|
Cash & Equivalents
|
8.25M | 49.10M | 32.00M | 27.44M | 20.30M |
|
Cash & Current Investments
|
8.25M | 49.10M | 32.00M | 27.44M | 20.30M |
|
Receivables - Net
|
23.93M | 23.11M | 28.21M | 15.22M | 10.23M |
|
Receivables
|
23.93M | 23.11M | 28.21M | 15.22M | 10.23M |
|
Raw Materials
|
| 5.57M | | | |
|
Finished Goods
|
1.40M | 4.29M | | | |
|
Inventory
|
1.40M | 9.86M | 14.59M | 10.51M | 14.94M |
|
Prepaid Assets
|
1.66M | 2.44M | 3.31M | 3.59M | 3.21M |
|
Current Assets
|
35.24M | 84.49M | 77.68M | 56.45M | 48.18M |
|
Intangibles
|
15.03M | 12.55M | 27.20M | 20.29M | 31.86M |
|
Goodwill & Intangibles
|
15.03M | 12.55M | 27.20M | 20.29M | 31.86M |
|
Long-Term Deferred Tax
|
1.45M | | | | |
|
Other Non-Current Assets
|
0.01M | 0.15M | 0.10M | 0.01M | |
|
Non-Current Assets
|
16.66M | 12.79M | 27.48M | 20.39M | 32.06M |
|
Assets
|
51.91M | 97.28M | 105.16M | 76.85M | 80.24M |
|
Accounts Payables
|
1.84M | 22.81M | 36.57M | 18.15M | 16.05M |
|
Payables
|
1.84M | 22.81M | 36.57M | 18.15M | 16.05M |
|
Accumulated Expenses
|
21.50M | 22.73M | 19.39M | 20.35M | 17.43M |
|
Other Accumulated Expenses
|
1.33M | 0.45M | 0.58M | 0.36M | 0.53M |
|
Short term Debt
|
| 0.81M | 2.95M | | |
|
Current Leases
|
0.09M | 0.10M | 0.08M | 0.10M | 0.08M |
|
Current Taxes
|
| 0.01M | 0.04M | 0.05M | 0.06M |
|
Total Current Liabilities
|
28.06M | 51.61M | 66.83M | 41.87M | 35.17M |
|
Non-Current Debt
|
5.22M | | 19.83M | 14.62M | 24.88M |
|
Operating Leases
|
0.10M | | 0.11M | 0.01M | 0.12M |
|
Other Non-Current Liabilities
|
8.14M | 3.63M | 1.41M | | |
|
Total Non-Current Liabilities
|
33.48M | 51.61M | 86.77M | | |
|
Total Liabilities
|
41.61M | 55.24M | 88.18M | 56.50M | 60.17M |
|
Total Debt
|
5.22M | 0.81M | 22.77M | 14.62M | 24.88M |
|
Common Equity
|
10.29M | 42.04M | 16.98M | 20.35M | 20.07M |
|
Shareholder's Equity
|
10.29M | 42.04M | 16.98M | 20.35M | 20.07M |
|
Liabilities and Shareholders Equity
|
51.91M | 97.28M | 105.16M | 76.85M | 80.24M |
|
Retained Earnings
|
5.12M | -38.87M | -68.50M | -72.36M | -87.03M |
|
Treasury Shares
|
0.82M | 0.72M | 2.26M | 1.31M | 2.34M |