|
Cash & Equivalents
|
5.95M | 5.71M | 6.74M | 4.55M | 6.71M | 7.02M | 10.37M | 15.79M | 12.83M | 14.61M | 52.60M | 52.72M | 25.22M | 17.48M |
|
Short-term Investments
|
| | | | | | | | | | | | 2.16M | |
|
Cash & Current Investments
|
5.95M | 5.71M | 6.74M | 4.55M | 6.71M | 7.02M | 10.37M | 15.79M | 12.83M | 14.61M | 52.60M | 52.72M | 27.38M | 17.48M |
|
Receivables - Net
|
14.38M | 12.58M | 13.78M | 13.80M | 13.28M | 11.48M | 10.70M | 14.12M | 16.48M | 17.70M | 21.70M | 14.77M | 19.17M | 27.61M |
|
Receivables
|
14.38M | 12.58M | 13.78M | 13.80M | 13.28M | 11.48M | 10.70M | 14.12M | 16.48M | 17.70M | 21.70M | 14.77M | 19.17M | 27.61M |
|
Raw Materials
|
| 21.21M | 21.10M | | | | | 14.77M | 14.99M | 16.71M | | | | 39.34M |
|
Work In Process
|
| 1.79M | 1.81M | | | | | 2.36M | 0.99M | 0.67M | | | | 2.69M |
|
Finished Goods
|
| 22.66M | 16.36M | | | | | 25.80M | 26.39M | 26.86M | | | | 44.16M |
|
Inventory
|
45.30M | 45.67M | 39.27M | 39.84M | 37.09M | 40.84M | 35.53M | 42.92M | 42.37M | 44.24M | 43.57M | 47.71M | 51.25M | 82.74M |
|
Current Deferred Tax Assets
|
2.30M | 3.99M | | 4.71M | 1.14M | 1.55M | | | | | | | | |
|
Prepaid Assets
|
2.32M | 1.99M | 1.70M | 2.11M | 2.36M | 1.64M | 2.12M | 2.12M | 2.32M | 2.03M | 4.13M | 3.77M | 2.75M | 2.60M |
|
Current Assets
|
75.72M | 73.71M | 63.87M | 65.48M | 68.64M | 62.12M | 60.09M | 76.50M | 75.47M | 79.81M | 123.34M | 120.65M | 101.50M | 136.53M |
|
Buildings
|
| | | | | | 0.90M | 0.20M | | | | | | |
|
Construction in Progress
|
| 0.11M | 0.99M | 0.11M | 0.03M | 0.02M | 0.26M | 0.76M | | 0.09M | 0.10M | 0.03M | 1.08M | |
|
Property, Plant & Equipment (Net)
|
11.10M | 13.91M | 14.09M | 12.07M | 10.14M | 9.27M | 8.53M | 8.79M | 10.78M | 10.11M | 9.82M | 8.71M | 10.69M | 13.95M |
|
Long-Term Investments
|
| | | | | | | | | | | 2.70M | 4.72M | 1.40M |
|
Goodwill
|
6.30M | 6.13M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 13.67M | 16.24M |
|
Intangibles
|
4.45M | 4.53M | 0.48M | 1.53M | 0.17M | 0.10M | | | | | | | 6.83M | 25.50M |
|
Goodwill & Intangibles
|
10.75M | 10.66M | 1.35M | 2.40M | 1.04M | 0.97M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 0.87M | 20.50M | 41.70M |
|
Long-Term Deferred Tax
|
| 3.99M | | 4.71M | 14.24M | 14.34M | 13.52M | 7.56M | 7.27M | 7.29M | 5.17M | 5.28M | 7.67M | 6.27M |
|
Other Non-Current Assets
|
3.67M | 2.79M | 2.46M | 0.40M | 6.33M | 0.38M | 0.48M | 0.35M | 0.18M | 0.10M | 1.31M | 0.49M | 0.11M | 0.12M |
|
Non-Current Assets
|
25.65M | 13.91M | 14.09M | 15.00M | 24.57M | 26.14M | 24.47M | 18.03M | 19.25M | 19.60M | 16.21M | 20.15M | 52.24M | 76.00M |
|
Assets
|
101.38M | 102.40M | 83.32M | 80.48M | 93.21M | 88.26M | 84.55M | 94.53M | 94.72M | 99.41M | 139.55M | 140.79M | 153.75M | 212.53M |
|
Accounts Payables
|
6.47M | 4.60M | 6.70M | 8.18M | 7.76M | 4.25M | 4.93M | 6.86M | 6.21M | 7.20M | 7.40M | 5.86M | 7.38M | 15.74M |
|
Notes Payables
|
| | 7.13M | 2.56M | 2.61M | 3.23M | 0.15M | 0.21M | | | | | 0.30M | 0.94M |
|
Payables
|
6.47M | 4.60M | 13.83M | 10.74M | 10.37M | 7.48M | 5.08M | 7.07M | 6.21M | 7.20M | 7.40M | 5.86M | 7.68M | 16.68M |
|
Accumulated Expenses
|
2.70M | 1.58M | 2.41M | 1.44M | 1.46M | 1.81M | 1.31M | 1.77M | 2.83M | 2.44M | 4.69M | 3.23M | 3.92M | 4.50M |
|
Other Accumulated Expenses
|
| | 1.00M | 1.00M | 1.00M | | | | | | 1.79M | 1.37M | 2.49M | 8.13M |
|
Short term Debt
|
0.10M | 1.90M | 9.56M | 12.42M | 5.64M | 9.46M | 4.87M | 0.21M | 0.16M | 1.16M | | | 0.30M | 0.94M |
|
Current Leases
|
| | | | | | | | | 0.83M | 0.77M | 1.24M | 2.16M | 3.60M |
|
Current Taxes
|
| | | | | | | | | | 1.53M | 0.32M | 1.45M | 1.99M |
|
Total Current Liabilities
|
10.72M | 9.45M | 27.90M | 26.83M | 26.22M | 19.96M | 12.33M | 10.38M | 10.33M | 12.94M | 16.18M | 12.02M | 18.35M | 34.91M |
|
Non-Current Debt
|
11.49M | 11.46M | 1.30M | 1.53M | 0.80M | 0.69M | 0.72M | 1.31M | 1.16M | | | | 0.73M | 16.43M |
|
Liabilities from Discontinued Operations
|
0.03M | 0.06M | 0.03M | | 6.57M | 0.24M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.06M | | | | | | | | 2.10M | 3.89M |
|
Operating Leases
|
| | | | | | | | | 1.41M | 1.61M | 3.68M | 9.12M | 10.68M |
|
Other Non-Current Liabilities
|
3.31M | 0.10M | 0.09M | 0.07M | 0.06M | | | | | | | | | |
|
Total Non-Current Liabilities
|
23.90M | 29.04M | 37.24M | 35.93M | 29.89M | | | | 1.16M | | | | | |
|
Total Liabilities
|
27.21M | 29.14M | 37.33M | 36.01M | 29.95M | 20.74M | 13.05M | 11.69M | 11.49M | 14.35M | 17.80M | 15.69M | 30.29M | 65.91M |
|
Total Debt
|
11.59M | 13.36M | 10.86M | 13.94M | 6.44M | 10.15M | 5.58M | 1.52M | 1.32M | 1.16M | | | 1.03M | 17.36M |
|
Common Equity
|
74.17M | 73.27M | 42.89M | 44.48M | 63.26M | 67.52M | 71.51M | 82.84M | 83.23M | 85.05M | 121.75M | 125.10M | 123.45M | 146.63M |
|
Shareholder's Equity
|
74.17M | 73.27M | 42.89M | 44.48M | 63.26M | 67.52M | 71.51M | 82.84M | 83.23M | 85.05M | 121.75M | 125.10M | 123.45M | 146.63M |
|
Liabilities and Shareholders Equity
|
101.38M | 102.40M | 83.32M | 80.48M | 93.21M | 88.26M | 84.55M | 94.53M | 94.72M | 99.41M | 139.55M | 140.79M | 153.75M | 212.53M |
|
Treasury Shares
|
0.31M | 0.36M | | 0.36M | | | | 0.36M | 0.46M | 0.51M | 0.51M | 0.94M | 1.36M | 1.36M |
|
Retained Earnings
|
26.19M | 25.82M | -1.21M | -3.74M | 4.65M | 8.51M | 12.40M | 12.84M | 14.30M | 17.58M | 51.52M | 62.89M | 69.28M | 50.32M |