|
Cash & Equivalents
|
0.58M | 0.91M | 0.49M | 0.97M | | 1.21M | 0.79M | 0.53M | 0.37M | 0.76M | 1.30M | 1.30M | 1.04M | 0.43M | 0.41M | 0.63M | 1.42M | 0.41M | 0.92M | 2.01M | 0.44M | 1.36M | 0.33M | 1.29M | 1.49M | 2.07M | 1.46M | 2.50M | 1.73M | 0.52M | 0.69M | 0.63M | 0.36M | 0.93M | 0.19M | 0.28M | 1.12M | 0.84M | 0.74M | 0.35M | 0.23M | 0.25M | 0.19M | 0.75M | 0.28M | 0.51M | 0.13M |
|
Short-term Investments
|
0.00M | | 0.13M | 0.00M | | | | | | | | | | | 16.96M | 10.08M | 10.41M | | 12.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.93M |
|
Cash & Current Investments
|
0.58M | 0.91M | 0.62M | 0.97M | | 1.21M | 0.79M | 0.53M | 0.37M | 0.76M | 1.30M | 1.30M | 1.04M | 0.43M | 17.37M | 10.71M | 11.83M | 0.41M | 13.26M | 2.01M | 0.44M | 1.36M | 0.33M | 1.29M | 1.49M | 2.07M | 1.46M | 2.50M | 1.73M | 0.52M | 0.69M | 0.63M | 0.36M | 0.93M | 0.19M | 0.28M | 1.12M | 0.84M | 0.74M | 0.35M | 0.23M | 0.25M | 0.19M | 0.75M | 0.28M | 0.51M | 4.06M |
|
Receivables - Net
|
6.99M | | 12.34M | 10.23M | 12.48M | 11.75M | 13.97M | 14.65M | 9.81M | 11.33M | 9.94M | 8.81M | 7.49M | 9.91M | 10.04M | 5.96M | 6.75M | 9.86M | 6.71M | 7.05M | 8.24M | 7.80M | 6.43M | 8.72M | 8.62M | 6.16M | 9.75M | 9.76M | 9.69M | 12.21M | 10.55M | 11.07M | 7.56M | 9.08M | 8.66M | 9.76M | 7.27M | 8.14M | 5.22M | 8.24M | 8.04M | 7.53M | 7.26M | 8.90M | 6.78M | 6.97M | 6.75M |
|
Receivables - Other
|
| | 0.41M | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | 2.00M | | | | 1.38M | | | | | | | | | | | | | | | |
|
Receivables
|
6.99M | | 12.75M | 10.23M | 12.48M | 11.75M | 13.97M | 14.65M | 9.81M | 11.33M | 9.94M | 8.81M | 7.49M | 9.91M | 10.04M | 5.96M | 6.75M | 9.86M | 8.71M | 7.05M | 8.24M | 7.80M | 6.43M | 8.72M | 8.62M | 6.16M | 9.75M | 11.76M | 9.69M | 12.21M | 10.55M | 12.45M | 7.56M | 9.08M | 8.66M | 9.76M | 7.27M | 8.14M | 5.22M | 8.24M | 8.04M | 7.53M | 7.26M | 8.90M | 6.78M | 6.97M | 6.75M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 5.35M | | 14.38M | 4.91M | 4.62M | 4.45M | 4.22M | 4.37M | | | | | 3.95M | | | | 3.41M | | | | 4.20M | 4.52M | 5.29M | 4.84M | 4.97M | 5.39M | 4.95M | 6.50M | 6.32M | 5.07M | 6.75M | 7.30M |
|
Work In Process
|
| | | | | | | | | | | | | | | 19.95M | | 19.71M | 19.79M | 17.53M | 18.29M | 19.66M | 20.30M | | | | | 21.93M | | | | 20.93M | | | | 20.49M | 19.84M | 18.29M | 16.34M | 12.80M | 13.16M | 12.49M | 13.51M | 13.03M | 14.22M | 14.37M | 17.69M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 10.12M | | 10.96M | 10.78M | 10.91M | 10.10M | 10.37M | 9.97M | | | | | 8.83M | | | | 8.35M | | | | 9.64M | 11.65M | 12.88M | 13.41M | 10.30M | 12.47M | 10.00M | 9.29M | 8.80M | 8.69M | 8.04M | 8.23M |
|
Inventory
|
22.52M | | 26.74M | 27.46M | | | | 36.92M | | | 43.03M | 32.57M | 38.13M | 39.59M | 39.24M | 31.14M | 30.89M | 39.05M | 30.95M | 29.05M | 28.69M | 30.16M | 30.35M | 28.65M | 29.81M | 33.86M | 32.84M | 1.25M | 32.20M | 30.21M | 29.36M | 29.53M | 32.00M | 32.99M | 33.41M | 31.82M | 32.44M | 32.77M | 31.35M | 29.85M | 29.36M | 29.18M | 30.51M | 28.81M | 28.93M | 30.19M | 34.43M |
|
Current Deferred Tax Assets
|
| | | | | | | 1.73M | | | | 6.10M | | | | 8.46M | | | | 7.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.33M | | 0.55M | 0.42M | | 0.07M | 0.01M | 1.05M | | 1.41M | 1.33M | 0.41M | 0.66M | 0.43M | 0.55M | 0.21M | 0.35M | 0.41M | 0.19M | 1.77M | 0.53M | 0.54M | 0.57M | 0.45M | 0.45M | 0.37M | 0.39M | 0.17M | 0.25M | 0.22M | 0.33M | 0.23M | 0.26M | 0.23M | 0.25M | 0.31M | 0.29M | 0.22M | 0.23M | 0.30M | 0.34M | 0.27M | 0.31M | 0.37M | 0.37M | 0.39M | 0.51M |
|
Current Assets
|
29.47M | | 39.54M | 38.36M | | | | 56.12M | | 56.42M | 55.59M | 61.95M | 47.55M | 50.40M | 50.26M | 47.58M | 49.86M | 49.78M | 51.16M | 38.05M | 37.91M | 39.88M | 37.69M | 38.24M | 41.79M | 42.46M | 44.45M | 43.61M | 43.88M | 43.17M | 40.94M | 40.88M | 40.20M | 43.25M | 42.53M | 42.22M | 41.45M | 42.29M | 37.87M | 38.72M | 38.30M | 37.58M | 38.62M | 39.19M | 36.43M | 38.13M | 45.81M |
|
Property, Plant & Equipment (Net)
|
3.97M | | 5.88M | 5.53M | | | | 15.30M | | 17.03M | 16.24M | 11.20M | 11.58M | 11.11M | 10.77M | 10.05M | 9.53M | 10.00M | 8.64M | 8.78M | 8.23M | 8.40M | 8.13M | 7.58M | 7.13M | 6.75M | 8.91M | 9.58M | 9.14M | 8.79M | 8.46M | 8.40M | 8.17M | 8.42M | 8.48M | 8.22M | 8.95M | 9.42M | 9.29M | 8.05M | 8.03M | 8.76M | 8.52M | 8.81M | 9.45M | 9.73M | 9.88M |
|
Goodwill
|
0.29M | | 0.45M | 0.45M | | | | 10.52M | | 10.52M | 10.52M | 6.47M | 9.88M | 9.88M | 9.88M | 0.27M | 0.27M | 0.27M | 0.27M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | | | | | | |
|
Intangibles
|
1.61M | | 5.89M | 5.60M | | | | 3.85M | | 8.86M | 2.89M | 0.47M | 1.45M | 1.17M | 1.12M | 4.97M | | 4.97M | | 4.97M | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.90M | | 6.34M | 6.05M | | | | 3.85M | | 3.21M | 2.89M | 1.75M | 1.45M | 1.17M | 1.12M | 5.25M | 0.27M | 5.25M | 0.27M | 5.14M | 0.16M | 0.16M | 0.16M | 0.44M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 2.78M | | 0.49M | 6.49M | 3.83M | | | | 2.38M | | | | 11.51M | | | | 12.44M | | | | 2.62M | | | | 7.50M | | | | 7.70M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.67M | | 0.59M | 0.68M | | | | 1.09M | | 1.16M | 1.14M | 1.09M | 1.37M | 1.35M | 2.15M | 0.67M | 0.74M | 1.17M | 0.85M | 1.77M | 1.03M | 1.02M | 1.03M | 1.77M | 1.46M | 1.62M | 1.62M | 0.91M | 0.78M | 0.85M | 0.81M | 0.96M | 1.03M | 1.02M | 0.99M | 0.53M | 0.63M | 0.49M | 0.54M | 1.11M | 1.30M | 0.73M | 0.70M | 0.71M | 0.44M | 0.66M | 3.93M |
|
Non-Current Assets
|
7.51M | | 13.62M | 13.06M | | | | 32.13M | | 33.63M | 36.35M | 20.85M | 26.08M | 25.46M | 26.00M | 13.18M | 12.74M | 0.35M | -1.81M | 9.71M | 13.39M | 13.44M | 13.06M | 12.85M | 12.26M | 12.27M | 14.32M | 14.17M | 13.48M | 13.08M | 12.58M | 12.54M | 12.24M | 12.36M | 12.24M | 11.60M | 11.90M | 12.09M | 11.85M | 12.00M | 11.96M | 12.24M | 11.75M | 11.82M | 11.96M | 12.24M | 12.14M |
|
Assets
|
36.98M | 37.96M | 53.16M | 51.42M | | | 89.17M | 88.25M | 88.12M | 90.05M | 91.94M | 82.80M | 73.63M | 75.87M | 76.27M | 60.76M | 62.61M | 50.13M | 49.35M | 47.76M | 51.30M | 53.32M | 50.75M | 51.09M | 54.05M | 54.73M | 58.76M | 57.78M | 57.36M | 56.25M | 53.52M | 53.42M | 52.45M | 55.61M | 54.78M | 53.81M | 53.36M | 54.38M | 49.72M | 50.72M | 50.26M | 49.82M | 50.37M | 51.01M | 48.39M | 50.38M | 57.95M |
|
Accounts Payables
|
7.43M | | 7.08M | 7.29M | | -0.03M | 5.07M | 12.05M | | 12.80M | 14.38M | 14.15M | 15.33M | 15.02M | 12.21M | 10.87M | 10.75M | 12.86M | 10.07M | 8.72M | 8.55M | 9.53M | 9.29M | 8.11M | 9.39M | 9.56M | 11.36M | 8.68M | 8.25M | 7.39M | 7.02M | 6.72M | 7.04M | 7.78M | 6.98M | 7.54M | 7.69M | 8.27M | 7.29M | 6.09M | 6.28M | 5.60M | 7.10M | 7.01M | 6.46M | 8.26M | 9.06M |
|
Notes Payables
|
| | | | | -0.04M | -0.04M | 40.90M | | 35.57M | 34.11M | 32.91M | 26.50M | 28.37M | 23.19M | 23.13M | 24.34M | 25.43M | 23.57M | 16.79M | 19.34M | 20.20M | 17.90M | 15.68M | 5.92M | 16.14M | 22.23M | 16.48M | 15.61M | 16.27M | 14.29M | 14.11M | 13.28M | 0.04M | 0.03M | 0.25M | | | | | 0.25M | 0.25M | 0.25M | 4.80M | 4.80M | 4.80M | 4.87M |
|
Dividends payables
|
| | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
7.43M | | 7.08M | 7.65M | | -0.07M | 5.02M | 52.94M | | 48.38M | 48.48M | 47.06M | 41.83M | 43.39M | 35.40M | 34.00M | 35.09M | 38.29M | 33.65M | 25.52M | 27.89M | 29.73M | 27.19M | 23.79M | 15.31M | 25.70M | 33.60M | 25.16M | 23.85M | 23.65M | 21.31M | 20.84M | 20.32M | 7.82M | 7.01M | 7.79M | 7.69M | 8.27M | 7.29M | 6.09M | 6.53M | 5.85M | 7.35M | 11.81M | 11.26M | 13.06M | 13.93M |
|
Accumulated Expenses
|
0.50M | | 0.70M | | | | | 2.16M | | | | 2.16M | | | | 2.24M | | 1.27M | 1.27M | 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 | | | 0.75M | 0.43M | 0.80M | 0.83M | 0.85M | 0.26M | | | | 0.72M | | | |
|
Short term Debt
|
14.05M | | 19.21M | 17.68M | | | | 40.90M | | | 34.11M | 32.91M | 1.48M | 1.48M | 1.48M | 23.13M | 1.48M | | | | | | | | | | | 16.48M | 0.81M | 1.00M | 14.29M | 14.11M | | 14.07M | 14.82M | 14.48M | 14.45M | 14.95M | 13.90M | 16.04M | 16.31M | 16.98M | 17.07M | 18.36M | 18.10M | 18.73M | 22.23M |
|
Current Leases
|
0.09M | | 0.09M | 0.08M | | | | | | | | | | | | | | | | 0.55M | 0.62M | 0.65M | 0.67M | 0.70M | 0.72M | 0.67M | 0.69M | 0.70M | 0.69M | 0.64M | 0.66M | 0.69M | 0.71M | 0.73M | | 0.78M | | | | 0.88M | 0.91M | 0.90M | 0.89M | 0.88M | 0.87M | 0.90M | 0.93M |
|
Current Taxes
|
0.04M | | 1.45M | 1.94M | | -0.07M | -0.07M | 0.01M | | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | 0.02M | 0.03M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.04M | 0.47M | 0.96M | | 0.29M | 1.07M | 0.95M | 0.72M | 0.70M | 1.23M | 0.93M | 0.94M | 0.93M | 0.86M | 0.88M | 0.90M | 0.90M | 0.90M | 1.01M | 1.00M | 1.01M | 0.83M | 0.92M | 1.80M | 1.59M | 1.49M | 1.47M | 1.42M | | | 0.78M | | | | 3.56M | | 2.26M | 1.72M | 1.11M | 0.58M | 0.44M | 0.44M |
|
Total Current Liabilities
|
21.65M | | 27.86M | 27.39M | | | | 53.95M | | 49.68M | 49.62M | 53.39M | 44.45M | 47.73M | 37.19M | 38.05M | 40.42M | 40.52M | 38.37M | 29.01M | 32.20M | 35.17M | 33.00M | 32.62M | 19.55M | 33.62M | 35.36M | 27.33M | 26.90M | 26.42M | 23.94M | 23.40M | 22.80M | 24.35M | 24.20M | 23.62M | 23.49M | 24.55M | 25.56M | 26.60M | 26.69M | 25.79M | 26.81M | 27.41M | 26.05M | 28.37M | 37.56M |
|
Capital Leases
|
| | | | | -0.27M | -0.49M | | | -0.60M | -0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 1.76M | 3.45M | 3.15M | 3.02M | 5.97M | 2.28M | 2.75M | 2.50M | 2.08M | 3.41M | 16.73M | 4.46M | 7.14M | 6.01M | 11.00M | 10.24M | 10.04M | 2.84M | 6.41M | 6.41M | 6.16M | 4.63M | 5.04M | 5.38M | 1.16M | 1.11M | 1.47M | 1.79M | 1.75M | 1.76M | 1.69M | 1.62M | 1.55M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | | | | 6.16M | 6.16M | 6.16M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.97M | | 1.06M | 1.08M | | 0.02M | 0.03M | 1.21M | | 0.01M | 1.22M | 1.22M | 1.29M | 1.30M | 1.32M | 1.20M | 1.19M | 1.32M | 1.17M | 1.17M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.10M | 0.04M | 0.04M | 0.04M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.10 | | | | 0.50 | | | | | | | | | | | | 0.20M | | | | 0.06M | 0.01M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 2.44M | | | 2.31M | 2.90M | | | | 1.62M | | | | 1.38M | | | | 1.77M | | 0.20M | 0.43M | 2.55M | | | | 1.63M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 4.99M | 5.40M | 5.24M | 5.09M | 4.24M | 4.04M | 4.28M | 4.10M | 1.20M | 3.76M | 3.60M | 3.42M | 3.24M | 3.06M | 2.87M | 2.67M | 2.46M | 3.57M | 3.31M | 3.06M | 1.58M | 1.34M | 1.14M | 0.93M | 0.70M | 0.47M | 0.24M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 42.81M | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
32.31M | | 34.17M | 32.51M | | | | 59.45M | | 56.51M | 59.67M | 57.91M | 48.72M | 51.68M | 45.84M | 42.99M | 45.05M | 45.14M | 45.77M | 36.15M | 40.49M | 43.02M | 40.19M | 40.88M | 40.87M | 43.01M | 47.41M | 42.67M | 42.19M | 40.74M | 37.87M | 36.04M | 34.97M | 37.94M | 37.14M | 36.98M | 37.04M | 38.22M | 34.77M | 35.52M | 35.72M | 34.92M | 35.69M | 36.06M | 33.10M | 35.11M | 39.11M |
|
Total Debt
|
14.05M | | 19.21M | 17.68M | | | | 40.90M | | | 34.11M | 32.91M | 1.48M | 1.48M | 3.24M | 26.58M | 4.63M | 3.02M | 5.97M | 2.28M | 2.75M | 2.50M | 2.08M | 3.41M | 16.73M | 4.46M | 7.14M | 22.49M | 11.81M | 11.24M | 24.33M | 16.95M | 6.41M | 20.48M | 20.98M | 19.11M | 19.49M | 20.33M | 15.06M | 17.15M | 17.77M | 18.78M | 18.81M | 20.12M | 19.78M | 20.35M | 23.77M |
|
Common Equity
|
4.67M | | 18.99M | 18.91M | | | | 28.80M | | 33.54M | 32.27M | 24.89M | 24.91M | 24.19M | 30.43M | 17.77M | 17.56M | 18.26M | 17.24M | 11.61M | 10.80M | 10.29M | 10.56M | 10.21M | 13.18M | 11.72M | 11.35M | 15.11M | 15.17M | 15.51M | 15.65M | 17.39M | 17.48M | 17.67M | 17.64M | 16.84M | 16.32M | 16.17M | 14.95M | 15.19M | 14.55M | 14.89M | 14.68M | 14.95M | 15.29M | 15.27M | 18.84M |
|
Shareholder's Equity
|
4.67M | | 18.99M | 18.91M | | | | 28.80M | | | 32.27M | 24.89M | 24.91M | 24.19M | 30.43M | 17.77M | 17.56M | 18.26M | 17.24M | 11.61M | 10.80M | 10.29M | 10.56M | 10.21M | 13.18M | 11.72M | 11.35M | 15.11M | 15.17M | 15.51M | 15.65M | 17.39M | 17.48M | 17.67M | 17.64M | 16.84M | 16.32M | 16.17M | 14.95M | 15.19M | 14.55M | 14.89M | 14.68M | 14.95M | 15.29M | 15.27M | 18.84M |
|
Liabilities and Shareholders Equity
|
36.98M | 37.96M | 53.16M | 51.42M | | | 89.17M | 88.25M | 88.12M | 90.05M | 91.94M | 82.80M | 73.63M | 75.87M | 76.27M | 60.76M | 62.61M | 50.13M | 49.35M | 47.76M | 51.30M | 53.32M | 50.75M | 51.09M | 54.05M | 54.73M | 58.76M | 57.78M | 57.36M | 56.25M | 53.52M | 53.42M | 52.45M | 55.61M | 54.78M | 53.81M | 53.36M | 54.38M | 49.72M | 50.72M | 50.26M | 49.82M | 50.37M | 51.01M | 48.39M | 50.38M | 57.95M |
|
Retained Earnings
|
-21.48M | | -18.93M | -18.65M | | | | -15.36M | | -17.04M | -19.39M | -30.98M | -32.13M | -34.11M | -36.99M | -53.53M | -55.00M | -54.81M | -56.38M | -64.52M | -65.45M | -66.18M | -65.99M | -67.26M | -66.20M | -67.78M | -68.26M | -66.16M | -66.31M | -66.07M | -66.14M | -64.53M | -64.56M | -64.57M | -64.71M | -65.61M | -66.23M | -66.62M | -67.92M | -67.74M | -68.45M | -68.15M | -68.55M | -69.11M | -70.09M | -70.52M | -70.56M |
|
Preferred Shares
|
| | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.17M | 0.06M | | | | | | | | | | 0.28M | 0.29M | 0.29M | 0.19M | 0.19M |