|
Cash & Equivalents
|
47.58M | 51.96M | 35.78M | 14.97M | 27.54M | 12.82M | 14.17M | 22.25M | 7.69M | 10.21M | 25.41M | 33.71M | 23.68M | 6.25M | 1.63M |
|
Short-term Investments
|
11.44M | 2.55M | 5.81M | 3.80M | 3.45M | 2.99M | 3.31M | 3.81M | 3.64M | 4.26M | 0.67M | 0.59M | | | |
|
Cash & Current Investments
|
59.02M | 54.51M | 41.59M | 18.77M | 30.99M | 15.81M | 17.47M | 26.06M | 11.33M | 14.47M | 26.08M | 34.30M | 23.68M | 6.25M | 1.63M |
|
Receivables - Net
|
1.19M | 14.28M | 6.35M | 2.31M | 1.42M | 0.32M | 0.63M | 2.88M | 1.74M | 8.36M | 4.23M | 8.67M | 5.08M | 4.33M | 2.18M |
|
Receivables - Other
|
| | | 1.49M | 0.18M | 0.09M | 0.03M | | | | | | | | |
|
Receivables
|
1.19M | 14.28M | 6.35M | 3.80M | 1.59M | 0.41M | 0.66M | 2.88M | 1.74M | 8.36M | 4.23M | 8.67M | 5.08M | 4.33M | 2.18M |
|
Raw Materials
|
1.22M | 1.95M | 2.76M | 5.40M | 5.70M | 6.47M | 6.69M | 7.72M | 8.67M | 7.26M | 6.93M | 7.86M | 8.98M | 6.82M | 5.80M |
|
Work In Process
|
| | | | | | 1.88M | 2.37M | | | | | | | |
|
Inventory
|
3.06M | 4.24M | 7.53M | 7.47M | 7.29M | 8.75M | 8.95M | 11.64M | 14.34M | 13.51M | 9.99M | 10.36M | 13.50M | 9.29M | 6.94M |
|
Current Deferred Tax Assets
|
| 11.12M | 2.12M | 2.38M | 3.89M | | | | | | | | | | |
|
Prepaid Assets
|
0.18M | 0.96M | 0.97M | 5.81M | 2.94M | 3.90M | 1.59M | 1.77M | 2.75M | 2.02M | 2.58M | 2.29M | 3.84M | 6.61M | 5.83M |
|
Current Assets
|
57.69M | 85.11M | 58.98M | 39.60M | 43.21M | 32.58M | 29.26M | 42.49M | 31.36M | 50.96M | 42.87M | 58.91M | 46.10M | 26.50M | 16.58M |
|
Property, Plant & Equipment (Net)
|
4.85M | 10.32M | 14.05M | 18.35M | 32.35M | 51.64M | 70.06M | 82.60M | 111.24M | 65.24M | 62.51M | 156.77M | 152.56M | 138.75M | 128.39M |
|
Intangibles
|
0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 30.64M | 33.68M | 29.81M | 26.20M | 21.06M | 17.58M | 6.85M | 7.37M | 3.90M | 0.31M | | 5.93M | 13.27M | |
|
Other Non-Current Assets
|
0.03M | 0.01M | | 4.43M | 1.61M | 1.22M | 1.54M | 0.98M | 0.36M | 72.86M | 0.04M | 0.08M | 5.51M | 5.46M | 0.91M |
|
Non-Current Assets
|
5.11M | 30.06M | 46.65M | 52.83M | 62.77M | 73.92M | 89.18M | 90.43M | 118.97M | 142.05M | 62.86M | 156.85M | 164.00M | 157.48M | 129.29M |
|
Assets
|
62.80M | 115.17M | 105.63M | 92.43M | 105.98M | 106.50M | 118.44M | 132.92M | 150.33M | 193.01M | 105.73M | 215.76M | 210.10M | 183.97M | 145.87M |
|
Accounts Payables
|
2.45M | 1.69M | 3.01M | 2.87M | 3.89M | 11.60M | 5.38M | 6.90M | 12.43M | 9.05M | 8.78M | 13.31M | 13.33M | 7.61M | 11.26M |
|
Dividends payables
|
1.59M | 2.65M | 3.16M | 0.54M | 0.54M | 0.09M | 0.09M | 0.10M | 0.10M | 0.22M | 0.25M | | | | |
|
Payables
|
4.04M | 4.34M | 6.17M | 3.41M | 4.43M | 11.69M | 5.48M | 7.00M | 12.53M | 9.27M | 9.03M | 13.31M | 13.33M | 7.61M | 11.26M |
|
Accumulated Expenses
|
0.78M | 4.88M | 4.18M | 5.61M | 3.92M | 3.04M | 1.53M | 2.85M | 2.03M | 3.10M | 2.27M | 4.73M | 5.20M | 2.51M | 3.03M |
|
Other Accumulated Expenses
|
-0.04M | | | 1.27M | 2.24M | 0.91M | 0.38M | 0.66M | 0.36M | 0.45M | 0.23M | 1.10M | 1.20M | 0.89M | 0.89M |
|
Short term Debt
|
| | | | | | | 0.57M | 0.77M | 0.88M | | 1.84M | | | |
|
Current Leases
|
| | | 1.47M | 1.50M | 0.84M | | 0.38M | 0.41M | 7.29M | | | | | |
|
Current Taxes
|
1.64M | 15.99M | 2.67M | 0.93M | 2.09M | 0.23M | 2.03M | 2.36M | 1.93M | 1.54M | 0.95M | 6.80M | 3.94M | 1.20M | 0.20M |
|
Curent Deferred Tax Liability
|
| | | 0.46M | | | | | | | | | | | |
|
Total Current Liabilities
|
6.46M | 25.76M | 13.03M | 11.88M | 14.02M | 14.87M | 8.94M | 15.01M | 17.56M | 27.98M | 12.09M | 29.66M | 24.68M | 11.32M | 14.48M |
|
Capital Leases
|
| | | 2.39M | 0.83M | 3.10M | | 1.22M | 0.83M | 0.43M | | | | | |
|
Non-Current Debt
|
| | | | | | | 1.65M | 1.38M | 0.78M | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 42.56M | 43.47M | 61.19M | 74.43M |
|
Pension
|
| | | | | | | | | | | 0.21M | 0.88M | 0.32M | 0.32M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 14.29M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.83M | | | | | | | 13.13M | 15.15M | 14.32M | 14.04M |
|
Operating Leases
|
| | | | | | | | | 0.16M | 0.01M | | | | |
|
Other Non-Current Liabilities
|
2.50M | 2.28M | 2.79M | 2.89M | 0.45M | 0.62M | 0.52M | 0.94M | 0.59M | 1.10M | 3.10M | 4.60M | 10.37M | 11.79M | 10.67M |
|
Total Non-Current Liabilities
|
6.46M | 25.76M | 13.03M | 14.27M | 17.40M | 17.06M | 10.85M | 19.88M | 22.48M | 33.85M | 3.11M | 65.35M | 73.65M | 75.87M | 107.92M |
|
Total Liabilities
|
8.95M | 28.04M | 15.81M | 17.15M | 17.85M | 17.68M | 11.37M | 20.82M | 23.07M | 34.95M | 15.20M | 95.01M | 98.33M | 103.55M | 118.59M |
|
Total Debt
|
| | | | | | | 2.21M | 2.14M | 1.66M | | 1.84M | | | |
|
Common Equity
|
53.85M | 87.13M | 83.83M | 74.54M | 88.13M | 88.82M | 107.08M | 112.11M | 127.26M | 158.06M | 90.54M | 120.75M | 111.76M | 80.43M | 27.28M |
|
Shareholder's Equity
|
53.85M | 87.13M | 83.83M | 74.54M | 88.13M | 88.82M | 107.08M | 112.11M | 127.26M | 158.06M | 90.54M | 120.75M | 111.76M | 80.43M | 27.28M |
|
Liabilities and Shareholders Equity
|
62.80M | 115.17M | 105.63M | 92.43M | 105.98M | 106.50M | 118.44M | 132.92M | 150.33M | 193.01M | 105.73M | 215.76M | 210.10M | 183.97M | 145.87M |
|
Treasury Shares
|
| 0.10M | 0.34M | 0.34M | 0.34M | | | | 0.22M | 0.40M | 0.35M | 0.13M | 0.70M | 0.88M | 0.34M |
|
Retained Earnings
|
97.89M | 39.52M | -5.85M | -5.90M | 2.04M | -0.95M | 2.04M | 4.52M | 12.66M | 16.88M | 12.65M | 17.56M | 7.71M | -24.58M | -81.08M |