|
Cash & Equivalents
|
24.08M | 115.92M | 14.31M | 68.64M | 60.04M | 56.50M | 47.66M | 42.52M | 36.63M | 30.17M | 27.92M |
|
Short-term Investments
|
0.20M | | 0.19M | 0.19M | 0.19M | 0.18M | 0.20M | 0.18M | 0.19M | 0.18M | 0.18M |
|
Cash & Current Investments
|
24.27M | 115.92M | 14.51M | 68.83M | 60.23M | 56.68M | 47.85M | 42.71M | 36.82M | 30.36M | 28.11M |
|
Receivables - Net
|
9.68M | | 13.00M | 17.35M | 20.08M | 16.97M | 15.28M | 13.54M | 14.56M | 16.05M | 17.59M |
|
Receivables - Other
|
3.52M | | 4.31M | 4.86M | 5.34M | 5.20M | 5.28M | 10.15M | 9.41M | 10.19M | 7.39M |
|
Receivables
|
13.21M | | 17.32M | 22.20M | 25.41M | 22.17M | 20.56M | 23.69M | 23.97M | 26.24M | 24.98M |
|
Current Deferred Tax Assets
|
9.63M | | | 71.24M | 63.09M | 53.75M | 49.70M | 46.13M | 42.47M | 40.31M | 35.51M |
|
Current Assets
|
48.64M | | 45.41M | 106.95M | 102.06M | 91.37M | 83.77M | 78.28M | 73.47M | 74.27M | 72.37M |
|
Property, Plant & Equipment (Net)
|
0.29M | | 0.19M | 0.19M | 0.21M | 0.34M | 0.28M | 0.21M | 0.17M | 0.20M | 0.19M |
|
Long-Term Investments
|
| | | | | | | 0.60M | | | |
|
Intangibles
|
14.41M | | | 7.29M | | | | 1.02M | 1.22M | 1.40M | 1.45M |
|
Goodwill & Intangibles
|
14.41M | | | 7.29M | | | | 1.02M | 1.22M | 1.40M | 1.45M |
|
Other Non-Current Assets
|
0.13M | | 0.16M | 0.03M | | 0.02M | 0.03M | 0.03M | 0.04M | 0.06M | 0.16M |
|
Non-Current Assets
|
15.61M | | 14.13M | 8.10M | 7.45M | 6.88M | 7.23M | 2.60M | 3.06M | 3.15M | 3.53M |
|
Assets
|
64.25M | | 59.54M | 115.05M | 109.51M | 98.24M | 91.00M | 80.88M | 76.53M | 77.42M | 75.90M |
|
Accounts Payables
|
16.65M | | 17.41M | 33.22M | 25.35M | 25.27M | 23.43M | 30.21M | 29.40M | | |
|
Payables
|
16.65M | | 17.41M | 33.22M | 25.35M | 25.27M | 23.43M | 30.21M | 29.40M | | |
|
Other Accumulated Expenses
|
0.21M | | 0.32M | 9.38M | 9.91M | 9.86M | 9.44M | | | | |
|
Current Leases
|
0.49M | | 0.66M | 0.57M | 0.45M | 0.35M | 0.24M | 0.44M | 0.62M | 0.63M | 0.76M |
|
Current Taxes
|
| | | | | | 0.03M | 0.03M | 0.03M | 0.00M | 0.00M |
|
Total Current Liabilities
|
39.01M | | 103.10M | 35.71M | 38.97M | 37.62M | 34.07M | 32.15M | 31.01M | 33.96M | 36.86M |
|
Non-Current Debt
|
8.75M | | | | | | | | | | |
|
Pension
|
0.21M | | | | | | | 0.18M | 0.19M | 0.18M | 0.17M |
|
Non-Current Deferred Tax Liability
|
-0.16M | | 0.04M | -0.08M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Operating Leases
|
0.79M | | | 0.03M | | | | 0.29M | | | |
|
Other Non-Current Liabilities
|
0.10M | | 60.82M | 0.19M | 3.19M | 2.08M | 0.87M | 1.39M | 0.92M | 1.24M | 2.94M |
|
Total Non-Current Liabilities
|
9.42M | | 14.70M | 0.25M | 0.22M | 0.24M | 0.25M | 0.51M | 0.68M | 0.53M | 0.62M |
|
Total Liabilities
|
48.43M | -87.14M | | 35.96M | | | | 32.66M | | | |
|
Total Debt
|
8.75M | | | | | | | | | | |
|
Common Equity
|
15.82M | 87.14M | | 79.08M | | | | 48.23M | | | |
|
Shareholder's Equity
|
15.82M | | -58.26M | 79.08M | 70.32M | 60.39M | 56.67M | 48.23M | 44.84M | 42.93M | 38.42M |
|
Liabilities and Shareholders Equity
|
64.25M | | 59.54M | 115.05M | 109.51M | 98.24M | 91.00M | 80.88M | 76.53M | 77.42M | 75.90M |
|
Retained Earnings
|
15.82M | 87.13M | -58.26M | 79.08M | 70.32M | 60.38M | 56.67M | 48.22M | 44.84M | 42.93M | 38.41M |