|
Accumulated Depreciation
|
| | | | 12.98M | 13.50M | 13.92M | 14.35M | 13.58M | 13.99M | 14.33M | 14.70M | 14.11M | 14.41M | 14.70M | 15.01M | 15.31M | 15.27M | 15.59M | 15.93M | 15.81M | 16.10M | 16.42M | 16.83M |
|
Cash & Equivalents
|
55.80M | | | | 65.32M | 53.64M | 67.90M | 64.10M | 57.49M | 57.80M | 103.84M | 98.32M | 93.28M | 94.41M | 88.20M | 76.22M | 83.68M | 157.86M | 133.09M | 204.37M | 176.48M | 169.76M | 173.42M | 157.50M |
|
Receivables - Net
|
| | | | | 0.63M | 2.99M | 3.05M | 2.99M | 3.29M | 3.75M | 3.14M | 5.02M | 4.13M | 4.09M | 3.34M | 4.06M | 2.57M | 3.25M | 4.20M | 2.72M | 1.25M | 9.97M | 35.96M |
|
Receivables
|
| | | | | 0.63M | 2.99M | 3.05M | 2.99M | 3.29M | 3.75M | 3.14M | 5.02M | 4.13M | 4.09M | 3.34M | 4.06M | 2.57M | 3.25M | 4.20M | 2.72M | 1.25M | 9.97M | 35.96M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | 1.30M | 2.68M | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | 2.21M | 4.54M | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | 3.52M | 7.21M | 0.04M | 0.24M | 1.35M | 6.44M | 24.53M |
|
Prepaid Assets
|
0.59M | | | | 0.75M | 0.81M | 0.44M | 0.38M | 0.79M | 0.87M | 0.91M | 1.60M | 1.51M | 1.15M | 0.60M | 3.42M | 2.16M | 3.99M | 3.71M | 5.60M | 5.67M | 4.85M | 5.75M | 8.73M |
|
Current Assets
|
56.39M | | | | 66.07M | 55.08M | 71.32M | 67.48M | 61.28M | 61.95M | 108.50M | 103.06M | 99.81M | 99.69M | 92.89M | 82.98M | 89.90M | 167.94M | 147.26M | 214.21M | 185.10M | 177.21M | 195.58M | 226.72M |
|
Property, Plant & Equipment (Net)
|
9.25M | | | | 6.81M | 6.30M | 5.88M | 5.45M | 5.02M | 4.61M | 4.22M | 3.94M | 4.15M | 4.35M | 4.17M | 4.40M | 4.48M | 5.58M | 6.39M | 7.78M | 8.30M | 8.48M | 9.54M | 10.70M |
|
Goodwill
|
| | | | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M |
|
Intangibles
|
| | | | 5.53M | 5.21M | 4.85M | 4.52M | 5.62M | 4.22M | 4.04M | 3.81M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M | 5.62M |
|
Goodwill & Intangibles
|
| | | | 9.43M | 9.11M | 8.76M | 8.42M | 9.52M | 8.13M | 7.94M | 7.71M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M | 9.52M |
|
Other Non-Current Assets
|
0.38M | | | | 0.39M | 0.35M | 0.32M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.26M | 0.29M | 0.29M | 0.22M | 0.22M | 7.76M | 10.92M | 15.54M | 22.42M | 8.95M |
|
Non-Current Assets
|
12.46M | | | | 33.46M | 33.37M | 33.06M | 32.82M | 32.45M | 31.57M | 30.58M | 29.51M | 29.39M | 29.23M | 28.70M | 28.66M | 28.43M | 29.18M | 30.10M | 38.67M | 45.21M | 50.22M | 61.83M | 49.26M |
|
Assets
|
68.84M | | | | 99.53M | 88.45M | 104.38M | 100.30M | 93.73M | 93.53M | 139.08M | 132.57M | 129.20M | 128.92M | 121.60M | 111.64M | 118.33M | 197.12M | 177.36M | 252.89M | 230.31M | 227.43M | 257.41M | 275.98M |
|
Accounts Payables
|
3.50M | | | | 3.73M | 3.00M | 2.55M | 1.61M | 1.07M | 1.67M | 1.41M | 1.14M | 2.20M | 0.84M | 1.92M | 1.81M | 1.40M | 2.49M | 5.74M | 2.30M | 4.69M | 8.68M | 11.35M | 6.02M |
|
Payables
|
3.50M | | | | 3.73M | 3.00M | 2.55M | 1.61M | 1.07M | 1.67M | 1.41M | 1.14M | 2.20M | 0.84M | 1.92M | 1.81M | 1.40M | 2.49M | 5.74M | 2.30M | 4.69M | 8.68M | 11.35M | 6.02M |
|
Accumulated Expenses
|
3.16M | | | | 3.26M | 1.49M | 1.62M | 2.06M | 5.17M | 0.84M | 4.31M | 5.22M | 5.52M | 2.94M | 14.77M | 6.62M | 13.40M | 14.07M | 13.10M | 17.04M | 18.66M | 13.84M | 22.52M | 40.44M |
|
Other Accumulated Expenses
|
1.53M | | | | 1.39M | 2.37M | 1.76M | 2.32M | 1.67M | 4.33M | 1.25M | 1.30M | 0.90M | 1.15M | 1.40M | 2.38M | 1.95M | 4.64M | 2.66M | 4.25M | 4.27M | 5.16M | 10.01M | 7.47M |
|
Short term Debt
|
5.59M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
1.24M | | | | 0.92M | 0.69M | 0.72M | 0.75M | 0.78M | 0.80M | 0.83M | 0.86M | 0.90M | 0.93M | 0.96M | 1.00M | 1.14M | 1.21M | 1.23M | 1.25M | 0.42M | 0.38M | 0.40M | 0.43M |
|
Total Current Liabilities
|
16.87M | | | | 11.74M | 7.88M | 6.97M | 7.06M | 7.33M | 7.98M | 6.84M | 7.46M | 8.80M | 6.82M | 19.50M | 12.16M | 18.55M | 21.93M | 24.22M | 33.84M | 41.78M | 60.52M | 78.41M | 102.94M |
|
Capital Leases
|
1.06M | | | | 0.26M | 0.58M | 0.50M | 0.43M | 0.35M | 0.25M | 0.22M | 0.20M | 0.17M | 0.14M | 0.12M | 0.09M | 0.06M | | | | | | | |
|
Non-Current Debt
|
10.29M | | | | 10.29M | 10.18M | 10.25M | 10.33M | 10.41M | 19.48M | 19.61M | 19.74M | 19.88M | | | | | | | | | | | |
|
Operating Leases
|
5.67M | | | | 5.01M | 6.43M | 4.63M | 4.44M | 4.23M | 4.02M | 3.80M | 3.57M | 3.33M | 3.09M | 2.83M | 2.57M | 2.36M | 2.02M | 1.73M | 1.44M | 6.59M | 6.48M | 6.37M | 6.26M |
|
Total Liabilities
|
33.89M | | | | 28.45M | 25.54M | 25.36M | 27.34M | 28.46M | 38.14M | 36.98M | 37.53M | 38.78M | 47.28M | 60.94M | 63.63M | 71.04M | 100.01M | 114.64M | 142.37M | 150.94M | 177.72M | 242.22M | 253.93M |
|
Total Debt
|
15.88M | | | | 10.29M | 10.18M | 10.25M | 10.33M | 10.41M | 19.48M | 19.61M | 19.74M | 19.88M | | | | | | | | | | | |
|
Common Equity
|
34.95M | | | | 71.09M | 62.91M | 79.02M | 72.96M | 65.27M | 55.39M | 102.11M | 95.03M | 90.42M | 81.64M | 60.66M | 48.01M | 47.29M | 97.11M | 62.72M | 110.52M | 79.38M | 49.71M | 15.19M | 22.05M |
|
Shareholder's Equity
|
34.95M | | | | 71.09M | 62.91M | 79.02M | 72.96M | 65.27M | 55.39M | 102.11M | 95.03M | 90.42M | 81.64M | 60.66M | 48.01M | 47.29M | 97.11M | 62.72M | 110.52M | 79.38M | 49.71M | 15.19M | 22.05M |
|
Liabilities and Shareholders Equity
|
68.84M | | | | 99.53M | 88.45M | 104.38M | 100.30M | 93.73M | 93.53M | 139.08M | 132.57M | 129.20M | 128.92M | 121.60M | 111.64M | 118.33M | 197.12M | 177.36M | 252.89M | 230.31M | 227.43M | 257.41M | 275.98M |
|
Retained Earnings
|
-215.24M | | | | -275.00M | -284.20M | -290.74M | -298.02M | -309.58M | -325.52M | -335.00M | -344.10M | -350.60M | -362.34M | -385.90M | -401.65M | -429.10M | -459.18M | -498.00M | -521.12M | -557.39M | -595.80M | -637.34M | -640.90M |
|
Treasury Shares
|
0.01M | | | | 0.09M | 0.36M | 0.30M | 0.27M | 0.02M | 0.42M | 0.37M | 0.43M | 0.41M | 1.80M | 1.73M | 1.73M | 1.66M | 3.13M | 3.19M | 3.09M | 2.95M | 5.11M | 4.79M | 4.66M |
|
Shares Outstanding
|
28.23M | 28.37M | 28.37M | 37.75M | 43.34M | 43.35M | 51.98M | 51.98M | 52.29M | 53.05M | 64.35M | 64.46M | 64.52M | 64.71M | 64.74M | 64.90M | 68.63M | 76.29M | 76.41M | 84.55M | 84.68M | 85.30M | 85.86M | 86.82M |