|
Cash & Equivalents
|
8.72M | 8.18M | 3.46M | 2.74M | 6.64M | 39.76M | 65.06M | 39.22M | 16.56M | 9.32M | 9.77M | 71.72M | 50.71M |
|
Short-term Investments
|
35.35M | 23.16M | 21.04M | 6.41M | 0.40M | 53.07M | 79.74M | 114.98M | 77.51M | 90.59M | 54.38M | 149.68M | 106.51M |
|
Cash & Current Investments
|
44.07M | 31.34M | 24.49M | 9.15M | 7.04M | 92.83M | 144.80M | 154.19M | 94.08M | 99.92M | 64.16M | 221.40M | 157.22M |
|
Receivables - Net
|
8.68M | 7.48M | 7.76M | 5.46M | 6.20M | 1.68M | 7.49M | 17.84M | 14.79M | 11.33M | 8.28M | | |
|
Receivables - Other
|
| | | | | | | | | 6.23M | 1.82M | 1.37M | 1.05M |
|
Receivables
|
8.68M | 7.48M | 7.76M | 5.46M | 6.20M | 1.68M | 7.49M | 17.84M | 14.79M | 17.56M | 10.10M | | |
|
Raw Materials
|
4.50M | 4.70M | 3.90M | 3.40M | 2.60M | | 1.12M | | | | | | |
|
Finished Goods
|
| | | | | | 2.54M | | | | | | |
|
Inventory
|
1.07M | 0.86M | 1.68M | 1.52M | 2.41M | 6.73M | 3.67M | 3.26M | 6.16M | 4.77M | 3.57M | | |
|
Current Deferred Tax Assets
|
| | | | | 13.10M | | | | | | | |
|
Prepaid Assets
|
3.63M | 3.37M | 2.64M | 2.31M | 2.48M | 4.42M | 8.06M | 5.89M | 8.96M | 8.55M | 4.26M | 38.73M | 32.83M |
|
Current Assets
|
66.84M | 45.36M | 36.65M | 25.09M | 32.27M | 112.32M | 166.40M | 181.19M | 123.97M | 124.85M | 82.38M | 263.45M | 192.49M |
|
Property, Plant & Equipment (Net)
|
24.76M | 21.43M | 0.51M | 18.24M | 2.39M | 1.78M | 2.62M | 3.32M | 3.00M | 1.91M | 0.54M | 0.36M | 0.28M |
|
Long-Term Investments
|
| 0.19M | 0.16M | 0.18M | 0.15M | 0.12M | | | | | | | |
|
Goodwill
|
| | | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 18.49M | 16.84M | 16.84M |
|
Intangibles
|
| | | 41.59M | 40.14M | 28.39M | 15.82M | 22.84M | 92.29M | 1.63M | 0.81M | | |
|
Goodwill & Intangibles
|
| | | 41.59M | 40.14M | 28.39M | 34.32M | 41.33M | 110.78M | 20.12M | 19.30M | 16.84M | 16.84M |
|
Long-Term Deferred Tax
|
6.78M | 5.33M | | -14.13M | -2.81M | 13.10M | 11.58M | 10.34M | | | | | |
|
Other Non-Current Assets
|
0.21M | 7.83M | 13.37M | 0.18M | 1.35M | 0.73M | 0.17M | 7.53M | 10.25M | 36.15M | 39.27M | 24.94M | 33.78M |
|
Non-Current Assets
|
27.45M | 29.25M | 32.75M | 92.23M | 67.58M | 61.88M | 48.68M | 64.30M | 129.30M | 65.45M | 69.06M | 48.18M | 54.77M |
|
Assets
|
94.30M | 74.61M | 69.40M | 117.31M | 116.25M | 174.21M | 215.08M | 245.48M | 253.28M | 190.30M | 151.44M | 311.64M | 247.26M |
|
Accounts Payables
|
6.37M | 4.94M | 3.92M | 835.20 | 5.10M | 8.02M | 5.05M | 7.11M | 7.48M | 3.50M | 6.10M | 2.93M | 7.68M |
|
Payables
|
6.37M | 4.94M | 3.92M | 835.20 | 5.10M | 8.02M | 5.05M | 7.11M | 7.48M | 3.50M | 6.10M | 2.93M | 7.68M |
|
Accumulated Expenses
|
6.32M | 6.00M | 5.48M | 5.01M | 6.53M | 5.67M | 9.31M | 17.22M | 50.93M | 21.70M | 19.81M | 6.50M | 7.15M |
|
Other Accumulated Expenses
|
4.60M | 3.43M | 2.00M | 1.13M | 7.48M | 5.67M | 0.13M | 0.23M | 0.60M | 3.64M | 3.88M | 5.20M | 5.27M |
|
Short term Debt
|
0.86M | 2.32M | 2.03M | 3.35M | 19.19M | 39.89M | 25.20M | 34.18M | 25.01M | 9.44M | 5.55M | | |
|
Current Leases
|
| 0.06M | 0.10M | 0.08M | 0.02M | 0.01M | | | | | 0.65M | 0.47M | 0.90M |
|
Current Taxes
|
| -0.21M | -0.19M | 4.70M | | 7.64M | | 1.20M | 0.41M | 0.07M | 0.04M | | |
|
Current Deferred Revenue
|
3.86M | 2.53M | 4.37M | 0.80M | 1.26M | 1.34M | 5.12M | 2.22M | 2.01M | 0.11M | | | |
|
Total Current Liabilities
|
22.90M | 19.42M | 18.31M | 14.36M | 39.69M | 70.84M | 45.25M | 62.42M | 86.54M | 38.38M | 35.98M | 15.11M | 21.00M |
|
Capital Leases
|
0.07M | 0.13M | 0.25M | 0.18M | 0.01M | | | | | | | | |
|
Non-Current Debt
|
2.94M | 1.55M | 1.69M | 33.28M | 66.32M | 1.28M | 97.49M | 98.92M | 73.92M | 115.73M | 121.69M | 128.21M | 142.40M |
|
Non-Current Deffered Revenue
|
6.03M | 3.25M | 1.53M | 0.18M | | | | | | | | | |
|
Pension
|
2.21M | 2.21M | | 2.82M | 2.99M | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | -2.60M | -58.89M | -104.65M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | 7.71M | 0.17M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
-0.34M | -0.44M | | 14.13M | 2.81M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 2.32M | 1.84M | 1.71M |
|
Other Non-Current Liabilities
|
17.49M | 13.96M | 17.82M | 24.68M | 8.31M | 114.75M | 2.53M | 5.28M | 7.08M | 14.00M | 8.87M | 4.21M | 3.92M |
|
Total Non-Current Liabilities
|
26.54M | 18.89M | 21.29M | 72.45M | 77.45M | 78.47M | 143.42M | 198.14M | 160.61M | 173.52M | 171.76M | 145.16M | 165.10M |
|
Total Liabilities
|
| | | | 0.70M | 149.31M | 145.95M | 203.41M | 167.70M | 187.52M | 180.63M | 149.37M | 169.02M |
|
Total Debt
|
3.81M | 3.86M | 3.71M | 36.63M | 85.51M | 41.17M | 122.69M | 133.10M | 98.92M | 125.17M | 127.24M | 128.21M | 142.40M |
|
Common Equity
|
44.86M | 36.30M | 29.79M | 30.50M | -8.82M | 25.02M | 69.13M | 42.07M | 85.58M | 2.78M | -29.20M | 162.27M | 78.24M |
|
Shareholder's Equity
|
44.86M | 36.30M | 29.79M | 30.50M | -8.82M | 25.02M | 69.13M | 42.07M | 85.58M | 2.78M | -29.20M | 162.27M | 78.24M |
|
Liabilities and Shareholders Equity
|
94.30M | 74.61M | 69.40M | 117.31M | 116.25M | 174.21M | 215.08M | 245.48M | 253.28M | 190.30M | 151.44M | 311.64M | 247.26M |
|
Treasury Shares
|
0.93M | 1.00M | 1.25M | 5.32M | | 0.55M | 0.67M | | 2.12M | 3.29M | 5.41M | 0.35M | 0.54M |
|
Retained Earnings
|
-171.64M | -180.62M | -189.39M | 10.25M | 10.81M | -7.42M | -278.52M | -319.80M | -262.69M | -357.99M | -391.21M | -384.19M | -447.76M |
|
Preferred Shares
|
| | | | | | | | | | | 0.01M | 0.01M |