|
Cash & Equivalents
|
16.59M | 19.70M | 17.92M | 20.68M | 25.77M | 14.13M | 6.74M | 5.60M | 5.73M | 8.17M | 8.34M | 8.32M | 7.82M | 4.51M | 4.28M | 4.11M |
|
Short-term Investments
|
| | | | | | | | | -0.17M | | | | | | |
|
Cash & Current Investments
|
16.59M | 19.70M | 17.92M | 20.68M | 25.77M | 14.13M | 6.74M | 5.60M | 5.73M | 8.00M | 8.34M | 8.32M | 7.82M | 4.51M | 4.28M | 4.11M |
|
Receivables - Net
|
| 15.44M | 15.08M | 14.36M | 13.88M | 16.14M | 17.55M | 15.75M | 13.38M | 21.46M | 20.70M | 17.77M | 21.83M | 16.70M | 16.10M | 14.87M |
|
Receivables
|
| 15.44M | 15.08M | 14.36M | 13.88M | 16.14M | 17.55M | 15.75M | 13.38M | 21.46M | 20.70M | 17.77M | 21.83M | 16.70M | 16.10M | 14.87M |
|
Raw Materials
|
| | 9.16M | 9.01M | 7.99M | 9.45M | 10.50M | 9.79M | 10.03M | 14.48M | 13.35M | 13.81M | 18.53M | 17.44M | 15.41M | 15.27M |
|
Work In Process
|
| | 0.63M | 0.73M | 0.75M | 0.95M | 0.89M | 0.82M | 1.04M | 3.67M | 3.15M | 3.51M | 3.41M | 3.78M | 4.19M | 2.75M |
|
Finished Goods
|
| | 8.37M | 8.02M | 7.04M | 10.14M | 10.96M | 9.34M | 5.78M | 6.94M | 5.56M | 4.94M | 5.65M | 5.22M | 5.12M | 5.22M |
|
Inventory
|
14.41M | 15.83M | 18.16M | 17.76M | 15.78M | 20.53M | 22.34M | 19.95M | 16.85M | 25.09M | 22.06M | 22.26M | 27.59M | 26.44M | 24.72M | 23.25M |
|
Current Deferred Tax Assets
|
0.32M | 5.44M | 3.91M | 1.55M | 1.55M | 1.51M | 0.04M | | | | | | | | | |
|
Prepaid Assets
|
| 2.15M | 2.50M | 4.62M | 3.77M | 4.74M | 3.87M | 4.17M | 3.71M | 3.11M | 2.47M | 3.35M | 4.34M | 3.47M | 3.94M | 2.90M |
|
Current Assets
|
48.20M | 58.57M | 57.56M | 58.97M | 60.75M | 57.06M | 50.55M | 45.47M | 47.53M | 57.83M | 53.57M | 51.70M | 61.58M | 51.12M | 49.04M | 45.12M |
|
Property, Plant & Equipment (Net)
|
-1.38M | 3.15M | 3.09M | 4.55M | 4.38M | 5.19M | 5.90M | 4.30M | 3.74M | 5.90M | 4.78M | 3.96M | 3.42M | 3.37M | 3.98M | 5.11M |
|
Goodwill
|
32.11M | 33.42M | 34.21M | 36.20M | 36.60M | 39.82M | 40.36M | 38.03M | 36.34M | 57.30M | 57.38M | 58.59M | 57.69M | 56.26M | 57.06M | 56.32M |
|
Intangibles
|
| 21.91M | 22.37M | 21.23M | 19.01M | 21.15M | 20.87M | 17.47M | 10.03M | 73.35M | 67.02M | 65.68M | 64.89M | 61.20M | 58.66M | 58.45M |
|
Goodwill & Intangibles
|
32.11M | 55.32M | 56.58M | 57.42M | 55.61M | 60.98M | 61.23M | 55.50M | 46.37M | 130.66M | 124.40M | 124.27M | 122.58M | 117.46M | 115.72M | 114.78M |
|
Long-Term Deferred Tax
|
| 6.12M | 16.70M | 17.79M | 20.30M | 19.98M | -4.98M | -5.26M | 0.18M | | | | | | | |
|
Other Non-Current Assets
|
0.66M | 0.36M | 0.21M | 0.49M | 0.32M | 0.38M | -0.17M | 0.13M | 9.96M | 1.81M | 2.27M | 1.09M | 5.38M | 7.78M | 6.47M | 2.83M |
|
Non-Current Assets
|
3.54M | 3.15M | 69.07M | 25.78M | 23.38M | 26.34M | 26.77M | 20.10M | 20.10M | 50.43M | 50.51M | 44.62M | 37.46M | 29.97M | 24.58M | 22.18M |
|
Assets
|
107.23M | 124.80M | 126.63M | 133.48M | 135.46M | 135.92M | 120.05M | 107.77M | 109.35M | 168.61M | 164.87M | 156.25M | 162.34M | 145.36M | 137.37M | 126.64M |
|
Accounts Payables
|
4.86M | 4.92M | 4.96M | 4.68M | 4.68M | 6.29M | 8.78M | 6.20M | 4.41M | 7.36M | 5.34M | 5.97M | 4.91M | 6.45M | 5.55M | 4.79M |
|
Notes Payables
|
0.01M | 0.00M | | | | | | | | | | | | | | |
|
Payables
|
4.87M | 4.93M | 4.96M | 4.68M | 4.68M | 6.29M | 8.78M | 6.20M | 4.41M | 7.36M | 5.34M | 5.97M | 4.91M | 6.45M | 5.55M | 4.79M |
|
Accumulated Expenses
|
3.68M | 4.69M | 3.32M | 3.50M | 5.08M | 4.45M | 4.02M | 4.55M | 3.82M | 7.35M | 2.55M | 3.71M | 6.05M | 3.48M | 3.93M | 1.71M |
|
Other Accumulated Expenses
|
2.91M | 0.65M | 0.54M | 0.73M | 0.59M | 1.02M | 0.87M | 0.76M | 0.34M | 7.35M | 6.70M | 7.48M | 10.76M | 7.49M | 10.62M | 9.41M |
|
Short term Debt
|
| | | | 5.00M | 5.00M | 2.36M | 2.37M | 2.77M | 5.98M | 6.90M | 1.72M | 3.23M | 3.81M | 5.86M | 36.96M |
|
Current Leases
|
| | | | | | | | | | 2.42M | 2.11M | 2.14M | 2.13M | 1.42M | 1.16M |
|
Current Taxes
|
0.37M | 0.58M | 0.25M | 0.51M | 0.10M | 0.55M | 0.29M | 0.22M | 0.40M | 0.98M | 0.61M | 0.29M | 0.22M | | | |
|
Current Deferred Revenue
|
0.43M | 0.45M | 0.48M | 0.48M | 0.64M | 0.66M | 0.75M | 0.50M | 0.51M | 3.82M | 3.95M | 3.77M | 4.27M | 3.37M | 4.51M | 3.81M |
|
Curent Deferred Tax Liability
|
| | | | | 0.12M | 2.25M | | | | | | | | | |
|
Total Current Liabilities
|
12.26M | 11.30M | 9.56M | 9.90M | 16.09M | 18.10M | 19.32M | 14.60M | 14.04M | 25.49M | 25.31M | 21.05M | 25.32M | 23.25M | 26.54M | 54.96M |
|
Non-Current Debt
|
| 18.01M | 16.30M | 12.95M | 24.75M | 21.45M | 18.73M | 13.75M | 8.98M | 54.81M | 46.92M | 46.29M | 45.09M | 43.01M | 30.70M | |
|
Pension
|
| | 4.90M | 5.90M | 4.90M | 4.40M | 2.80M | 3.00M | 1.20M | 0.90M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 1.86M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.95M | 4.00M | 4.44M | 4.55M | 6.43M | 9.56M | 7.51M | 2.65M | 2.30M | 1.97M | 1.90M | 1.56M | 0.59M | 0.78M | 0.71M |
|
Operating Leases
|
| | | | | | | | | | 10.65M | 9.59M | 8.63M | 7.42M | 6.21M | 7.54M |
|
Other Non-Current Liabilities
|
4.37M | 4.29M | 4.91M | 6.14M | 4.98M | 4.57M | 2.98M | 3.18M | 1.47M | 3.29M | 0.75M | 2.85M | 0.49M | 1.01M | 1.48M | 1.25M |
|
Total Non-Current Liabilities
|
27.60M | 30.26M | 26.23M | 23.13M | 35.99M | 35.87M | 39.47M | 32.39M | 26.99M | 82.60M | 82.43M | 76.72M | 78.46M | 72.13M | 62.82M | 62.05M |
|
Total Liabilities
|
31.97M | 34.55M | 31.14M | 29.27M | 40.98M | 40.45M | 42.45M | 35.57M | 28.45M | 85.89M | 83.18M | 79.57M | 78.94M | 73.14M | 64.29M | 63.30M |
|
Total Debt
|
| 18.01M | 16.30M | 12.95M | 29.75M | 26.45M | 21.10M | 16.12M | 11.75M | 60.80M | 53.82M | 48.01M | 48.33M | 46.82M | 36.56M | 36.96M |
|
Common Equity
|
75.26M | 90.25M | 95.50M | 104.21M | 94.48M | 95.47M | 77.60M | 72.20M | 80.90M | 82.72M | 81.69M | 76.68M | 83.40M | 72.22M | 73.07M | 63.34M |
|
Shareholder's Equity
|
75.26M | 90.25M | 95.50M | 104.21M | 94.48M | 95.47M | 77.60M | 72.20M | 80.90M | 82.72M | 81.69M | 76.68M | 83.40M | 72.22M | 73.07M | 63.34M |
|
Liabilities and Shareholders Equity
|
107.23M | 124.80M | 126.63M | 133.48M | 135.46M | 135.92M | 120.05M | 107.77M | 109.35M | 168.61M | 164.87M | 156.25M | 162.34M | 145.36M | 137.37M | 126.64M |
|
Treasury Shares
|
-5.67M | 0.47M | 0.54M | 0.68M | 0.46M | 0.31M | 0.31M | 1.80M | 1.23M | 1.23M | 1.59M | 1.56M | 0.86M | 1.09M | 1.16M | 1.38M |
|
Retained Earnings
|
-102.46M | -83.44M | -79.63M | -4.86M | -2.64M | -8.23M | -11.88M | -16.66M | -10.68M | -119.89M | -124.58M | -132.39M | -132.67M | -142.19M | -145.60M | -158.01M |