|
Assets
|
| 137.97M | 198.23M | 190.41M | 205.42M | 179.61M | 134.76M | 94.71M | 73.68M | 65.30M | 58.23M | 39.76M | 42.02M | 32.86M | 33.49M | 36.72M |
|
Cash & Equivalents
|
6.13M | 14.65M | 15.29M | 15.15M | 15.16M | 5.17M | 3.77M | 2.90M | 9.90M | 9.39M | 3.09M | 4.61M | 5.11M | 0.78M | 5.30M | 5.34M |
|
Cash & Current Investments
|
6.13M | 14.65M | 15.29M | 15.15M | 15.16M | 5.17M | 3.77M | 2.90M | 9.90M | 9.39M | 3.09M | 4.61M | 5.11M | 0.78M | 5.30M | 5.34M |
|
Receivables - Net
|
| 17.83M | 35.79M | 23.13M | 29.51M | 30.03M | 27.69M | 21.76M | 15.15M | 12.79M | 9.00M | 5.70M | 9.26M | 3.20M | 6.57M | 11.82M |
|
Receivables - Other
|
| | | | | | | | | 0.34M | 8.90M | 0.09M | 13.10M | 0.00M | 0.03M | 0.02M |
|
Receivables
|
| 17.83M | 35.79M | 23.13M | 29.51M | 30.03M | 27.69M | 21.76M | 15.15M | 13.13M | 17.90M | 5.78M | 22.36M | 3.20M | 6.59M | 11.84M |
|
Raw Materials
|
| | 2.79M | 3.10M | 4.60M | 6.72M | 7.31M | 5.78M | 5.10M | 5.45M | 7.39M | 6.91M | 8.51M | 6.80M | 8.73M | 8.48M |
|
Work In Process
|
| | 1.11M | 0.63M | 0.61M | 1.02M | 1.56M | 1.15M | 1.25M | 1.32M | 2.72M | 2.44M | 3.57M | 2.70M | 3.71M | 2.82M |
|
Finished Goods
|
| | 3.71M | 3.53M | 4.16M | 4.47M | 4.97M | 5.99M | 6.18M | 5.23M | 3.76M | 3.47M | 3.81M | 2.74M | 2.46M | 3.98M |
|
Inventory
|
| 4.81M | 6.71M | 7.26M | 9.37M | 12.20M | 13.84M | 11.96M | 10.86M | 10.77M | 12.66M | 12.82M | 15.88M | 12.24M | 14.90M | 15.28M |
|
Current Deferred Tax Assets
|
| 1.43M | 2.59M | 1.84M | 1.97M | 2.43M | | | | | | | | | | |
|
Prepaid Assets
|
| 2.13M | 2.53M | 5.59M | 3.92M | 6.56M | 2.52M | 2.19M | 1.55M | 1.74M | 1.99M | 1.66M | 1.84M | 1.40M | 3.11M | 1.22M |
|
Current Assets
|
| 44.75M | 65.28M | 57.88M | 62.16M | 54.15M | 42.88M | 35.06M | 33.05M | 36.34M | 39.41M | 26.79M | 29.25M | 22.23M | 28.34M | 32.12M |
|
Property, Plant & Equipment (Net)
|
| 79.09M | 120.38M | 119.61M | 129.57M | 100.09M | 73.52M | 43.84M | 22.90M | 14.15M | 5.42M | 4.75M | 4.27M | 0.95M | 0.82M | 0.89M |
|
Goodwill
|
| 4.32M | 4.32M | 4.32M | 4.32M | 5.59M | 4.16M | 4.00M | 2.53M | 2.53M | 2.53M | | | | | |
|
Intangibles
|
| 5.36M | 4.70M | 3.99M | 3.20M | 10.83M | 10.47M | 9.01M | 8.02M | 10.49M | 8.14M | 18.25M | 18.82M | 15.41M | 15.46M | 15.51M |
|
Goodwill & Intangibles
|
| 9.68M | 9.02M | 8.31M | 7.52M | 16.43M | 14.62M | 13.01M | 10.55M | 13.03M | 10.67M | 18.25M | 18.82M | 15.41M | 15.46M | 15.51M |
|
Long-Term Deferred Tax
|
| | | 4.30M | 6.13M | 8.92M | 0.59M | | | 0.07M | | | | | 0.12M | 0.09M |
|
Other Non-Current Assets
|
| 0.04M | 0.04M | 0.32M | 0.03M | 0.03M | 0.37M | 0.03M | 0.93M | 2.20M | 14.91M | 4.32M | 7.76M | 5.78M | | |
|
Non-Current Assets
|
| 93.22M | 132.95M | 132.53M | 143.26M | 125.46M | 91.88M | 59.66M | 40.63M | 28.96M | 18.82M | 12.97M | 12.12M | 10.62M | 5.15M | 4.61M |
|
Accounts Payables
|
| 5.20M | 13.04M | 6.92M | 10.74M | 2.40M | 3.54M | 1.93M | 1.27M | 1.53M | 1.77M | 1.70M | 2.05M | 2.49M | 1.62M | 2.56M |
|
Payables
|
| 5.20M | 13.04M | 6.92M | 10.74M | 2.40M | 3.54M | 1.93M | 1.27M | 1.53M | 1.77M | 1.70M | 2.05M | 2.49M | 1.62M | 2.56M |
|
Accumulated Expenses
|
| 5.17M | 6.58M | 1.88M | 1.58M | 3.67M | 5.37M | 4.51M | 5.25M | 3.74M | 1.56M | 2.91M | 5.76M | 1.48M | 2.14M | 1.25M |
|
Short term Debt
|
| 3.18M | 1.40M | 0.14M | 0.07M | 3.22M | 3.22M | 6.37M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 1.34M | 1.01M | 0.87M | 0.90M | 0.75M | 0.58M |
|
Current Taxes
|
| 1.28M | 2.42M | | | | | | 0.26M | 0.22M | 0.32M | 0.56M | 0.84M | 1.49M | 2.11M | 2.47M |
|
Current Deferred Revenue
|
| 0.78M | 0.54M | 0.54M | 0.04M | 0.71M | 0.33M | 0.65M | 0.74M | 1.04M | 0.73M | 0.21M | 0.23M | 0.14M | 3.65M | 1.79M |
|
Total Current Liabilities
|
| 15.60M | 23.98M | 9.48M | 12.44M | 10.00M | 12.46M | 13.46M | 7.52M | 7.43M | 8.45M | 7.84M | 10.70M | 8.93M | 10.28M | 8.64M |
|
Non-Current Debt
|
| 23.34M | 12.78M | 4.24M | 22.12M | 23.14M | 17.27M | | | | | 0.85M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 0.89M | 2.73M | 1.44M | 0.95M | 2.42M | | |
|
Non-Current Deferred Tax Liability
|
| 0.83M | 0.59M | | | | | 0.32M | 0.31M | 0.04M | 0.20M | 0.20M | 0.09M | 0.03M | | |
|
Operating Leases
|
| | | | | | | | | | 2.30M | 0.46M | 0.97M | 0.85M | 0.57M | 1.32M |
|
Other Non-Current Liabilities
|
| 3.48M | 5.43M | 0.38M | 0.41M | | | | | 1.20M | 0.97M | | | | | |
|
Total Non-Current Liabilities
|
| 39.77M | 37.36M | 13.72M | 34.56M | | | | | 7.43M | 9.61M | | | | | |
|
Total Liabilities
|
-84.95M | 43.26M | 42.80M | 14.09M | 34.97M | 33.14M | 29.72M | 13.78M | 7.83M | 8.62M | 10.58M | 9.35M | 11.76M | 9.81M | 10.85M | 9.39M |
|
Total Debt
|
| 26.52M | 14.18M | 4.38M | 22.20M | 26.36M | 20.48M | 6.37M | | | | 0.85M | | | | |
|
Common Equity
|
84.95M | 94.72M | 155.43M | 176.31M | 170.45M | 146.47M | 105.04M | 80.93M | 65.85M | 56.68M | 47.65M | 30.42M | 30.26M | 23.05M | 22.64M | 27.33M |
|
Shareholder's Equity
|
84.95M | 94.72M | 155.43M | 176.31M | 170.45M | 146.47M | 105.04M | 80.93M | 65.85M | 56.68M | 47.65M | 30.42M | 30.26M | 23.05M | 22.64M | 27.33M |
|
Liabilities and Shareholders Equity
|
| 137.97M | 198.23M | 190.41M | 205.42M | 179.61M | 134.76M | 94.71M | 73.68M | 65.30M | 58.23M | 39.76M | 42.02M | 32.86M | 33.49M | 36.72M |
|
Treasury Shares
|
| 0.00M | 0.93M | 0.93M | 147.90M | 852.10M | 0.85M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 0.19M | | |
|
Retained Earnings
|
| 14.98M | 39.30M | 56.35M | 61.12M | 51.92M | 13.19M | -20.45M | -42.42M | -63.97M | -77.31M | -99.87M | -117.86M | -127.64M | -128.31M | -108.45M |
|
Preferred Shares
|
| | | | | | | 7.29M | 11.54M | 18.33M | 22.10M | 23.10M | 37.78M | 37.78M | 37.78M | |