | 1.75M | 5.25M | 5.14M | 0.44M | 0.16M | 0.16M | | | |
|
Long-Term Deferred Tax
|
| | 2.78M | 3.83M | 2.38M | 11.51M | 12.44M | 2.62M | 7.50M | 7.70M | | |
|
Other Non-Current Assets
|
0.67M | 0.59M | 1.09M | 1.09M | 0.67M | 1.77M | 1.77M | 0.91M | 0.96M | 0.53M | 1.11M | 0.71M |
|
Non-Current Assets
|
7.51M | 13.62M | 32.13M | 20.85M | 13.18M | 9.71M | 12.85M | 14.17M | 12.54M | 11.60M | 12.00M | 11.82M |
|
Assets
|
36.98M | 53.16M | 88.25M | 82.80M | 60.76M | 47.76M | 51.09M | 57.78M | 53.42M | 53.81M | 50.72M | 51.01M |
|
Accounts Payables
|
7.43M | 7.08M | 12.05M | 14.15M | 10.87M | 8.72M | 8.11M | 8.68M | 6.72M | 7.54M | 6.09M | 7.01M |
|
Notes Payables
|
| | 40.90M | 32.91M | 23.13M | 16.79M | 15.68M | 16.48M | 14.11M | 0.25M | | 4.80M |
|
Payables
|
7.43M | 7.08M | 52.94M | 47.06M | 34.00M | 25.52M | 23.79M | 25.16M | 20.84M | 7.79M | 6.09M | 11.81M |
|
Accumulated Expenses
|
0.50M | 0.70M | 2.16M | 2.16M | 2.24M | 1.94M | 0.58M | -0.16M | 0.41M | 0.67M | 0.37M | 0.37M |
|
Other Accumulated Expenses
|
| | 0.05M | | | | 0.29M | -0.40M | 0.69M | 0.43M | 0.26M | 0.72M |
|
Short term Debt
|
14.05M | 19.21M | 40.90M | 32.91M | 23.13M | | | 16.48M | 14.11M | 14.48M | 16.04M | 18.36M |
|
Current Leases
|
0.09M | 0.09M | | | | 0.55M | 0.70M | 0.70M | 0.69M | 0.78M | 0.88M | 0.88M |
|
Current Taxes
|
0.04M | 1.45M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | | | | | |
|
Current Deferred Revenue
|
| | 0.96M | 0.95M | 0.93M | 0.88M | 1.01M | 0.92M | 1.47M | 0.78M | 3.56M | 1.11M |
|
Total Current Liabilities
|
21.65M | 27.86M | 53.95M | 53.39M | 38.05M | 29.01M | 32.62M | 27.33M | 23.40M | 23.62M | 26.60M | 27.41M |
|
Non-Current Debt
|
| | | | 3.45M | 2.28M | 3.41M | 6.01M | 2.84M | 4.63M | 1.11M | 1.76M |
|
Convertible Debt
|
| | | | | | | | 6.41M | 6.16M | | |
|
Non-Current Deffered Revenue
|
0.97M | 1.06M | 1.21M | 1.22M | 1.20M | 1.17M | 0.04M | 0.04M | 0.04M | 0.10M | 0.07M | 0.03M |
|
Liabilities from Discontinued Operations
|
| | | 0.10 | 0.50 | | | 0.20M | 0.06M | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.44M | 2.90M | 1.62M | 1.38M | 1.77M | 2.55M | 1.63M | | | |
|
Operating Leases
|
| | | | | 4.99M | 4.24M | 1.20M | 3.24M | 2.46M | 1.58M | 0.70M |
|
Total Liabilities
|
32.31M | 34.17M | 59.45M | 57.91M | 42.99M | 36.15M | 40.88M | 42.67M | 36.04M | 36.98M | 35.52M | 36.06M |
|
Total Debt
|
14.05M | 19.21M | 40.90M | 32.91M | 26.58M | 2.28M | 3.41M | 22.49M | 16.95M | 19.11M | 17.15M | 20.12M |
|
Common Equity
|
4.67M | 18.99M | 28.80M | 24.89M | 17.77M | 11.61M | 10.21M | 15.11M | 17.39M | 16.84M | 15.19M | 14.95M |
|
Shareholder's Equity
|
4.67M | 18.99M | 28.80M | 24.89M | 17.77M | 11.61M | 10.21M | 15.11M | 17.39M | 16.84M | 15.19M | 14.95M |
|
Liabilities and Shareholders Equity
|
36.98M | 53.16M | 88.25M | 82.80M | 60.76M | 47.76M | 51.09M | 57.78M | 53.42M | 53.81M | 50.72M | 51.01M |
|
Retained Earnings
|
-21.48M | -18.93M | -15.36M | -30.98M | -53.53M | -64.52M | -67.26M | -66.16M | -64.53M | -65.61M | -67.74M | -69.11M |
|
Preferred Shares
|
| | | 0.00M | | | | | | | | |
|
Treasury Shares
|
| | | | | | | 0.18M | 0.17M | | | 0.29M |