|
Cash & Equivalents
|
5.28M | 4.78M | 3.46M | 7.70M | 7.22M | 6.08M | 2.74M | 7.87M | 3.68M | 3.81M | 9.81M | 11.56M | 12.05M | 18.32M | 7.00M |
|
Short-term Investments
|
15.36M | 17.66M | 18.27M | 16.03M | 11.19M | 11.11M | 7.82M | 6.15M | 8.20M | 10.57M | 10.31M | 9.96M | | | |
|
Cash & Current Investments
|
20.63M | 22.44M | 21.73M | 23.73M | 18.41M | 17.19M | 10.55M | 14.02M | 11.88M | 14.38M | 20.12M | 21.52M | 12.05M | 18.32M | 7.00M |
|
Receivables - Net
|
11.66M | 10.87M | 7.78M | 7.74M | 9.69M | 7.17M | 10.99M | 4.27M | 6.36M | 4.39M | 5.51M | 4.29M | 4.62M | 4.61M | 5.91M |
|
Receivables - Other
|
2.41M | 9.55M | 10.23M | 11.96M | 14.06M | 12.46M | 8.89M | 5.09M | 6.67M | 6.95M | 14.46M | 8.86M | 10.01M | 10.52M | 17.91M |
|
Receivables
|
14.07M | 20.42M | 18.01M | 19.71M | 23.75M | 19.63M | 19.88M | 9.36M | 13.03M | 11.35M | 19.98M | 13.15M | 14.63M | 15.14M | 23.83M |
|
Raw Materials
|
| 15.81M | 21.07M | 24.99M | 24.27M | 23.84M | 17.70M | 16.21M | 11.60M | 15.47M | 12.39M | 11.68M | 12.46M | 14.94M | 14.67M |
|
Work In Process
|
| 15.76M | 13.66M | 12.38M | 9.95M | 8.32M | 7.34M | 8.22M | 8.90M | 6.10M | 6.26M | 7.75M | 7.55M | 8.04M | 8.44M |
|
Finished Goods
|
| 2.72M | 2.79M | 3.86M | 4.02M | 4.12M | 4.01M | 1.76M | 2.86M | 1.38M | 1.02M | 0.48M | 0.52M | 0.46M | 0.38M |
|
Inventory
|
28.17M | 34.30M | 37.52M | 41.23M | 38.24M | 36.28M | 29.05M | 26.19M | 23.36M | 22.96M | 19.66M | 19.91M | 20.53M | 23.43M | 23.49M |
|
Current Deferred Tax Assets
|
2.58M | 4.09M | 3.89M | 3.22M | 3.06M | 3.21M | 2.61M | 12.42M | 0.50M | | | | | | |
|
Prepaid Assets
|
1.40M | 1.40M | 1.52M | 1.29M | 1.27M | 1.06M | 1.10M | 1.05M | 2.58M | 1.71M | 0.99M | 1.16M | 1.07M | 1.20M | 1.07M |
|
Current Assets
|
67.74M | 79.36M | 81.02M | 87.86M | 83.60M | 85.86M | 69.86M | 52.08M | 52.70M | 51.23M | 61.19M | 56.01M | 48.31M | 58.12M | 53.11M |
|
Buildings
|
| | 5.48M | 5.98M | 5.22M | 2.64M | 2.65M | 2.79M | 2.69M | 2.69M | 2.72M | 2.58M | 2.60M | 2.62M | 2.92M |
|
Property, Plant & Equipment (Net)
|
7.16M | 8.37M | 8.32M | 11.24M | 12.69M | 12.31M | 14.81M | 14.13M | 13.04M | 11.27M | 9.61M | 8.56M | 7.09M | 6.44M | 6.19M |
|
Long-Term Investments
|
3.74M | 0.81M | | | | | | | | | | | | | |
|
Goodwill
|
| 0.40M | | | | | | | | | | | 0.62M | 0.62M | 0.62M |
|
Goodwill & Intangibles
|
0.22M | 0.87M | 0.78M | 0.69M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M |
|
Long-Term Deferred Tax
|
0.75M | 8.08M | 9.60M | 9.94M | 7.36M | 7.70M | 11.90M | 0.27M | | 0.01M | 0.01M | 0.01M | 0.01M | | 12.04M |
|
Other Non-Current Assets
|
0.82M | 1.79M | 1.71M | 1.70M | 1.74M | 8.84M | 8.16M | 2.85M | 5.92M | 2.50M | 1.94M | 0.91M | 0.88M | 0.94M | 1.40M |
|
Non-Current Assets
|
22.09M | 26.86M | 27.89M | 31.60M | 34.23M | 36.31M | 43.46M | 31.51M | 34.07M | 40.04M | 37.34M | 28.75M | 26.19M | 25.13M | 40.63M |
|
Assets
|
89.83M | 106.23M | 108.91M | 119.46M | 117.83M | 122.18M | 113.32M | 83.58M | 86.77M | 91.28M | 98.53M | 84.76M | 74.50M | 83.25M | 93.74M |
|
Accounts Payables
|
1.65M | 2.64M | 1.21M | 2.34M | 1.72M | 3.17M | 2.44M | 1.84M | 1.19M | 1.42M | 1.08M | 1.08M | 1.46M | 2.35M | 1.36M |
|
Notes Payables
|
0.28M | 6.38M | 0.16M | | | | | | | | | | | | |
|
Payables
|
1.93M | 9.03M | 1.36M | 2.34M | 1.72M | 3.17M | 2.44M | 1.84M | 1.19M | 1.42M | 1.08M | 1.08M | 1.46M | 2.35M | 1.36M |
|
Accumulated Expenses
|
0.14M | 0.78M | 0.60M | 0.62M | 0.56M | 0.56M | 0.56M | 0.52M | 0.53M | 4.69M | 5.25M | 3.70M | 3.93M | 4.76M | 5.90M |
|
Other Accumulated Expenses
|
| 1.07M | 0.99M | 0.67M | 0.49M | 0.59M | 0.54M | 0.56M | 0.50M | 1.19M | 1.49M | 4.24M | 1.54M | 0.67M | 0.46M |
|
Short term Debt
|
0.28M | 6.38M | 0.16M | | | | | | | 4.96M | | | | | |
|
Current Leases
|
0.28M | | | | | | | | | 1.87M | 1.72M | 1.74M | 1.75M | 1.64M | 2.03M |
|
Current Taxes
|
| 0.10M | | | | | | | | | | | | | 0.10M |
|
Current Deferred Revenue
|
| 0.14M | 1.62M | 1.02M | 0.72M | 0.58M | 0.23M | 0.07M | | | 12.51M | 11.10M | 18.59M | 21.64M | 13.61M |
|
Curent Deferred Tax Liability
|
| 0.24M | 0.72M | 0.38M | | | | | | | | | | | |
|
Total Current Liabilities
|
7.39M | 16.11M | 9.33M | 9.70M | 8.35M | 10.31M | 8.11M | 5.26M | 5.84M | 13.69M | 20.61M | 21.86M | 27.28M | 30.80M | 23.45M |
|
Capital Leases
|
0.18M | 0.01M | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.01M | 6.00M | 10.10M | 6.00M | 6.00M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
9.83M | 10.18M | 10.37M | 10.72M | 11.32M | 11.77M | 13.25M | 13.54M | 14.22M | 13.55M | 14.02M | 8.73M | 8.31M | 8.09M | 7.93M |
|
Liabilities from Discontinued Operations
|
| | | | | 2.66M | 2.25M | | 2.25M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 1.63M | 1.38M | 1.17M | 0.95M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | |
|
Operating Leases
|
| | | | | | | | | 9.44M | 8.37M | 7.35M | 5.88M | 4.54M | 6.73M |
|
Other Non-Current Liabilities
|
0.90M | 0.79M | 0.76M | 0.59M | 0.35M | 0.10M | 1.41M | 1.52M | 1.38M | 0.34M | 0.12M | 0.12M | 0.12M | | |
|
Total Non-Current Liabilities
|
17.39M | 26.30M | 25.70M | 30.52M | 25.67M | 28.72M | 22.58M | 18.80M | 22.31M | 36.70M | 43.00M | 37.95M | 41.49M | | |
|
Total Liabilities
|
18.30M | 27.09M | 26.46M | 31.11M | 26.02M | 28.82M | 23.99M | 20.32M | 23.68M | 37.04M | 43.12M | 38.07M | 41.61M | 43.44M | 38.12M |
|
Total Debt
|
0.28M | 6.40M | 6.16M | 10.10M | 6.00M | 6.00M | | | | 4.96M | | | | | |
|
Common Equity
|
71.53M | 79.13M | 82.45M | 88.35M | 91.81M | 93.35M | 89.33M | 63.26M | 63.09M | 54.24M | 55.41M | 46.69M | 32.89M | 39.82M | 55.62M |
|
Shareholder's Equity
|
71.53M | 79.13M | 82.45M | 88.35M | 91.81M | 93.35M | 89.33M | 63.26M | 63.09M | 54.24M | 55.41M | 46.69M | 32.89M | 39.82M | 55.62M |
|
Liabilities and Shareholders Equity
|
89.83M | 106.23M | 108.91M | 119.46M | 117.83M | 122.18M | 113.32M | 83.58M | 86.77M | 91.28M | 98.53M | 84.76M | 74.50M | 83.25M | 93.74M |
|
Treasury Shares
|
0.87M | 0.80M | 0.70M | 0.59M | 0.47M | 0.41M | 0.35M | 0.30M | 0.18M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Retained Earnings
|
11.29M | 4.17M | 3.91M | 4.01M | 2.89M | 1.96M | 2.28M | -0.92M | -2.11M | -12.14M | -11.46M | -20.12M | -25.62M | -20.03M | 3.66M |