|
Cash & Equivalents
|
26.25M | 17.59M | 10.34M | 1.03M | 0.82M | 7.65M | 5.54M | 6.64M | 2.85M | 2.03M | 2.27M | 35.80M | 18.14M | 18.77M | 50.95M | 36.40M |
|
Short-term Investments
|
11.07M | 1.06M | 1.12M | 0.11M | 0.05M | 0.06M | | | 0.01M | 0.00M | | | | | | |
|
Cash & Current Investments
|
37.32M | 18.66M | 11.46M | 1.14M | 0.86M | 7.71M | 5.54M | 6.64M | 2.86M | 2.03M | 2.27M | 35.80M | 18.14M | 18.77M | 50.95M | 36.40M |
|
Receivables - Net
|
-2.03M | 5.34M | 7.92M | 7.43M | 5.03M | 3.80M | 3.24M | 3.27M | 2.47M | 3.73M | 2.67M | 6.32M | 5.01M | 6.41M | 7.37M | 6.10M |
|
Receivables
|
-2.03M | 5.34M | 7.92M | 7.43M | 5.03M | 3.80M | 3.24M | 3.27M | 2.47M | 3.73M | 2.67M | 6.32M | 5.01M | 6.41M | 7.37M | 6.10M |
|
Inventory
|
-7.70M | 48.10M | 52.24M | 42.73M | 36.99M | 48.36M | 51.22M | 50.90M | 54.23M | 49.63M | 52.50M | 89.32M | 138.85M | 136.03M | 128.90M | 90.35M |
|
Current Deferred Tax Assets
|
3.63M | 0.36M | 0.45M | 0.04M | | | | | | | | | | | | |
|
Prepaid Assets
|
3.15M | 5.65M | 3.55M | 4.18M | 3.23M | 2.67M | 2.48M | 2.81M | 2.97M | 3.40M | 4.93M | 7.94M | 6.59M | 6.67M | 6.12M | 6.02M |
|
Current Assets
|
63.98M | 78.10M | 75.62M | 55.51M | 46.11M | 62.55M | 62.53M | 63.66M | 62.53M | 58.78M | 62.37M | 139.38M | 168.60M | 167.87M | 193.34M | 138.87M |
|
Property, Plant & Equipment (Net)
|
12.40M | 33.14M | 34.63M | 28.56M | 19.66M | 16.97M | 18.43M | 16.48M | 15.09M | 15.18M | 9.65M | 14.74M | 20.74M | 24.29M | 26.39M | 32.21M |
|
Long-Term Investments
|
4.26M | 4.14M | 2.10M | 0.70M | 876.00M | | | | | | | 0.75M | 0.83M | 0.49M | 0.54M | |
|
Goodwill
|
9.77M | 23.08M | 23.28M | | | | | | | | | | | | | |
|
Intangibles
|
| 18.72M | 9.98M | 16.79M | 3.95M | 4.49M | 1.48M | 0.97M | 4.62M | | | | | | | |
|
Goodwill & Intangibles
|
3.11M | 18.72M | 33.27M | 16.79M | 3.95M | 4.49M | 1.48M | 0.97M | 4.62M | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | 21.48M | 21.83M | | | | | | |
|
Other Non-Current Assets
|
-0.00M | 0.79M | 1.03M | 1.58M | 1.80M | 1.68M | 1.32M | 1.03M | 1.60M | 2.16M | 2.37M | 2.89M | 2.19M | 2.54M | 3.33M | 2.05M |
|
Non-Current Assets
|
40.64M | 75.44M | 66.59M | 33.36M | 23.07M | 20.36M | 21.23M | 18.48M | 38.17M | 39.18M | 25.57M | 47.60M | 66.73M | 70.53M | 64.52M | 71.71M |
|
Assets
|
104.61M | 153.54M | 142.22M | 88.88M | 69.18M | 82.91M | 83.76M | 82.13M | 100.70M | 97.97M | 87.95M | 186.97M | 235.34M | 238.40M | 257.86M | 210.57M |
|
Accounts Payables
|
11.37M | 31.66M | 41.30M | 28.02M | 19.67M | 25.36M | 25.52M | 33.70M | 36.00M | 34.04M | 44.43M | 45.30M | 67.37M | 57.62M | 77.85M | 60.37M |
|
Notes Payables
|
| | | | | | 2.58M | 3.72M | 2.50M | | 0.73M | | | | | |
|
Dividends payables
|
| | | | 0.06M | | | | | | | | | | | |
|
Payables
|
11.37M | 31.66M | 41.30M | 28.02M | 19.73M | 25.36M | 28.10M | 37.41M | 38.50M | 34.04M | 45.16M | 45.30M | 67.37M | 57.62M | 77.85M | 60.37M |
|
Accumulated Expenses
|
8.04M | 15.49M | 11.56M | 10.48M | 5.96M | 7.75M | 7.27M | 6.86M | 7.36M | 10.25M | 9.52M | 18.19M | 17.52M | 16.47M | 20.77M | 16.08M |
|
Other Accumulated Expenses
|
1.02M | 5.52M | 7.70M | 4.74M | 3.68M | 3.50M | 1.28M | 1.97M | 2.46M | 2.92M | 2.60M | 3.75M | 4.75M | 4.62M | 5.31M | 4.69M |
|
Short term Debt
|
| 6.12M | 6.25M | 16.22M | 6.77M | 11.02M | 11.76M | | | | | | | | | |
|
Current Leases
|
| 0.13M | 0.14M | 0.07M | 0.27M | 0.27M | 0.52M | 0.54M | 0.58M | 0.59M | 1.37M | 2.53M | 4.20M | 4.75M | 4.75M | 5.81M |
|
Current Deferred Revenue
|
| | | | | | | | 2.50M | 0.52M | 0.65M | 0.63M | 0.83M | | | |
|
Total Current Liabilities
|
21.93M | 58.93M | 66.95M | 59.54M | 36.35M | 47.91M | 48.92M | 46.79M | 48.90M | 48.32M | 59.95M | 71.98M | 96.79M | 88.03M | 112.99M | 90.42M |
|
Capital Leases
|
| 0.18M | 0.04M | 0.07M | 9.50M | 9.27M | 10.17M | 9.77M | 9.17M | 8.56M | 8.63M | 11.43M | 12.87M | 15.92M | 12.33M | 8.84M |
|
Non-Current Debt
|
| 17.88M | 11.62M | | | | | | | | 1.06M | | | | | |
|
Minority Interest
|
| | | | | 2.95M | 1.80M | 0.47M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 3.05M | 1.60M | 0.31M | 0.34M | 1.62M | 1.58M | 1.59M | 0.00M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 3.42M | 16.05M | 26.37M | 21.41M | 16.74M | 23.20M |
|
Other Non-Current Liabilities
|
| 0.70M | 1.08M | 1.31M | 2.13M | 1.89M | 1.58M | 2.10M | 2.27M | 2.27M | 2.51M | 4.03M | 3.74M | 2.97M | 2.97M | 2.93M |
|
Total Non-Current Liabilities
|
| 80.03M | 80.21M | 59.92M | 46.19M | 58.79M | 60.04M | 56.72M | 58.07M | 56.88M | 73.05M | 99.45M | 136.03M | 125.36M | 142.06M | 122.47M |
|
Total Liabilities
|
21.93M | 80.73M | 81.29M | 61.23M | 48.32M | 60.68M | 61.61M | 58.81M | 60.34M | 59.14M | 75.57M | 103.48M | 139.77M | 128.33M | 145.02M | 125.40M |
|
Total Debt
|
| 24.00M | 17.88M | 16.22M | 6.77M | 11.02M | 11.76M | | | | 1.06M | | | | | |
|
Common Equity
|
82.69M | 72.80M | 60.92M | 27.64M | 20.87M | 22.22M | 22.14M | 23.32M | 40.62M | 38.82M | 12.38M | 83.49M | 95.57M | 110.07M | 112.83M | 85.17M |
|
Shareholder's Equity
|
82.69M | 72.80M | 60.92M | 27.64M | 20.87M | 22.22M | 22.14M | 23.32M | 40.62M | 38.82M | 12.38M | 83.49M | 95.57M | 110.07M | 112.83M | 85.17M |
|
Liabilities and Shareholders Equity
|
104.61M | 153.54M | 142.22M | 88.88M | 69.18M | 82.91M | 83.76M | 82.13M | 100.70M | 97.97M | 87.95M | 186.97M | 235.34M | 238.40M | 257.86M | 210.57M |
|
Treasury Shares
|
| | | | | 0.88M | 0.03M | 0.45M | 2.52M | 2.52M | 2.52M | 2.52M | 2.56M | 2.56M | 3.79M | 3.79M |
|
Retained Earnings
|
-67.51M | -81.44M | -96.57M | -132.55M | -148.37M | -155.49M | -157.01M | -156.52M | -133.00M | -137.79M | -167.88M | -169.46M | -179.80M | -180.75M | -188.97M | -229.57M |
|
Preferred Shares
|
| | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |