|
Assets
|
31.58M | 33.64M | 73.15M | 76.79M | 76.49M | 84.89M | 98.76M | 118.31M | 133.56M | 189.51M | 199.34M | 200.58M | 214.25M | 216.91M |
|
Cash & Equivalents
|
9.25M | 12.03M | 7.87M | 9.95M | 9.45M | 8.53M | 10.14M | 19.63M | 13.88M | 44.46M | 48.72M | 51.28M | 56.34M | 56.33M |
|
Short-term Investments
|
| | | | | | | | 15.10M | 0.03M | 0.03M | 0.03M | 0.14M | 0.12M |
|
Cash & Current Investments
|
9.25M | 12.03M | 7.87M | 9.95M | 9.45M | 8.53M | 10.14M | 19.63M | 28.98M | 44.49M | 48.76M | 51.31M | 56.48M | 56.45M |
|
Receivables - Net
|
5.26M | 5.09M | -2.37M | -3.01M | 3.23M | 1.59M | 1.29M | | | | | 3.86M | 4.04M | 5.30M |
|
Receivables - Other
|
0.17M | 1.13M | 1.48M | 1.88M | 2.69M | 0.89M | 0.74M | 0.09M | 0.53M | 2.80M | 1.86M | 21.26M | 23.99M | 24.49M |
|
Receivables
|
5.43M | 6.22M | -0.89M | -1.13M | 5.93M | 2.49M | 2.03M | | | | | 25.12M | 28.03M | 29.80M |
|
Raw Materials
|
| | 1.78M | 2.09M | 2.04M | 1.86M | 1.43M | 1.31M | 1.64M | 1.39M | 2.13M | 2.35M | 2.52M | 2.63M |
|
Work In Process
|
| | 0.29M | 0.35M | 0.15M | 0.21M | 0.19M | 0.12M | 0.16M | 0.27M | 0.23M | 0.22M | 0.19M | 0.18M |
|
Finished Goods
|
2.40M | 2.19M | 2.08M | 2.44M | 2.19M | 2.07M | 1.62M | 1.43M | 1.80M | 1.66M | 2.36M | 2.57M | 2.71M | 2.81M |
|
Inventory
|
| | | | | | | | | | | 2.57M | 2.72M | 2.81M |
|
Current Deferred Tax Assets
|
| | 2.94M | 5.74M | | 13.04M | | 22.45M | 20.69M | | | | | |
|
Prepaid Assets
|
0.38M | 0.34M | 1.05M | 1.01M | 0.86M | 0.76M | 1.29M | 1.35M | 1.51M | 1.23M | 1.10M | 1.61M | 1.29M | 2.05M |
|
Current Assets
|
22.56M | 25.87M | 37.87M | 42.82M | 43.62M | 45.56M | 53.41M | 67.06M | 85.09M | 108.58M | 118.69M | 125.66M | 140.32M | 144.67M |
|
Buildings
|
0.94M | 0.94M | 0.94M | 0.94M | 0.94M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
3.77M | 3.17M | 17.52M | 15.03M | 12.90M | 14.51M | 16.46M | 16.49M | 16.99M | 21.85M | 22.28M | 22.15M | 18.71M | 18.53M |
|
Goodwill
|
| | 1.77M | 1.77M | 1.77M | 3.32M | 3.93M | 3.99M | 3.98M | 4.27M | 4.27M | 4.27M | 4.27M | 4.27M |
|
Intangibles
|
4.32M | 3.84M | 11.90M | 10.51M | 8.95M | 7.72M | 6.64M | 7.00M | 19.87M | 20.30M | 20.39M | 20.51M | 20.31M | 21.54M |
|
Goodwill & Intangibles
|
4.32M | 3.84M | 13.67M | 12.28M | 10.72M | 11.04M | 10.57M | 10.99M | 23.85M | 24.57M | 24.66M | 24.78M | 24.58M | 25.81M |
|
Long-Term Deferred Tax
|
| 0.66M | 2.47M | 5.74M | 8.42M | 13.04M | 17.86M | 22.69M | 20.94M | 15.96M | 12.84M | 10.04M | 7.22M | 6.35M |
|
Other Non-Current Assets
|
0.57M | 0.74M | 1.15M | 0.92M | 0.83M | 0.73M | 0.45M | 1.28M | 1.21M | 0.67M | 0.53M | 0.52M | 0.48M | 0.48M |
|
Non-Current Assets
|
9.02M | 7.77M | 35.28M | 33.97M | 32.87M | 39.33M | 45.35M | 51.25M | 48.47M | 80.92M | 80.66M | 74.92M | 73.92M | 72.24M |
|
Accounts Payables
|
2.19M | 2.08M | 2.75M | 2.48M | 1.78M | 1.25M | 1.42M | 1.30M | 1.86M | 1.87M | 1.55M | 1.58M | 1.86M | 1.30M |
|
Payables
|
2.19M | 2.08M | 2.75M | 2.48M | 1.78M | 1.25M | 1.42M | 1.30M | 1.86M | 1.87M | 1.55M | 1.58M | 1.86M | 1.30M |
|
Accumulated Expenses
|
| 0.57M | 0.71M | 0.83M | 0.99M | 3.19M | 1.14M | 3.44M | 3.90M | 5.41M | 4.65M | 4.41M | 4.68M | 3.99M |
|
Other Accumulated Expenses
|
8.24M | 7.69M | 8.49M | 9.02M | 8.25M | 10.83M | 7.20M | 8.18M | 7.58M | 9.16M | 6.42M | 5.44M | 7.94M | 6.97M |
|
Short term Debt
|
2.03M | 1.85M | 2.89M | 2.89M | 2.49M | 2.45M | 0.18M | 0.04M | 0.04M | 0.17M | 0.04M | 0.04M | 0.05M | |
|
Current Leases
|
| | | | | | | | | 3.53M | 3.88M | 3.91M | 3.47M | 3.38M |
|
Current Taxes
|
0.07M | 2.76M | 0.02M | 2.67M | 2.54M | 2.40M | 2.28M | 2.09M | 1.67M | 0.65M | 0.25M | 0.19M | 1.46M | 0.25M |
|
Current Deferred Revenue
|
5.76M | 5.47M | 4.97M | 4.73M | 4.19M | 4.68M | 4.64M | 4.19M | 3.81M | 4.37M | 4.29M | 3.83M | 3.87M | 4.87M |
|
Curent Deferred Tax Liability
|
| -0.66M | -0.46M | -0.58M | -0.51M | -0.48M | | -0.24M | -0.24M | | | | | |
|
Total Current Liabilities
|
23.14M | 21.08M | 21.12M | 21.20M | 18.79M | 20.61M | 14.24M | 14.57M | 14.09M | 20.05M | 16.75M | 15.62M | 17.86M | 17.12M |
|
Capital Leases
|
| | | | | | | | | 1.05M | 0.84M | 0.62M | 0.39M | 0.14M |
|
Non-Current Debt
|
1.75M | 0.78M | 12.89M | 8.48M | 5.70M | 2.06M | 0.34M | 0.31M | 0.27M | 0.76M | 0.15M | 0.12M | 0.07M | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 2.80M | 1.86M | 0.76M | 1.17M | 3.80M |
|
Minority Interest
|
7.31M | 6.10M | 23.69M | 20.59M | 12.39M | 8.40M | 5.47M | 3.56M | 2.16M | -3.05M | -4.05M | -7.08M | -9.18M | -12.50M |
|
Non-Current Deferred Tax Liability
|
| | 0.46M | 0.58M | 0.51M | 0.48M | 0.33M | 0.24M | 0.24M | 0.24M | 0.22M | 0.39M | 0.37M | 0.32M |
|
Operating Leases
|
| | | | | | | | | 28.98M | 33.09M | 32.11M | 37.47M | 35.15M |
|
Other Non-Current Liabilities
|
0.50M | 2.12M | 2.32M | 0.66M | 2.51M | 2.49M | 2.30M | 1.50M | 1.05M | 0.49M | 0.11M | 0.10M | 0.12M | 0.26M |
|
Total Non-Current Liabilities
|
2.58M | 1.45M | 14.23M | 9.69M | 6.92M | 3.50M | 1.62M | 1.51M | 1.36M | 34.09M | 36.36M | 34.13M | 39.60M | 39.68M |
|
Total Liabilities
|
25.71M | 22.53M | 35.35M | 30.88M | 25.71M | 24.11M | 15.85M | 16.08M | 15.45M | 54.14M | 53.11M | 49.75M | 57.46M | 56.80M |
|
Total Debt
|
3.77M | 2.63M | 15.77M | 11.37M | 8.19M | 4.51M | 0.52M | 0.34M | 0.31M | 0.93M | 0.20M | 0.16M | 0.11M | |
|
Common Equity
|
31.58M | 33.62M | 73.15M | 45.91M | 76.49M | 84.89M | 98.76M | 118.31M | 133.56M | 189.51M | 199.34M | 201.05M | 165.97M | 172.61M |
|
Shareholder's Equity
|
31.58M | 33.62M | 73.15M | 45.91M | 76.49M | 84.89M | 98.76M | 118.31M | 133.56M | 189.51M | 199.34M | 201.05M | 165.97M | 172.61M |
|
Liabilities and Shareholders Equity
|
31.58M | 33.64M | 73.15M | 76.79M | 76.49M | 84.89M | 98.76M | 118.31M | 133.56M | 189.51M | 199.34M | 200.58M | 214.25M | 216.91M |
|
Treasury Shares
|
0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.01M | 0.01M | 0.10M | 0.16M | 0.04M |
|
Retained Earnings
|
-174.11M | -168.33M | -159.66M | -149.26M | -136.35M | -120.62M | -101.00M | -79.77M | -64.46M | -46.01M | -33.57M | -24.19M | -13.62M | -5.29M |
|
Preferred Shares
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | |