|
Cash & Equivalents
|
53.16M | 23.62M | | | | 7.30M | | | | 9.65M | | | | 4.89M | | | | 5.08M | | | | 2.00M | | | 0.26M | 0.16M | 1.28M | 0.16M | 0.16M | 2.76M | 2.07M | 2.76M | | 0.05M | 0.05M | 2.71M | 0.05M |
|
Short-term Investments
|
15.40M | 5.00M | | | 1.77M | -1.00M | 1.39M | 1.13M | 0.94M | 0.74M | | | | 1.00M | | | | 1.00M | -0.75M | -0.75M | -0.75M | 0.50M | 0.50M | 2.25M | 2.25M | 0.29M | | | 0.21M | 0.21M | -0.14M | 0.21M | 0.21M | 1.35M | -0.15M | 1.25M | |
|
Cash & Current Investments
|
68.56M | 28.62M | | | 1.77M | 6.30M | 1.39M | 1.13M | 0.94M | 10.39M | | | | 5.89M | | | | 6.08M | -0.75M | -0.75M | -0.75M | 2.50M | 0.50M | 2.25M | 2.50M | 0.45M | 1.28M | 0.16M | 0.37M | 2.97M | 1.93M | 2.97M | 0.21M | 1.40M | -0.10M | 3.96M | 0.05M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.18M | | | | 0.58M | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.18M | | | | 0.58M | | | |
|
Inventory
|
0.21M | -0.11M | | | 0.64M | -0.09M | 0.63M | 0.65M | 0.68M | -0.10M | | | | 0.03M | | | | 0.19M | | | | -0.01M | | | -0.02M | 0.52M | | 0.13M | 0.36M | 0.66M | | 0.26M | | 0.65M | 0.11M | 0.42M | -0.30M |
|
Prepaid Assets
|
| | | | | 4.17M | | | | 4.23M | 3.98M | 4.07M | 4.90M | 4.70M | 5.19M | 3.90M | 4.10M | 4.15M | 3.60M | 3.54M | 3.57M | 2.19M | | 2.33M | 1.64M | 1.99M | 1.74M | 1.85M | 1.47M | 0.43M | 2.43M | | 1.94M | 0.17M | 4.14M | | 3.16M |
|
Current Assets
|
61.34M | 26.90M | 26.83M | 32.99M | 11.03M | 13.47M | 16.52M | 14.44M | 15.07M | 15.88M | 16.80M | 10.22M | 11.67M | 10.59M | 12.29M | 9.58M | 10.06M | 10.23M | 7.39M | 11.95M | 6.44M | 4.70M | | 2.52M | 1.93M | 2.15M | 3.02M | 2.67M | 4.23M | 4.23M | 4.50M | 3.46M | 2.71M | 2.79M | 7.10M | 5.92M | 5.56M |
|
Property, Plant & Equipment (Net)
|
93.17M | 191.51M | | | 246.06M | 242.51M | 238.98M | 236.11M | 232.82M | 140.86M | 138.89M | 136.94M | 135.26M | 133.58M | 131.91M | 130.99M | 129.25M | 141.74M | 139.75M | 124.93M | 123.71M | 110.08M | | 94.23M | 92.76M | 91.79M | 90.48M | 89.11M | 87.32M | 87.32M | 86.64M | 85.59M | 84.18M | 83.75M | 82.18M | 80.56M | 79.00M |
|
Other Non-Current Assets
|
0.01M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | 0.13M | 0.12M | 0.01M | 0.13M | 0.12M | 0.11M | 0.01M | 0.09M | 0.08M | 0.07M | 0.01M | | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.21M | 0.05M | 0.01M | 0.07M | 0.01M | 0.65M | 0.01M | 1.92M |
|
Non-Current Assets
|
93.20M | 191.56M | 192.80M | 221.94M | 246.14M | 242.59M | 239.08M | 236.22M | 232.93M | 140.97M | 138.99M | 137.06M | 135.38M | 133.71M | 132.03M | 131.11M | 129.36M | 141.83M | 139.84M | 125.02M | 123.78M | 110.14M | | 94.28M | 92.82M | 91.85M | 90.54M | 89.16M | 87.37M | 87.37M | 86.69M | 85.65M | 84.25M | 83.88M | 82.83M | 82.56M | 80.92M |
|
Assets
|
187.57M | 218.45M | 219.64M | 254.94M | 257.17M | 256.06M | 255.60M | 250.66M | 248.00M | 165.72M | 164.66M | 155.96M | 155.73M | 155.66M | 155.69M | 150.34M | 149.07M | 152.07M | 147.23M | 136.97M | 130.22M | 114.84M | | 96.80M | 94.75M | 94.00M | 93.56M | 91.83M | 90.41M | 91.60M | 91.19M | 89.11M | 86.95M | 86.67M | 89.93M | 88.47M | 86.48M |
|
Accounts Payables
|
0.38M | -0.39M | | | 1.06M | 0.52M | 1.19M | 2.21M | 1.22M | -0.09M | | | | 0.23M | | | | 0.04M | | | | -0.05M | | | 0.27M | 4.76M | | -0.26M | 1.17M | 4.26M | | 0.40M | | 6.43M | -0.06M | 1.39M | -0.14M |
|
Payables
|
0.38M | -0.39M | | | 1.06M | 0.52M | 1.19M | 2.21M | 1.22M | -0.09M | | | | 0.23M | | | | 0.04M | | | | -0.05M | | | 0.27M | 4.76M | | -0.26M | 1.17M | 4.26M | | 0.40M | | 6.43M | -0.06M | 1.39M | -0.14M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | | | | 1.46M | | | | 1.32M | | | |
|
Short term Debt
|
33.90M | 10.91M | | | 5.29M | 5.30M | 5.30M | 8.80M | 8.81M | 20.07M | | | | 12.32M | | | | 44.14M | | | | 63.65M | | | | 23.55M | | | 3.72M | 41.54M | | 39.33M | | 35.37M | | 0.97M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | |
|
Current Deferred Revenue
|
-0.85M | 0.01M | | | 1.31M | 1.05M | 1.23M | 1.04M | 1.13M | -0.19M | | | | -0.85M | | | | -0.23M | | | | -0.14M | | | -0.06M | 0.22M | | -0.15M | 0.40M | 0.30M | | 0.15M | | 0.09M | 0.48M | 0.15M | 0.07M |
|
Total Current Liabilities
|
37.89M | 15.28M | 15.83M | 19.73M | 10.99M | 10.46M | 11.01M | 14.36M | 13.86M | 31.73M | | | | 22.52M | | | | 48.44M | | | | 69.63M | | | | 31.14M | | | | 47.55M | | 46.90M | | 43.21M | | 10.01M | |
|
Non-Current Debt
|
36.17M | 85.33M | | | 106.84M | 105.52M | 104.19M | 99.36M | 98.04M | 78.73M | 104.19M | | | 72.74M | | | | 40.24M | | | | 14.60M | | | | 42.02M | | | 38.08M | | | | | 1.50M | | 36.71M | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.08M | | | | 0.09M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.04M | | | | | | | 0.52M | |
|
Other Non-Current Liabilities
|
| | | | | 5.22M | | | | 5.02M | 3.90M | 5.27M | 4.60M | 4.11M | 3.87M | 5.11M | 4.85M | 4.36M | 5.00M | 4.97M | 5.50M | 6.06M | | 7.33M | 6.64M | 7.66M | 5.94M | 5.56M | 6.10M | 6.10M | 7.27M | | 6.76M | 8.76M | 8.28M | | 7.51M |
|
Total Non-Current Liabilities
|
36.22M | 85.39M | 84.91M | 96.98M | 106.91M | 105.58M | 104.26M | 99.44M | 98.11M | 78.81M | 104.19M | 95.36M | 94.54M | 72.80M | 90.38M | 85.25M | 84.02M | 40.31M | 82.40M | 82.48M | 77.67M | 14.67M | | 63.50M | 64.90M | 42.10M | 44.19M | 44.21M | 42.91M | 0.08M | 40.86M | 0.08M | 37.80M | 2.42M | 41.07M | 37.73M | 37.42M |
|
Total Liabilities
|
74.11M | 100.66M | 100.74M | 116.71M | 117.90M | 116.04M | 115.27M | 113.80M | 111.97M | 110.54M | 108.10M | 100.64M | 99.14M | 95.32M | 94.25M | 90.36M | 88.87M | 88.75M | 87.40M | 87.45M | 83.17M | 84.30M | | 70.82M | 71.55M | 73.24M | 50.13M | 49.77M | 49.01M | 47.63M | 48.13M | 46.99M | 44.56M | 45.62M | 49.34M | 47.74M | 44.92M |
|
Total Debt
|
70.08M | 96.24M | | | 112.14M | 110.81M | 109.49M | 108.17M | 106.84M | 98.81M | 104.19M | | | 85.06M | | | | 84.39M | | | | 78.25M | | | | 65.57M | | | 41.80M | 41.54M | | 39.33M | | 36.87M | | 37.68M | |
|
Common Equity
|
113.46M | 117.79M | 118.89M | 138.23M | 139.27M | 140.02M | 140.32M | 136.86M | 136.03M | 55.18M | 56.56M | 55.33M | 56.59M | 60.34M | 61.44M | 59.99M | 60.20M | 63.32M | 59.83M | 49.52M | 47.06M | 30.54M | | 25.98M | 23.20M | 20.76M | 43.43M | 42.06M | 43.97M | 43.97M | 43.05M | 42.12M | 42.39M | 140.35M | 40.59M | 40.73M | 41.55M |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | 63.32M | | | | 30.54M | | | | 20.76M | | | | 43.97M | | | | 140.35M | | | |
|
Liabilities and Shareholders Equity
|
187.57M | 218.45M | 219.64M | 254.94M | 257.17M | 256.06M | 255.60M | 250.66M | 248.00M | 165.72M | 164.66M | 155.96M | 155.73M | 155.66M | 155.69M | 150.34M | 149.07M | 152.07M | 147.23M | 136.97M | 130.22M | 114.84M | | 96.80M | 94.75M | 94.00M | 93.56M | 91.83M | 90.41M | 91.60M | 91.19M | 89.11M | 86.95M | 86.67M | 89.93M | 88.47M | 86.48M |
|
Retained Earnings
|
24.91M | 28.94M | | | 30.27M | 30.75M | 30.86M | 27.39M | 26.55M | -54.61M | | | | -49.50M | | | | -46.59M | | | | -79.43M | | | | -89.25M | | | -94.45M | -95.73M | | -98.20M | | -99.30M | | | |