|
Cash & Equivalents
|
0.56M | 0.70M | 0.41M | 0.35M | 1.00M | 1.52M | 1.42M | 1.29M | 1.53M | 1.41M | 0.34M | 1.04M | 1.88M | 1.76M | 2.34M | 3.37M |
|
Short-term Investments
|
| | | 0.44M | 0.49M | 0.26M | | | 0.25M | 0.33M | 0.24M | 0.14M | 0.24M | 0.13M | 0.22M | 0.18M |
|
Cash & Current Investments
|
0.56M | 0.70M | 0.41M | 0.79M | 1.49M | 1.78M | 1.42M | 1.29M | 1.78M | 1.74M | 0.58M | 1.18M | 2.12M | 1.89M | 2.56M | 3.55M |
|
Receivables - Net
|
8.69M | 7.88M | 8.51M | 8.01M | 8.14M | 6.14M | 7.07M | 7.93M | 9.80M | 8.62M | 10.06M | 9.17M | 9.21M | 10.83M | 12.42M | 11.79M |
|
Receivables - Other
|
| | 0.09M | 0.08M | 0.13M | 0.00M | 0.13M | 0.14M | 0.07M | 0.10M | 0.13M | 0.03M | 0.14M | 0.17M | 0.21M | 0.17M |
|
Receivables
|
8.69M | 7.88M | 8.60M | 8.09M | 8.27M | 6.14M | 7.20M | 8.07M | 9.88M | 8.72M | 10.19M | 9.20M | 9.35M | 11.00M | 12.63M | 11.96M |
|
Raw Materials
|
| | | 0.28M | | 0.10M | | | 0.14M | 0.08M | | | | 0.18M | 0.23M | 0.20M |
|
Work In Process
|
| | | | | | | | | | 0.03M | 0.07M | 0.25M | 0.05M | 0.14M | |
|
Finished Goods
|
| | | 2.88M | | 2.74M | | | 3.10M | 2.79M | | | | 5.79M | 5.26M | 6.11M |
|
Inventory
|
8.78M | 5.12M | 4.02M | 3.16M | 3.72M | 2.84M | 2.50M | 2.31M | 3.24M | 2.87M | 5.41M | 4.87M | 5.57M | 6.43M | 6.07M | 7.87M |
|
Prepaid Assets
|
1.04M | 1.18M | 0.74M | 0.62M | 0.82M | 0.49M | 0.72M | 0.99M | 0.90M | 0.83M | 1.27M | 1.31M | 0.98M | 1.41M | 0.96M | 1.15M |
|
Current Assets
|
19.46M | 14.89M | 13.68M | 12.14M | 13.68M | 11.21M | 11.91M | 12.72M | 15.72M | 14.07M | 17.32M | 16.53M | 17.87M | 20.57M | 22.02M | 24.36M |
|
Buildings
|
1.36M | 1.42M | 1.45M | 0.65M | | | | | | | | | | | | |
|
Construction in Progress
|
27.00 | | | 0.03M | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
1.28M | 1.14M | 1.17M | 0.96M | 0.69M | 0.56M | 0.48M | 0.51M | 0.65M | 1.11M | 1.26M | 0.96M | 1.10M | 3.27M | 3.27M | 3.42M |
|
Long-Term Investments
|
0.22M | 0.11M | 0.07M | 0.02M | 0.49M | 0.26M | | | 0.22M | 0.18M | 0.15M | 0.06M | 0.15M | 0.26M | 0.20M | 0.18M |
|
Goodwill
|
4.17M | 4.44M | 4.12M | 4.12M | 4.12M | 4.12M | 4.12M | 4.68M | 4.70M | 4.68M | 5.15M | 4.68M | 4.68M | 4.89M | 4.89M | 4,200.00M |
|
Intangibles
|
2.00M | 1.51M | 0.54M | 0.36M | 0.18M | 0.07M | 0.01M | 0.20M | 3.37M | 0.08M | 4.33M | 4.33M | 0.73M | 1.30M | 2.06M | 2.06M |
|
Goodwill & Intangibles
|
6.17M | 5.95M | 4.66M | 0.36M | 4.30M | 4.19M | 4.13M | 4.87M | 8.07M | -0.37M | -0.39M | 9.00M | 0.02M | 0.49M | 1.08M | 0.42M |
|
Long-Term Deferred Tax
|
| | | | | | | | | 0.13M | 12.82M | 12.91M | 14.18M | 13.75M | | 1.00M |
|
Other Non-Current Assets
|
0.65M | 0.32M | 0.56M | 0.47M | 0.04M | 0.04M | | | 0.14M | 0.07M | 0.08M | 0.06M | 0.24M | 0.26M | 0.20M | 0.18M |
|
Non-Current Assets
|
0.99M | 7.24M | 0.56M | 0.47M | 0.52M | 0.30M | 0.30M | 0.51M | 0.65M | 1.11M | 1.26M | 0.96M | 1.10M | 3.27M | 3.27M | 3.42M |
|
Assets
|
27.36M | 22.13M | 20.07M | 18.05M | 19.19M | 5.05M | 4.91M | 5.31M | 21.41M | 20.11M | 25.20M | 23.03M | 24.76M | 30.59M | 32.48M | 34.34M |
|
Accounts Payables
|
| 4.32M | 4.17M | 4.92M | 6.23M | 4.47M | 4.67M | 4.60M | 5.95M | 4.11M | 6.50M | 5.49M | 5.20M | 7.98M | 7.71M | 6.36M |
|
Notes Payables
|
| | 6.84M | 5.96M | 5.43M | 4.30M | | | | | | | | | | |
|
Payables
|
| 4.32M | 11.00M | 10.87M | 11.66M | 8.77M | 4.67M | 4.60M | 5.95M | 4.11M | 6.50M | 5.49M | 5.20M | 7.98M | 7.71M | 6.36M |
|
Accumulated Expenses
|
0.65M | 1.04M | 0.97M | 0.57M | 0.43M | 0.39M | 0.48M | 0.68M | 0.82M | 0.78M | 1.01M | 0.98M | 1.00M | 1.02M | 0.98M | 1.09M |
|
Other Accumulated Expenses
|
0.95M | 1.04M | 0.97M | 0.57M | 0.41M | 0.24M | 0.32M | 0.26M | 0.06M | 0.12M | 0.20M | 0.39M | 0.11M | 0.25M | 0.07M | 0.07M |
|
Short term Debt
|
0.82M | 7.78M | 7.50M | 6.38M | 6.35M | 4.87M | 0.40M | 0.40M | 0.51M | 0.47M | 0.66M | 0.81M | 0.74M | 0.59M | 0.17M | 0.44M |
|
Current Leases
|
0.01M | 0.00M | 0.17M | 0.19M | | | | | 0.02M | 0.02M | 0.55M | 0.56M | 0.54M | 0.30M | 0.23M | 0.18M |
|
Current Taxes
|
0.34M | 0.05M | -0.20M | -0.19M | | | | | 0.07M | 0.06M | | | | 0.34M | 0.31M | |
|
Current Deferred Revenue
|
0.73M | 0.64M | 0.55M | 0.47M | 0.67M | 0.62M | 0.80M | 0.68M | 0.80M | 0.77M | 0.84M | 0.90M | 0.92M | 0.78M | 0.94M | 2.30M |
|
Total Current Liabilities
|
19.45M | 14.51M | 14.03M | 12.88M | 14.09M | 10.58M | 6.67M | 6.62M | 8.38M | 6.43M | 9.69M | 8.91M | 8.75M | 11.20M | 10.90M | 10.66M |
|
Non-Current Debt
|
7.98M | 0.39M | 1.53M | 1.19M | 1.15M | 0.19M | 3.46M | 2.73M | 2.52M | 1.87M | 2.04M | 1.22M | 0.68M | 1.29M | 1.15M | 0.98M |
|
Convertible Debt
|
1.89M | 2.46M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 0.09M | 0.07M | 0.04M | 0.01M | | | 0.32M | 0.30M | 0.13M | 0.24M | 0.34M | 0.29M |
|
Pension
|
-0.16M | 0.17M | 0.16M | 0.12M | 0.16M | 0.13M | 0.15M | 0.19M | 0.29M | 0.30M | 0.30M | 0.36M | 0.28M | 0.40M | 0.49M | 0.50M |
|
Liabilities from Discontinued Operations
|
-6.03M | 0.17M | -3.21M | -0.55M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.29M | 0.37M | 0.56M | 0.83M | 0.76M | 0.75M |
|
Other Non-Current Liabilities
|
0.92M | 0.56M | 0.75M | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
4.27M | 4.07M | 2.44M | 2.02M | 1.40M | 0.38M | 3.65M | 2.94M | 2.81M | 2.17M | 2.95M | 2.25M | 1.66M | 2.77M | 2.74M | 2.35M |
|
Total Debt
|
8.80M | 8.17M | 9.03M | 7.57M | 7.50M | 5.06M | 3.86M | 3.13M | 3.03M | 2.33M | 2.71M | 2.03M | 1.42M | 1.88M | 1.32M | 1.42M |
|
Common Equity
|
3.64M | 3.71M | 3.60M | 3.16M | 3.70M | 5.30M | 6.50M | 8.58M | 10.22M | 11.51M | 12.56M | 11.87M | 14.35M | 16.63M | 18.84M | 21.33M |
|
Shareholder's Equity
|
3.64M | 3.71M | 3.60M | 3.16M | 3.70M | 5.30M | 6.50M | 8.58M | 10.22M | 11.51M | 12.56M | 11.87M | 14.35M | 16.63M | 18.84M | 21.33M |
|
Liabilities and Shareholders Equity
|
27.36M | 22.13M | 20.07M | 18.05M | 19.19M | 5.05M | 4.91M | 5.31M | 21.41M | 20.11M | 25.20M | 23.03M | 24.76M | 30.59M | 32.48M | 34.34M |
|
Retained Earnings
|
-66.47M | -67.10M | -70.32M | -70.87M | -70.87M | -71.30M | -70.97M | -70.61M | -69.83M | -68.84M | -69.75M | -70.72M | -70.26M | -69.13M | -67.13M | -64.83M |
|
Treasury Shares
|
| | | | | | | | | | | 4.40M | | | | |