|
Cash & Equivalents
|
4.05M | 3.48M | 4.64M | 3.07M | 5.50M | 10.89M | 50.06M | 54.03M | 40.13M | 75.83M | 84.69M | 64.28M | 51.77M | 38.86M | 30.64M | 37.01M | 20.96M | 17.68M | 19.95M | 12.26M | 7.60M | 24.94M | 42.53M | 58.78M | 61.65M | 53.38M | 46.30M | 36.25M | 29.98M | 22.58M | 22.64M | 25.33M | 21.01M | 19.11M |
|
Short-term Investments
|
| | | | | 49.78M | 44.85M | 46.88M | 25.96M | 20.95M | 73.69M | 49.82M | 37.50M | 9.19M | 7.45M | 7.45M | 7.50M | | | | 1.86M | 2.56M | 2.56M | 1.26M | 1.26M | 1.26M | | | | | | | | |
|
Cash & Current Investments
|
4.05M | 3.48M | 4.64M | 3.07M | 5.50M | 60.68M | 94.91M | 100.91M | 66.09M | 96.78M | 158.37M | 114.11M | 89.28M | 48.05M | 38.08M | 44.46M | 28.45M | 17.68M | 19.95M | 12.26M | 9.46M | 27.50M | 45.09M | 60.04M | 62.91M | 54.64M | 46.30M | 36.25M | 29.98M | 22.58M | 22.64M | 25.33M | 21.01M | 19.11M |
|
Receivables - Net
|
| | 6.46M | | 8.51M | 2.96M | 0.31M | 1.93M | 4.71M | 0.53M | 2.14M | 3.10M | 6.14M | 6.20M | 5.22M | 5.80M | 7.38M | 7.92M | 7.02M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 0.29M | 1.46M | 2.37M | 2.42M | 3.11M | 3.10M | 3.66M | 3.11M | | | | | | |
|
Receivables
|
| | 6.46M | | 8.51M | 2.96M | 0.31M | 1.93M | 4.71M | 0.53M | 2.14M | 3.10M | 6.14M | 6.20M | 5.22M | 5.80M | 7.38M | 7.92M | 7.02M | | | | | | | | | | | | | | | |
|
Raw Materials
|
| | 6.52M | | 7.65M | 4.64M | 0.26M | 0.22M | 0.25M | 0.24M | 0.06M | 0.05M | 0.05M | 0.04M | 0.19M | 0.16M | 0.61M | 0.64M | 0.49M | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 4.73M | | 5.15M | 1.65M | 0.00M | 1.57M | 1.64M | 0.06M | 0.48M | 0.66M | 2.86M | 2.46M | 0.92M | 4.02M | 5.86M | 5.47M | 1.96M | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | 9.07M | | 7.33M | 5.28M | 0.20M | 6.27M | 6.10M | 0.94M | 0.49M | 0.58M | 0.06M | 1.46M | 0.68M | 0.16M | 0.49M | 1.37M | 3.69M | | | | | | | | | | | | | | | |
|
Inventory
|
| | 20.32M | | 20.13M | 11.57M | 0.46M | 8.06M | 7.98M | 1.24M | 1.03M | 1.28M | 2.97M | 3.97M | 1.78M | 4.35M | 6.97M | 7.48M | 6.14M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.34M | | 3.91M | 3.82M | 3.54M | 6.12M | 5.87M | 6.38M | 6.71M | 6.63M | 7.14M | 6.99M | 6.91M | 6.92M | 5.20M | 2.21M | 1.08M | 1.34M | 0.64M | 1.49M | 2.23M | 1.56M | 0.94M | 2.39M | 1.82M | 1.43M | 0.77M | 1.38M | 1.57M | 1.58M | 0.91M | 1.37M |
|
Current Assets
|
| | 35.13M | | 39.85M | 79.43M | 71.41M | 77.40M | 67.19M | 115.32M | 95.08M | 77.16M | 66.25M | 60.40M | 48.69M | 57.64M | 43.67M | 36.79M | 30.00M | 14.82M | 10.49M | 30.65M | 47.26M | 62.85M | 65.77M | 58.87M | 52.57M | 41.67M | 31.40M | 24.62M | 27.45M | 28.48M | 22.68M | 21.13M |
|
Property, Plant & Equipment (Net)
|
| | 4.18M | | 6.34M | 6.14M | 5.91M | 6.38M | 6.21M | 6.16M | 5.84M | 5.94M | 5.64M | 5.61M | 5.20M | 4.98M | 4.61M | 4.27M | 3.95M | 3.63M | 3.32M | 3.02M | 2.81M | 2.71M | 2.80M | 2.52M | 2.38M | 2.14M | 1.89M | 1.67M | 1.46M | 1.28M | 1.13M | 1.01M |
|
Goodwill
|
| | 29.21M | 29.21M | 29.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | 6.91M | 14.01M | 13.49M | 6.29M | 6.08M | 5.87M | 5.67M | 5.46M | 5.25M | 5.04M | 4.83M | 4.63M | 4.42M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 29.21M | 29.21M | 29.21M | | 6.91M | 14.01M | 13.49M | 6.29M | 6.08M | 5.87M | 5.67M | 5.46M | 5.25M | 5.04M | 4.83M | 4.63M | 4.42M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 41.80M | | 41.80M | 0.40M | 10.15M | 0.40M | 0.40M | 10.40M | 10.00M | 11.24M | 12.45M | 7.45M | 7.45M | 1.25M | 1.25M | 7.50M | 7.50M | 2.53M | 0.76M | 0.76M | 2.56M | 0.75M | 0.75M | 0.75M | 1.26M | 1.26M | 0.55M | 0.43M | | | | |
|
Non-Current Assets
|
| | 92.63M | | 93.62M | 21.19M | 20.44M | 20.40M | 19.70M | 15.70M | 21.92M | 23.05M | 23.75M | 18.54M | 18.80M | 23.20M | 22.45M | 23.77M | 23.41M | 10.42M | 8.02M | 6.77M | 6.28M | 5.90M | 5.71M | 5.13M | 4.03M | 3.51M | 7.40M | 7.08M | 6.76M | 6.48M | 6.23M | 6.00M |
|
Assets
|
| | 127.77M | 127.92M | 133.47M | 100.62M | 91.86M | 97.79M | 86.89M | 131.02M | 117.01M | 100.21M | 90.00M | 78.93M | 67.49M | 80.84M | 66.13M | 60.56M | 53.41M | 25.24M | 18.51M | 37.42M | 53.55M | 68.75M | 71.47M | 64.00M | 56.60M | 45.18M | 38.80M | 31.70M | 34.22M | 34.97M | 28.91M | 27.13M |
|
Accounts Payables
|
| | 10.08M | | 11.19M | 8.95M | 10.52M | 8.77M | 5.35M | 7.51M | 7.35M | 7.26M | 9.54M | 9.81M | 11.67M | 11.04M | 11.90M | 12.07M | 6.43M | 5.00M | 4.66M | 3.91M | 5.58M | 5.35M | 5.20M | 3.69M | 3.46M | 3.91M | 3.27M | 3.24M | 3.50M | 4.13M | 4.87M | 4.00M |
|
Payables
|
| | 10.08M | | 11.19M | 8.95M | 10.52M | 8.77M | 5.35M | 7.51M | 7.35M | 7.26M | 9.54M | 9.81M | 11.67M | 11.04M | 11.90M | 12.07M | 6.43M | 5.00M | 4.66M | 3.91M | 5.58M | 5.35M | 5.20M | 3.69M | 3.46M | 3.91M | 3.27M | 3.24M | 3.50M | 4.13M | 4.87M | 4.00M |
|
Accumulated Expenses
|
| | 3.33M | | 2.74M | 3.43M | 4.01M | 2.50M | 2.94M | 3.81M | 4.63M | 2.15M | 2.69M | 3.88M | 3.90M | 5.04M | 2.54M | 3.48M | 2.87M | 1.08M | 1.42M | 2.08M | 2.76M | 1.10M | 1.20M | 1.56M | 2.08M | 1.04M | 1.70M | 1.37M | 2.10M | 0.63M | 1.29M | 1.52M |
|
Other Accumulated Expenses
|
| | | | | | 0.28M | | | 2.29M | 2.58M | 1.70M | 0.76M | 0.82M | 0.80M | 1.35M | 1.26M | 1.12M | 0.94M | 0.91M | 0.92M | 1.42M | 1.20M | 0.98M | 0.99M | 2.59M | 2.09M | 1.59M | 0.03M | 1.17M | 1.10M | 1.04M | 0.75M | 1.31M |
|
Short term Debt
|
| | 0.44M | | 0.19M | 0.18M | | | | | 3.33M | 5.33M | 4.17M | | | | | 19.71M | 19.86M | | | | 5.00M | 10.17M | 10.67M | 11.17M | 11.67M | 2.00M | 2.00M | 2.00M | 2.00M | | | |
|
Current Deferred Revenue
|
| | 3.84M | | 0.39M | 0.64M | 0.81M | 0.88M | 1.44M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 19.94M | | 17.03M | 15.23M | 19.54M | 14.46M | 11.88M | 14.87M | 18.51M | 17.27M | 18.10M | 15.44M | 17.61M | 18.29M | 16.60M | 37.25M | 38.24M | 6.99M | 7.00M | 7.42M | 14.54M | 29.34M | 30.86M | 32.38M | 34.76M | 23.86M | 7.00M | 7.79M | 8.71M | 5.80M | 6.91M | 6.84M |
|
Non-Current Debt
|
| | | | | 18.11M | 18.38M | 18.43M | 18.75M | 17.48M | 15.73M | 13.97M | 15.40M | 19.14M | 19.28M | 19.41M | 19.56M | | | | | 25.20M | 20.05M | 4.61M | 4.32M | 4.01M | 3.71M | 2.80M | 2.36M | 1.91M | 1.46M | | | |
|
Non-Current Deffered Revenue
|
| | 3.32M | | 3.34M | 3.10M | 2.90M | 2.80M | 2.80M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | 3.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 15.82M | 15.82M | 15.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 4.00M | 3.76M | 3.55M | 3.33M | 3.10M | 2.86M | 2.60M | 2.36M | 2.12M | 1.90M | 1.61M | 1.34M | 1.10M | 6.40M | 6.24M | 6.10M | 5.92M | 5.75M | 5.60M |
|
Other Non-Current Liabilities
|
| | 0.07M | | 0.09M | 0.43M | 0.47M | 0.61M | 2.05M | 8.36M | 0.73M | 0.60M | 0.47M | 0.35M | 0.20M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 39.08M | | 36.19M | 36.44M | 40.82M | 35.70M | 33.42M | 32.35M | 34.24M | 31.25M | 33.50M | 34.59M | 36.89M | 41.70M | 39.91M | 40.80M | 41.57M | | | 35.22M | 36.95M | | | | 55.38M | | | | 16.24M | | | |
|
Total Liabilities
|
| | 39.15M | 38.05M | 36.27M | 36.87M | 41.29M | 36.31M | 35.47M | 40.71M | 34.97M | 31.85M | 33.97M | 34.93M | 37.09M | 41.71M | 39.93M | 40.81M | 41.57M | 10.09M | 9.86M | 35.22M | 36.95M | 58.25M | 57.59M | 56.71M | 55.38M | 51.07M | 15.75M | 15.93M | 16.24M | 11.71M | 12.66M | 12.41M |
|
Total Debt
|
| | 0.44M | | 0.19M | 18.29M | 18.38M | 18.43M | 18.75M | 17.48M | 19.06M | 19.31M | 19.57M | 19.14M | 19.28M | 19.41M | 19.56M | 19.71M | 19.86M | | | 25.20M | 25.05M | 14.78M | 14.99M | 15.18M | 15.37M | 4.80M | 4.36M | 3.91M | 3.46M | | | |
|
Common Equity
|
| | 88.62M | 89.86M | 97.20M | 63.75M | 50.57M | 61.49M | 51.42M | 90.31M | 82.03M | 68.36M | 56.03M | 44.00M | 30.41M | 39.13M | 26.20M | 19.75M | 11.84M | 15.15M | 8.65M | 2.20M | 16.59M | 10.50M | 13.88M | 7.29M | 1.22M | -5.88M | 23.05M | 15.76M | 17.97M | 23.26M | 16.25M | 14.72M |
|
Shareholder's Equity
|
| | 88.62M | 89.86M | 97.20M | 63.75M | 50.57M | 61.49M | 51.42M | 90.31M | 82.03M | 68.36M | 56.03M | 44.00M | 30.41M | 39.13M | 26.20M | 19.75M | 11.84M | 15.15M | 8.65M | 2.20M | 16.59M | 10.50M | 13.88M | 7.29M | 1.22M | -5.88M | 23.05M | 15.76M | 17.97M | 23.26M | 16.25M | 14.72M |
|
Liabilities and Shareholders Equity
|
| | 127.77M | 127.92M | 133.47M | 100.62M | 91.86M | 97.79M | 86.89M | 131.02M | 117.01M | 100.21M | 90.00M | 78.93M | 67.49M | 80.84M | 66.13M | 60.56M | 53.41M | 25.24M | 18.51M | 37.42M | 53.55M | 68.75M | 71.47M | 64.00M | 56.60M | 45.18M | 38.80M | 31.70M | 34.22M | 34.97M | 28.91M | 27.13M |
|
Retained Earnings
|
| | -231.99M | | -257.72M | -65.75M | -80.69M | -90.64M | -101.83M | -63.96M | -73.72M | -87.57M | -100.72M | -113.28M | -127.41M | -139.43M | -152.76M | -159.68M | -167.86M | -164.96M | -171.76M | -178.55M | -185.61M | -192.86M | -200.80M | -207.79M | -214.06M | -221.76M | -193.75M | -201.39M | -206.04M | -203.26M | -211.21M | -217.54M |
|
Treasury Shares
|
| | | | | 3.22M | 3.03M | 1.59M | 1.45M | 1.26M | 1.21M | 0.20M | 0.15M | 0.14M | 0.13M | 0.01M | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.06M | 0.06M | 0.06M | | | | 0.22M | | | |