|
Cash & Equivalents
|
42.30M | 56.76M | 67.38M | 46.73M | 37.20M | 27.37M | 25.85M | 27.66M | 51.12M | 45.90M | 52.98M | 45.07M | 32.84M | 46.87M | 13.13M | 11.09M | 17.90M |
|
Cash & Current Investments
|
42.30M | 56.76M | 67.38M | 46.73M | 37.20M | 27.37M | 25.85M | 27.66M | 51.12M | 45.90M | 52.98M | 45.07M | 32.84M | 46.87M | 13.13M | 11.09M | 17.90M |
|
Receivables - Net
|
| 9.25M | 14.45M | 7.49M | 4.83M | 8.90M | 14.49M | 17.64M | 22.52M | 17.98M | 12.87M | 11.20M | 22.50M | 25.00M | 26.50M | 22.00M | 19.90M |
|
Receivables - Other
|
| | | | | | | 8.63M | 14.28M | 0.29M | 0.04M | | | | | | |
|
Receivables
|
| 9.25M | 14.45M | 7.49M | 4.83M | 8.90M | 14.49M | 26.28M | 36.79M | 18.28M | 12.91M | 11.20M | 22.50M | 25.00M | 26.50M | 22.00M | 19.90M |
|
Raw Materials
|
| | 24.93M | 19.64M | | | | | | | | | 12.65M | 15.38M | 22.63M | 17.96M | 9.76M |
|
Work In Process
|
| | 8.26M | 2.33M | | | | | | | 0.04M | | 4.87M | 6.15M | 7.77M | 6.93M | 7.11M |
|
Finished Goods
|
| | 3.98M | 3.70M | | | | | | | | | 4.56M | 3.96M | 4.44M | 1.98M | 1.87M |
|
Inventory
|
| 24.32M | 37.16M | 25.67M | 22.00M | 16.76M | 23.33M | 23.22M | 30.21M | 23.14M | 22.59M | 21.55M | 22.07M | 25.49M | 34.84M | 26.87M | 18.74M |
|
Current Deferred Tax Assets
|
| 2.13M | 9.56M | 3.46M | 1.33M | 1.06M | 2.05M | | | | | | | | | | |
|
Prepaid Assets
|
| 2.57M | 4.65M | 2.65M | 2.93M | 2.08M | 3.77M | 2.65M | 2.54M | 2.88M | 1.99M | 1.62M | 2.41M | 5.56M | 6.11M | 4.30M | 3.57M |
|
Current Assets
|
| 116.45M | 174.85M | 101.44M | 84.19M | 65.42M | 85.70M | 82.92M | 157.11M | 130.23M | 108.27M | 76.57M | 80.87M | 102.94M | 81.19M | 64.74M | 60.18M |
|
Property, Plant & Equipment (Net)
|
| 9.58M | 12.68M | 12.39M | 11.07M | 9.75M | 17.76M | 15.96M | 15.79M | 10.51M | 10.22M | 11.99M | 14.08M | 6.55M | 9.70M | 11.65M | 10.23M |
|
Long-Term Investments
|
| | | | | | 2.73M | 3.03M | 2.62M | | | | | | | | |
|
Goodwill
|
| 4.84M | 13.31M | 8.36M | 8.48M | 8.32M | 10.54M | 11.12M | 11.40M | 13.60M | 13.60M | 6.63M | 11.17M | 11.17M | 27.63M | 27.63M | 21.26M |
|
Intangibles
|
| 2.57M | 5.02M | 4.10M | 3.50M | 2.68M | 4.94M | 4.10M | 3.50M | 2.09M | 2.09M | 2.09M | 2.49M | 2.49M | 16.09M | 16.09M | 7.09M |
|
Goodwill & Intangibles
|
| 7.41M | 18.33M | 12.45M | 11.98M | 11.00M | 15.47M | 15.22M | 14.90M | 15.68M | 15.68M | 8.72M | 13.66M | 13.66M | 43.72M | 43.72M | 28.35M |
|
Long-Term Deferred Tax
|
| -0.18M | 6.82M | 0.47M | 1.26M | 1.30M | 0.43M | 0.20M | 0.20M | | | 0.57M | 0.63M | 0.08M | 0.10M | 0.18M | 1.02M |
|
Other Non-Current Assets
|
| | | 2.27M | 2.44M | 2.43M | 3.36M | 1.96M | 11.81M | 45.32M | 22.75M | 0.60M | 0.66M | 0.78M | 1.07M | 0.88M | 1.15M |
|
Non-Current Assets
|
| 19.65M | 31.01M | 27.58M | 26.75M | 24.48M | 39.75M | 35.51M | 34.51M | 10.51M | 10.22M | 11.99M | 14.08M | 6.55M | 9.70M | 11.65M | 10.23M |
|
Assets
|
| 136.10M | 205.87M | 129.02M | 110.95M | 89.90M | 125.46M | 118.43M | 191.62M | 149.41M | 126.48M | 102.10M | 116.91M | 133.53M | 137.02M | 119.31M | 92.87M |
|
Accounts Payables
|
| 12.45M | 8.93M | 5.78M | 5.47M | 6.00M | 15.65M | 15.40M | 21.55M | 6.87M | 4.37M | 2.68M | 8.23M | 7.30M | 10.81M | 5.36M | 7.74M |
|
Payables
|
| 12.45M | 8.93M | 5.78M | 5.47M | 6.00M | 15.65M | 15.40M | 21.55M | 6.87M | 4.37M | 2.68M | 8.23M | 7.30M | 10.81M | 5.36M | 7.74M |
|
Accumulated Expenses
|
1.43M | 1.84M | 2.27M | 2.69M | 1.45M | 0.63M | 5.61M | 5.71M | 7.59M | 3.36M | 2.72M | 2.07M | 2.88M | 4.11M | 3.48M | 2.06M | 1.61M |
|
Short term Debt
|
| | | | | | 0.92M | 1.13M | 0.36M | 0.35M | 0.37M | 0.38M | 0.40M | 0.11M | 2.27M | 0.10M | 0.13M |
|
Current Leases
|
| | | | | | | | | | | 0.12M | 0.53M | 2.10M | 2.62M | 2.04M | 1.90M |
|
Current Taxes
|
| 6.32M | 16.67M | 7.14M | 6.17M | 4.99M | 0.83M | 1.10M | 0.29M | 2.36M | 1.43M | | | 0.01M | | 0.64M | 1.53M |
|
Current Deferred Revenue
|
| 11.44M | 27.61M | 10.24M | 3.07M | 6.91M | 7.15M | 4.08M | 48.78M | 1.52M | 1.38M | 1.22M | 1.62M | 7.23M | 8.02M | 8.96M | 6.46M |
|
Total Current Liabilities
|
| 50.82M | 80.79M | 42.61M | 41.33M | 33.14M | 39.37M | 38.06M | 85.97M | 47.56M | 30.65M | 7.48M | 15.11M | 22.63M | 29.72M | 20.24M | 20.48M |
|
Capital Leases
|
| | | | | | | | | | | | 0.11M | | | | |
|
Non-Current Debt
|
| | | | | | 8.45M | 9.10M | 8.13M | 5.54M | 5.18M | 4.80M | 4.40M | 0.22M | 8.42M | 0.19M | 0.17M |
|
Minority Interest
|
| | 6.01M | 1.33M | -0.34M | -1.55M | -0.19M | -1.72M | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 31.80M | 18.55M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.11M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 5.06M | 8.39M | 9.39M | 8.89M | 15.24M | 17.32M |
|
Other Non-Current Liabilities
|
| 1.01M | 2.63M | 2.36M | 2.81M | 3.18M | 4.99M | 5.93M | 7.04M | 3.21M | 3.20M | 3.24M | 3.28M | 2.85M | 1.57M | 1.23M | 0.86M |
|
Total Non-Current Liabilities
|
| 50.85M | 80.90M | 42.61M | 41.33M | 33.14M | 47.82M | 47.16M | 94.10M | 53.10M | 35.83M | 17.34M | 28.00M | 32.32M | 47.08M | 35.73M | 38.63M |
|
Total Liabilities
|
| 51.86M | 83.53M | 44.97M | 44.14M | 36.32M | 52.81M | 53.09M | 101.14M | 56.32M | 39.02M | 20.58M | 31.28M | 35.17M | 48.66M | 36.95M | 39.49M |
|
Total Debt
|
| | | | | | 9.37M | 10.23M | 8.49M | 5.89M | 5.55M | 5.18M | 4.80M | 0.33M | 10.69M | 0.29M | 0.29M |
|
Common Equity
|
73.81M | 84.24M | 122.33M | 84.05M | 66.80M | 53.59M | 72.65M | 65.34M | 90.48M | 93.09M | 87.45M | 81.52M | 85.63M | 98.37M | 88.36M | 82.36M | 53.38M |
|
Shareholder's Equity
|
73.81M | 84.24M | 122.33M | 84.05M | 66.80M | 53.59M | 72.65M | 65.34M | 90.48M | 93.09M | 87.45M | 81.52M | 85.63M | 98.37M | 88.36M | 82.36M | 53.38M |
|
Liabilities and Shareholders Equity
|
| 136.10M | 205.87M | 129.02M | 110.95M | 89.90M | 125.46M | 118.43M | 191.62M | 149.41M | 126.48M | 102.10M | 116.91M | 133.53M | 137.02M | 119.31M | 92.87M |
|
Retained Earnings
|
| 12.21M | 35.10M | 12.06M | -8.00M | -21.05M | -28.82M | -35.83M | -26.70M | -21.39M | -26.56M | -42.41M | -40.90M | -24.46M | -37.05M | -45.53M | -75.86M |
|
Treasury Shares
|
0.12M | 0.13M | 0.12M | 0.13M | 0.07M | 0.04M | 0.01M | | | 0.77M | | 0.37M | | 0.43M | 0.08M | 0.02M | 0.17M |