|
Cash & Equivalents
|
5.29M | 11.28M | 5.68M | 9.81M | 18.19M | 18.07M | 28.01M | 18.54M | 8.55M | 10.08M | 16.45M | 13.22M | 16.65M | 37.83M | 14.15M | 21.49M |
|
Short-term Investments
|
1.76M | 1.85M | 9.11M | 5.99M | 6.63M | 7.92M | 5.53M | 5.94M | 8.93M | 13.52M | 10.58M | 10.37M | 5.80M | 130.29M | 114.83M | 84.48M |
|
Cash & Current Investments
|
7.05M | 13.13M | 14.79M | 15.80M | 24.82M | 26.00M | 33.54M | 24.47M | 17.48M | 23.61M | 27.03M | 23.59M | 22.45M | 168.11M | 128.97M | 105.98M |
|
Receivables - Net
|
3.24M | 3.23M | 3.02M | 7.84M | 5.03M | 6.01M | 8.00M | 7.24M | 12.82M | 9.12M | 10.50M | 19.44M | 53.70M | 28.39M | 13.84M | 17.99M |
|
Receivables
|
3.24M | 3.23M | 3.02M | 7.84M | 5.03M | 6.01M | 8.00M | 7.24M | 12.82M | 9.12M | 10.50M | 19.44M | 53.70M | 28.39M | 13.84M | 17.99M |
|
Raw Materials
|
| 2.16M | 2.30M | 4.11M | 3.73M | 4.81M | 5.70M | 5.99M | 6.01M | 7.12M | | | | | | |
|
Work In Process
|
| 0.30M | 0.34M | 0.49M | 0.29M | 0.31M | 0.47M | 0.72M | 0.56M | 0.54M | | | | | | |
|
Finished Goods
|
| 0.29M | 0.33M | 1.02M | 1.37M | 2.06M | 2.20M | 1.74M | 3.48M | 1.36M | | | | | | |
|
Inventory
|
1.51M | 2.76M | 2.97M | 5.63M | 5.39M | 7.18M | 8.37M | 8.45M | 10.05M | 10.13M | 15.37M | 28.91M | 84.54M | 104.81M | 70.81M | 54.47M |
|
Current Deferred Tax Assets
|
| 0.99M | 1.49M | 4.62M | 2.25M | 1.15M | | | | | | | | | | |
|
Prepaid Assets
|
0.13M | 0.17M | 0.47M | 0.32M | 0.54M | 0.42M | 1.20M | 0.98M | 0.74M | 0.77M | 0.59M | 0.95M | 1.76M | 1.70M | 10.53M | 11.15M |
|
Current Assets
|
11.94M | 20.28M | 22.74M | 34.20M | 38.03M | 40.75M | 51.11M | 41.14M | 41.09M | 42.51M | 52.52M | 71.50M | 160.12M | 296.25M | 229.59M | 198.49M |
|
Property, Plant & Equipment (Net)
|
1.27M | 0.99M | 1.11M | 1.80M | 2.46M | 5.69M | 5.78M | 5.43M | 4.74M | 5.41M | 4.95M | 5.00M | 18.23M | 21.53M | 15.87M | 9.68M |
|
Long-Term Investments
|
3.24M | 2.71M | 4.57M | 6.77M | 8.30M | 8.29M | 10.70M | 19.82M | 17.97M | 23.90M | 25.14M | 36.91M | 22.75M | 6.34M | 24.50M | 59.82M |
|
Goodwill
|
2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 4.71M | 4.71M | 4.71M | 4.71M | 6.40M | 6.53M | 6.63M | 4.71M |
|
Intangibles
|
0.02M | | | | | | | 0.30M | 5.80M | 5.93M | 7.79M | 8.15M | 10.41M | 10.86M | 10.14M | 15.92M |
|
Goodwill & Intangibles
|
2.59M | 2.57M | 2.57M | 2.57M | 11.35M | 11.18M | 13.70M | 22.92M | 28.39M | 33.97M | 37.82M | 49.41M | 50.78M | 37.73M | 61.73M | 20.63M |
|
Long-Term Deferred Tax
|
| 8.39M | 7.30M | 1.69M | 0.16M | 1.18M | | | | | 0.18M | 0.36M | 1.41M | 3.04M | 6.13M | 10.26M |
|
Other Non-Current Assets
|
0.20M | 0.20M | 0.25M | 0.27M | 0.32M | 0.32M | 0.43M | 0.25M | 0.23M | 0.21M | 0.27M | 0.42M | 0.58M | 1.87M | 20.16M | 21.34M |
|
Non-Current Assets
|
8.15M | 9.04M | 13.89M | 10.42M | 11.35M | 11.18M | 13.70M | 22.92M | 28.39M | 33.97M | 37.82M | 49.41M | 50.78M | 37.73M | 61.73M | 107.69M |
|
Assets
|
21.36M | 30.30M | 37.74M | 46.41M | 51.85M | 57.63M | 70.60M | 69.49M | 74.23M | 81.89M | 95.30M | 125.91M | 229.13M | 355.52M | 315.27M | 306.17M |
|
Accounts Payables
|
1.19M | 1.44M | 1.49M | 2.63M | 2.10M | 2.36M | 2.57M | 1.74M | 2.36M | 3.17M | 3.69M | 9.21M | 24.12M | 8.89M | 2.78M | 7.03M |
|
Payables
|
1.19M | 1.44M | 1.49M | 2.63M | 2.10M | 2.36M | 2.57M | 1.74M | 2.36M | 3.17M | 3.69M | 9.21M | 24.12M | 8.89M | 2.78M | 7.03M |
|
Accumulated Expenses
|
0.77M | 2.47M | 1.47M | 3.52M | 2.75M | 2.60M | 4.70M | 2.41M | 2.05M | 3.22M | 4.86M | 8.73M | 13.62M | 5.57M | 4.71M | 6.60M |
|
Short term Debt
|
| | | | | | | | | | | | | 2.11M | | |
|
Current Leases
|
| | | | | | | | | | 0.67M | 0.92M | 3.38M | 3.74M | 2.53M | 2.82M |
|
Curent Deferred Tax Liability
|
| | | | | | 0.41M | 0.44M | 0.10M | 0.10M | | | | | | |
|
Total Current Liabilities
|
2.04M | 4.01M | 3.02M | 6.31M | 5.10M | 5.04M | 7.35M | 4.24M | 4.98M | 6.61M | 10.41M | 20.47M | 51.69M | 29.00M | 24.35M | 36.60M |
|
Non-Current Debt
|
| | | | | | | | | | | | 18.67M | | 2.23M | |
|
Non-Current Deffered Revenue
|
0.08M | 0.06M | 0.04M | 0.02M | | 0.23M | 0.24M | 0.28M | 0.27M | 0.25M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 12.06M | 17.96M |
|
Non-Current Deferred Tax Liability
|
-2.15M | -3.56M | | | | 1.08M | 0.41M | | | 0.10M | | | 0.77M | 0.72M | 0.16M | |
|
Operating Leases
|
| | | | | | | | | | 2.13M | 1.61M | 10.41M | 10.63M | 8.76M | 8.76M |
|
Total Non-Current Liabilities
|
| | | 0.02M | | 1.31M | 0.66M | 0.73M | 0.37M | 0.35M | 2.13M | | | | | |
|
Total Liabilities
|
2.11M | 4.07M | 3.05M | 6.34M | 5.10M | 6.35M | 8.00M | 4.97M | 5.35M | 6.96M | 12.54M | 22.09M | 81.55M | 40.35M | 39.51M | 50.01M |
|
Total Debt
|
| | | | | | | | | | | | 18.67M | 2.11M | 2.23M | |
|
Common Equity
|
19.25M | 26.23M | 34.69M | 40.08M | 46.75M | 51.28M | 62.59M | 64.53M | 68.87M | 74.93M | 82.75M | 103.82M | 147.58M | 315.16M | 275.76M | 256.16M |
|
Shareholder's Equity
|
19.25M | 26.23M | 34.69M | 40.08M | 46.75M | 51.28M | 62.59M | 64.53M | 68.87M | 74.93M | 82.75M | 103.82M | 147.58M | 315.16M | 275.76M | 256.16M |
|
Liabilities and Shareholders Equity
|
21.36M | 30.30M | 37.74M | 46.41M | 51.85M | 57.63M | 70.60M | 69.49M | 74.23M | 81.89M | 95.30M | 125.91M | 229.13M | 355.52M | 315.27M | 306.17M |
|
Retained Earnings
|
-33.46M | -27.30M | -19.59M | -14.86M | -9.43M | -4.75M | 5.13M | 8.98M | 13.25M | 17.82M | 25.11M | 45.44M | 94.80M | 127.34M | 114.96M | 106.91M |
|
Treasury Shares
|
0.01M | 0.01M | 0.36M | 0.29M | 0.52M | 0.41M | 0.56M | 0.37M | 0.25M | 0.13M | 0.11M | 0.11M | 0.10M | 0.01M | 0.02M | 0.02M |