|
Cash & Equivalents
|
15.53M | 20.49M | 20.49M | 18.62M | 16.45M | 11.18M | 7.54M | 10.42M | 25.11M | 18.10M | 20.01M | 20.01M | 23.98M | 25.22M | 30.59M | 27.42M |
|
Short-term Investments
|
| | | | | | | | 0.25M | 0.37M | 0.34M | 0.07M | 0.02M | 0.01M | | |
|
Cash & Current Investments
|
15.53M | 20.49M | 20.49M | 18.62M | 16.45M | 11.18M | 7.54M | 10.42M | 25.35M | 18.47M | 20.34M | 20.07M | 24.00M | 25.23M | 30.59M | 27.42M |
|
Receivables - Net
|
12.19M | 13.15M | 12.14M | 13.53M | 12.28M | 18.47M | 19.00M | 17.67M | 11.98M | 15.11M | 13.36M | 18.70M | 14.00M | 12.96M | 14.49M | 12.00M |
|
Receivables - Other
|
| | 2.17M | | 0.25M | 1.42M | 0.57M | 0.70M | 1.17M | 0.60M | 1.00M | 2.70M | 4.40M | 0.90M | 1.70M | 16.29M |
|
Receivables
|
12.19M | 13.15M | 14.32M | 13.53M | 12.53M | 19.89M | 19.56M | 18.38M | 13.15M | 15.71M | 14.36M | 21.40M | 18.40M | 13.86M | 16.19M | 28.29M |
|
Raw Materials
|
| 0.89M | 0.94M | | | | | | 1.10M | 0.67M | 0.57M | 0.74M | 0.42M | 0.25M | 0.08M | |
|
Work In Process
|
| 0.54M | 1.41M | | | | | | 0.23M | 0.09M | 0.21M | 0.29M | 0.02M | 0.04M | 0.32M | 0.09M |
|
Finished Goods
|
| 5.35M | 3.93M | | | | | | 6.23M | 7.05M | 4.50M | 2.96M | 3.93M | 2.26M | 1.90M | 1.35M |
|
Inventory
|
5.86M | 6.78M | 6.28M | 4.79M | 6.45M | 5.75M | 5.58M | 5.57M | 7.56M | 7.82M | 5.29M | 3.99M | 4.37M | 2.54M | 2.29M | 1.44M |
|
Current Deferred Tax Assets
|
0.12M | 0.16M | 1.28M | 1.31M | 1.23M | 1.34M | 1.33M | 0.02M | | | | | | | | |
|
Prepaid Assets
|
1.52M | 1.69M | 2.21M | 2.04M | 2.37M | 1.88M | 1.59M | 1.08M | 1.88M | 4.65M | 2.54M | 4.62M | 7.04M | 2.48M | 3.09M | 2.52M |
|
Current Assets
|
35.95M | 37.88M | 44.71M | 40.92M | 39.45M | 40.08M | 41.80M | 50.33M | 48.41M | 46.53M | 41.59M | 49.03M | 59.46M | 50.36M | 54.85M | 52.32M |
|
Property, Plant & Equipment (Net)
|
0.87M | 0.83M | 0.99M | 1.42M | 1.47M | 1.56M | 1.68M | 0.92M | 0.85M | 1.27M | 1.05M | 0.76M | 0.65M | 0.53M | 0.43M | 0.54M |
|
Long-Term Investments
|
| | | | | | | | 0.56M | 0.42M | 0.08M | 0.01M | 0.00M | 0.01M | | |
|
Intangibles
|
0.69M | 0.91M | 0.49M | 0.41M | 0.55M | 0.42M | 0.29M | 0.17M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.05M | 0.05M | 0.07M |
|
Goodwill & Intangibles
|
0.69M | 0.91M | 0.49M | 0.41M | 0.55M | 0.42M | 0.29M | 0.17M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.05M | 0.05M | 0.07M |
|
Long-Term Deferred Tax
|
0.88M | 6.17M | 3.66M | 3.08M | 3.12M | 3.02M | 3.05M | 1.96M | 1.90M | 1.95M | 1.15M | | | 2.35M | 2.73M | 4.56M |
|
Other Non-Current Assets
|
2.69M | 2.92M | 2.18M | 2.48M | 2.79M | 3.06M | 3.02M | 17.05M | 3.44M | 3.72M | 3.95M | 4.19M | 5.16M | 5.36M | 5.59M | 5.84M |
|
Non-Current Assets
|
4.55M | 4.40M | 5.37M | 4.89M | 5.39M | 5.35M | 5.23M | 7.68M | 6.01M | 12.84M | 12.06M | 13.94M | 15.61M | 15.54M | 14.59M | 18.84M |
|
Assets
|
41.38M | 43.11M | 51.07M | 47.23M | 46.31M | 47.00M | 48.71M | 58.93M | 55.27M | 59.37M | 53.65M | 62.97M | 75.06M | 65.90M | 69.44M | 71.16M |
|
Accounts Payables
|
10.05M | 12.10M | 13.57M | 10.50M | 9.75M | 13.78M | 11.93M | 14.89M | 9.28M | 16.18M | 8.52M | 13.93M | 22.46M | 10.79M | 12.08M | 19.51M |
|
Notes Payables
|
| | | | | | | | | 0.32M | 1.61M | 0.76M | 0.43M | 0.45M | | |
|
Payables
|
10.05M | 12.10M | 13.57M | 10.50M | 9.75M | 13.78M | 11.93M | 14.89M | 9.28M | 16.49M | 10.14M | 14.69M | 22.89M | 11.23M | 12.08M | 19.51M |
|
Accumulated Expenses
|
| 1.72M | 2.59M | | | | | | 1.84M | 0.99M | 1.02M | 1.23M | 1.61M | 1.96M | 1.34M | 1.42M |
|
Other Accumulated Expenses
|
0.44M | 0.71M | 0.72M | 0.75M | 0.66M | 0.68M | 0.58M | 0.33M | 1.93M | 0.35M | 0.32M | 0.31M | 0.21M | 0.13M | 0.17M | 0.20M |
|
Short term Debt
|
| | | | | | | | 3.25M | 2.46M | 1.57M | 0.94M | 3.12M | 1.51M | 4.17M | 0.90M |
|
Current Leases
|
| 0.02M | 0.01M | | | | | | | 0.33M | 0.68M | 0.57M | 0.55M | 0.50M | 0.38M | |
|
Current Taxes
|
0.38M | 0.12M | 0.18M | 0.06M | 0.00M | | 0.17M | 0.14M | | | | | | 0.91M | 0.18M | 0.19M |
|
Current Deferred Revenue
|
3.08M | 2.94M | 3.69M | 3.82M | 4.10M | 2.93M | 4.70M | 0.94M | 1.20M | 0.74M | 0.95M | 1.89M | 4.06M | 1.90M | 2.17M | 1.50M |
|
Total Current Liabilities
|
13.95M | 15.87M | 18.17M | 15.12M | 14.51M | 17.38M | 17.38M | 26.02M | 14.06M | 20.03M | 12.98M | 17.83M | 30.18M | 15.66M | 18.68M | 22.18M |
|
Capital Leases
|
0.02M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | 0.68M | 2.48M | 0.88M | 0.45M | | | |
|
Pension
|
8.93M | 9.06M | 9.43M | 8.66M | 10.44M | 10.01M | 13.44M | 6.65M | 6.17M | 6.90M | 6.47M | 4.10M | 1.34M | 1.25M | 1.31M | 1.22M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 9.73M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.19M | 0.33M | | | |
|
Operating Leases
|
| | | | | | | | | 1.78M | 1.39M | 0.82M | 0.62M | 0.48M | 0.12M | 1.34M |
|
Other Non-Current Liabilities
|
| 0.29M | 0.43M | 0.41M | 0.07M | 0.01M | 0.23M | 0.03M | 0.71M | 0.69M | | 4.78M | 3.05M | 1.85M | 1.61M | 1.71M |
|
Total Non-Current Liabilities
|
| 24.93M | 27.60M | 23.79M | 24.95M | 27.39M | 30.82M | 37.90M | 20.76M | 28.25M | | 24.14M | 33.05M | 17.91M | 20.55M | 24.90M |
|
Total Liabilities
|
22.90M | 25.21M | 28.02M | 24.19M | 25.02M | 27.41M | 31.05M | 37.93M | 21.47M | 28.94M | 24.11M | 28.93M | 36.10M | 19.76M | 22.17M | 26.61M |
|
Total Debt
|
| | | | | | | | 3.25M | 3.14M | 4.06M | 1.82M | 3.57M | 1.51M | 4.17M | 0.90M |
|
Common Equity
|
18.48M | 17.90M | 23.04M | 23.04M | 21.29M | 19.59M | 17.66M | 21.00M | 33.80M | 30.43M | 29.53M | 34.05M | 38.96M | 46.15M | 47.27M | 44.55M |
|
Shareholder's Equity
|
18.48M | 17.90M | 23.04M | 23.04M | 21.29M | 19.59M | 17.66M | 21.00M | 33.80M | 30.43M | 29.53M | 34.05M | 38.96M | 46.15M | 47.27M | 44.55M |
|
Liabilities and Shareholders Equity
|
41.38M | 43.11M | 51.07M | 47.23M | 46.31M | 47.00M | 48.71M | 58.93M | 55.27M | 59.37M | 53.65M | 62.97M | 75.06M | 65.90M | 69.44M | 71.16M |
|
Retained Earnings
|
-5.35M | -5.90M | -6.61M | -5.87M | -7.92M | -8.38M | 16.62M | 17.41M | 29.93M | 27.25M | 24.49M | 25.19M | 26.77M | 31.31M | 29.85M | 27.70M |
|
Treasury Shares
|
-0.10M | 0.06M | 0.04M | 0.07M | 0.15M | 0.13M | 0.17M | 0.18M | 0.15M | 0.19M | 0.20M | 0.20M | 0.52M | 0.59M | 0.65M | 0.55M |