|
Cash & Equivalents
|
7.72M | 11.70M | 31.00M | 8.34M | 7.96M | 10.04M | 18.10M | 10.18M | 7.53M | 4.25M | 11.44M | 5.28M | 3.95M | 4.53M | 5.05M |
|
Short-term Investments
|
12.91M | 11.34M | 8.51M | 18.77M | 15.17M | 10.38M | 6.72M | 1.51M | | | | | | | |
|
Cash & Current Investments
|
20.63M | 23.04M | 39.51M | 27.11M | 23.13M | 20.42M | 24.82M | 11.69M | 7.53M | 4.25M | 11.44M | 5.28M | 3.95M | 4.53M | 5.05M |
|
Receivables - Net
|
11.11M | 9.34M | 9.38M | 11.37M | 14.11M | 15.32M | 15.70M | 22.40M | 23.49M | 19.78M | 17.41M | 17.12M | 21.60M | 23.06M | 21.22M |
|
Receivables - Other
|
| | 1.80M | | | | | 0.83M | 0.79M | 0.89M | 0.90M | 1.30M | 1.40M | 1.30M | 1.50M |
|
Receivables
|
11.11M | 9.34M | 11.18M | 11.37M | 14.11M | 15.32M | 15.70M | 23.23M | 24.28M | 20.67M | 18.32M | 18.42M | 23.00M | 24.36M | 22.72M |
|
Raw Materials
|
| | 6.65M | | | | | | | | | | | | |
|
Work In Process
|
| | 0.59M | | | | | | | | | | | | |
|
Finished Goods
|
| | 3.93M | | | | | | | | | | | | |
|
Inventory
|
14.40M | 10.64M | 13.96M | 18.37M | 18.74M | 18.71M | 23.35M | 32.33M | 30.16M | 33.92M | 30.06M | 34.61M | 62.75M | 55.78M | 57.62M |
|
Current Deferred Tax Assets
|
2.58M | 2.33M | 1.87M | 1.67M | 2.63M | | | | | | | | | | |
|
Prepaid Assets
|
0.98M | 0.83M | 0.70M | 1.38M | 4.14M | 3.88M | 1.39M | 1.25M | 1.43M | 2.19M | 1.81M | 3.63M | 2.89M | 2.72M | 3.85M |
|
Current Assets
|
49.70M | 52.48M | 70.12M | 65.03M | 59.29M | 54.51M | 61.42M | 62.95M | 62.61M | 60.15M | 60.72M | 63.78M | 79.76M | 76.67M | 78.02M |
|
Buildings
|
13.01M | 13.02M | 9.79M | 10.34M | 10.55M | 11.35M | 11.27M | 12.06M | 12.16M | 12.52M | 12.64M | 12.67M | 14.16M | 14.38M | 15.22M |
|
Land & Improvements
|
1.21M | 1.23M | 1.23M | 0.87M | 0.90M | 0.97M | 0.97M | 0.97M | 0.97M | 0.97M | 1.00M | 1.00M | 2.30M | 2.30M | 2.30M |
|
Property, Plant & Equipment (Net)
|
12.54M | 11.17M | 7.79M | 7.59M | 8.38M | 9.81M | 9.28M | 9.75M | 10.38M | 11.27M | 12.01M | 11.44M | 14.29M | 14.19M | 15.79M |
|
Long-Term Investments
|
| | | | | | | 0.10M | 0.09M | | | | | | |
|
Goodwill
|
2.34M | 0.80M | 0.80M | 0.99M | 0.99M | 4.52M | 4.52M | 13.00M | 12.33M | 12.03M | 12.81M | 12.16M | 14.66M | 14.63M | 16.36M |
|
Intangibles
|
0.33M | | | 3.40M | 3.40M | 6.88M | 6.88M | 36.99M | 29.67M | 25.38M | 21.50M | 19.20M | 40.45M | 35.02M | 42.56M |
|
Goodwill & Intangibles
|
2.67M | 0.80M | 0.80M | 4.39M | 4.39M | 11.40M | 11.40M | 49.99M | 42.00M | 37.42M | 34.31M | 31.36M | 55.10M | 49.65M | 58.92M |
|
Long-Term Deferred Tax
|
| | 0.36M | 0.31M | 2.63M | 3.05M | 2.81M | 1.83M | 2.93M | 5.08M | 5.94M | 5.59M | 6.91M | 6.88M | 8.43M |
|
Other Non-Current Assets
|
0.09M | 6.30M | 3.13M | 5.34M | 6.66M | 13.64M | 12.96M | 1.15M | 1.06M | 1.09M | 1.10M | 1.70M | 1.57M | 1.44M | 1.69M |
|
Non-Current Assets
|
2.76M | 8.21M | 7.79M | 10.99M | 11.08M | 9.81M | 14.54M | 43.38M | 40.05M | 56.51M | 54.75M | 51.18M | 35.52M | 33.02M | 41.16M |
|
Assets
|
65.00M | 67.06M | 79.91M | 77.96M | 74.33M | 77.96M | 83.67M | 122.31M | 118.98M | 116.66M | 115.47M | 114.95M | 139.21M | 133.25M | 145.59M |
|
Accounts Payables
|
2.75M | 2.28M | 1.94M | 2.37M | 3.15M | 3.19M | 4.96M | 11.81M | 5.96M | 4.41M | 5.73M | 8.59M | 8.48M | 8.07M | 7.93M |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.58M |
|
Payables
|
2.75M | 2.28M | 1.94M | 2.37M | 3.15M | 3.19M | 4.96M | 11.81M | 5.96M | 4.41M | 5.73M | 8.59M | 8.48M | 8.07M | 8.51M |
|
Accumulated Expenses
|
2.18M | 3.23M | 3.18M | 0.35M | 0.38M | 0.40M | 2.94M | 2.90M | 5.02M | 4.71M | 3.87M | 4.11M | 3.31M | 2.92M | 4.46M |
|
Other Accumulated Expenses
|
1.75M | 1.81M | 3.16M | 0.90M | 0.95M | 0.98M | 0.61M | 0.87M | 1.26M | | | | 1.30M | 1.00M | 1.03M |
|
Short term Debt
|
| | | | | | | 5.50M | 5.21M | 6.50M | 5.33M | 1.00M | 15.90M | 8.90M | 20.93M |
|
Current Leases
|
| | | | | | | | | | | | 0.28M | 0.23M | 0.32M |
|
Current Taxes
|
0.04M | 0.07M | 4.17M | 0.79M | 0.15M | 0.18M | 1.45M | 0.68M | 0.55M | 1.08M | 0.68M | 0.40M | 0.79M | 0.55M | 0.68M |
|
Current Deferred Revenue
|
0.79M | 0.30M | 0.27M | 0.45M | 0.62M | 0.53M | 0.47M | 0.37M | 0.37M | 0.47M | 0.28M | 0.26M | 1.89M | 1.34M | 0.54M |
|
Total Current Liabilities
|
7.50M | 8.27M | 13.53M | 9.89M | 9.57M | 9.55M | 11.98M | 25.91M | 24.66M | 26.77M | 20.97M | 20.04M | 37.50M | 29.76M | 46.35M |
|
Non-Current Debt
|
| | | | | | | 17.65M | 12.87M | 7.71M | 7.11M | 8.15M | 12.04M | 10.05M | 19.04M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.67M | | |
|
Liabilities from Discontinued Operations
|
| 1.70M | 1.15M | 0.84M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
2.06M | 0.19M | 0.11M | 0.08M | 0.08M | 0.08M | 0.01M | 0.70M | 0.04M | 0.43M | 1.58M | 1.63M | 0.17M | 0.10M | 0.04M |
|
Operating Leases
|
| | | | | | | | | 1.28M | 1.06M | 0.81M | 0.56M | 0.41M | 1.53M |
|
Other Non-Current Liabilities
|
1.15M | 1.23M | 1.29M | 1.13M | 1.17M | 0.96M | 1.13M | 11.76M | 9.92M | 8.01M | 6.16M | 4.36M | 3.42M | 2.09M | 1.11M |
|
Total Non-Current Liabilities
|
9.56M | 10.17M | 14.79M | 10.22M | 9.65M | 9.63M | 12.00M | 46.91M | 39.29M | 37.28M | 34.63M | 29.58M | 51.42M | 40.88M | 68.74M |
|
Total Liabilities
|
10.71M | 11.40M | 16.08M | 11.35M | 10.82M | 10.59M | 13.13M | 58.67M | 49.21M | 45.29M | 40.79M | 33.94M | 54.84M | 42.97M | 69.84M |
|
Total Debt
|
| | | | | | | 23.15M | 18.08M | 14.21M | 12.44M | 9.15M | 27.94M | 18.95M | 39.97M |
|
Common Equity
|
36.59M | 55.66M | 63.84M | 66.61M | 63.51M | 67.37M | 70.54M | 63.65M | 69.78M | 71.38M | 74.68M | 81.01M | 84.37M | 90.28M | 75.75M |
|
Shareholder's Equity
|
36.59M | 55.66M | 63.84M | 66.61M | 63.51M | 67.37M | 70.54M | 63.65M | 69.78M | 71.38M | 74.68M | 81.01M | 84.37M | 90.28M | 75.75M |
|
Liabilities and Shareholders Equity
|
65.00M | 67.06M | 79.91M | 77.96M | 74.33M | 77.96M | 83.67M | 122.31M | 118.98M | 116.66M | 115.47M | 114.95M | 139.21M | 133.25M | 145.59M |
|
Treasury Shares
|
1.41M | 1.54M | 1.66M | 0.11M | 0.07M | 0.29M | 0.21M | 0.18M | 0.13M | 0.13M | 0.20M | 0.22M | 0.27M | 3.37M | 3.39M |
|
Retained Earnings
|
26.84M | 27.92M | 0.17M | 0.18M | -0.71M | 42.21M | 44.36M | 45.70M | 49.51M | 49.30M | 50.09M | 56.51M | 59.17M | 63.87M | 49.38M |