|
Cash & Equivalents
|
1.66M | 1.66M | 0.42M | 0.42M | 6.27M | 4.69M | 5.94M | 9.03M | 9.72M | 13.41M | 7.75M | 14.82M | 12.44M | 15.42M | 37.12M | 40.71M | 43.14M | 10.80M | 18.98M | 24.74M | 29.06M | 34.20M | 35.19M | 32.37M |
|
Short-term Investments
|
| -0.08M | 3.58M | 2.45M | 1.97M | | 3.42M | | 3.90M | 1.17M | 2.12M | 0.02M | 0.21M | 0.00M | 0.22M | | 0.42M | | 0.00M | 0.02M | 0.03M | 0.03M | | |
|
Cash & Current Investments
|
1.66M | 1.58M | 4.00M | 2.86M | 8.24M | 4.69M | 9.36M | 9.03M | 13.62M | 14.58M | 9.87M | 14.83M | 12.65M | 15.42M | 37.34M | 40.71M | 43.57M | 10.80M | 18.98M | 24.76M | 29.10M | 34.23M | 35.19M | 32.37M |
|
Receivables - Net
|
28.46M | -2.33M | 43.57M | 42.69M | -4.89M | | 41.58M | 4.73M | 45.19M | 10.49M | 37.18M | 33.52M | 45.08M | 43.41M | 38.11M | -1.61M | 48.68M | 47.01M | 44.33M | 41.16M | 41.80M | -0.72M | 32.61M | -8.68M |
|
Receivables - Other
|
0.09M | -0.04M | 0.07M | 0.46M | 2.74M | | | -0.04M | 3.43M | 0.76M | | -0.02M | | 10.70M | 1.53M | | | | 0.00M | | 0.00M | | 0.12M | |
|
Receivables
|
28.55M | -2.37M | 43.64M | 43.16M | -2.15M | | 41.58M | 4.69M | 48.63M | 11.25M | 37.18M | 33.50M | 45.08M | 54.11M | 39.64M | -1.61M | 48.68M | 47.01M | 44.33M | 41.16M | 41.80M | -0.72M | 32.73M | -8.68M |
|
Raw Materials
|
| | | | | | | | | | | | | | 0.49M | | 0.54M | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | 0.13M | | 0.30M | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | 0.05M | | 0.23M | | | | | | | |
|
Inventory
|
1.34M | -0.82M | 0.04M | 2.28M | 1.26M | | 1.08M | -0.96M | 2.57M | 0.15M | 1.96M | 1.76M | 0.60M | 1.90M | 0.67M | 0.42M | 1.07M | 0.98M | 0.90M | 1.28M | 0.24M | 0.93M | 0.19M | 0.24M |
|
Current Deferred Tax Assets
|
0.47M | | 0.14M | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
11.39M | 1.68M | 10.63M | 11.90M | -0.08M | | 14.79M | 1.40M | 2.97M | 9.28M | 2.14M | 0.83M | 2.40M | 9.61M | 1.05M | -0.13M | 1.61M | 0.10M | 1.05M | 0.54M | 0.50M | 0.52M | 0.47M | 3.01M |
|
Current Assets
|
48.78M | | 59.75M | 68.63M | 16.18M | | 63.66M | | 89.24M | 66.96M | 70.31M | 66.49M | 68.16M | 67.80M | 81.90M | 86.20M | 105.81M | 107.67M | 106.76M | 112.05M | 115.67M | 117.97M | 117.80M | 75.83M |
|
Buildings
|
| | 13.51M | | 12.78M | 12.48M | | | | | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | 0.28M | | 0.23M | 0.22M | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
12.57M | | 12.80M | 12.35M | 1.70M | | 8.68M | | 3.37M | 3.40M | 3.24M | 2.98M | 2.70M | 2.42M | 2.48M | 2.27M | 2.10M | 1.83M | 1.66M | 1.62M | 0.03M | 1.08M | 0.12M | 0.12M |
|
Long-Term Investments
|
| | | | -0.05M | | | | | -18.85M | 18.16M | 17.48M | 23.88M | 23.53M | 25.50M | 25.76M | 26.10M | 24.83M | 24.12M | 22.94M | 23.43M | 22.89M | 22.79M | 103.37M |
|
Goodwill
|
| | | | | | | | 9.00M | 8.85M | 8.86M | 8.53M | | | | | | | | | | | | |
|
Intangibles
|
2.65M | | 2.42M | 2.33M | 2.78M | | 1.79M | | 15.98M | 15.43M | 18.56M | 14.48M | 16.52M | 12.55M | 4.93M | 0.43M | 5.05M | 0.19M | 4.67M | 0.17M | 0.22M | 0.20M | 0.18M | 0.22M |
|
Goodwill & Intangibles
|
2.65M | | 2.42M | 2.33M | 2.78M | | 1.79M | | 24.98M | 24.28M | 27.42M | 23.01M | 16.52M | 12.55M | 4.93M | 0.43M | 5.05M | 0.19M | 4.67M | 0.17M | 0.22M | 0.20M | 0.18M | 0.22M |
|
Long-Term Deferred Tax
|
0.02M | | 0.14M | 0.16M | 0.32M | | 0.09M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
4.09M | | 3.71M | | | | 0.12M | | 21.84M | 8.72M | 17.07M | 56.16M | 44.59M | 43.72M | 31.92M | 32.01M | 26.62M | | | | 1.32M | | 1.00M | |
|
Non-Current Assets
|
19.33M | | 18.96M | 17.48M | 70.10M | | 30.65M | | 36.35M | 64.31M | 35.10M | 59.14M | 47.29M | 46.14M | 34.39M | 34.29M | 28.72M | 28.55M | 27.38M | 26.00M | 26.02M | 24.20M | 25.15M | 104.71M |
|
Assets
|
68.11M | | 78.71M | 86.12M | 86.28M | 96.23M | 94.30M | 97.93M | 138.49M | 131.27M | 134.19M | 125.63M | 115.45M | 113.94M | 116.30M | 120.49M | 134.53M | 136.23M | 134.13M | 138.05M | 141.69M | 142.17M | 142.95M | 180.54M |
|
Accounts Payables
|
3.15M | 0.04M | -0.02M | 2.48M | 0.39M | | 1.36M | 0.92M | 1.56M | 1.36M | 1.60M | 1.18M | 1.44M | 1.66M | 1.86M | 0.96M | 2.11M | 0.63M | 3.50M | 2.96M | 4.32M | 2.87M | 358.00 | 0.06M |
|
Notes Payables
|
7.20M | | 2.12M | 4.55M | 1.97M | 8.50M | 6.69M | 6.55M | 6.98M | 5.12M | 7.70M | 6.96M | 6.90M | 6.62M | 5.56M | 5.31M | 4.72M | 4.19M | 3.64M | 3.04M | 2.26M | | | |
|
Payables
|
10.35M | 0.04M | 2.10M | 7.03M | 2.36M | 8.50M | 8.05M | 7.47M | 8.54M | 6.48M | 9.30M | 8.14M | 8.34M | 8.27M | 7.43M | 6.27M | 6.83M | 4.82M | 7.13M | 6.01M | 6.59M | 2.87M | 358.00 | 0.06M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.12M | | 0.10M | | 0.16M | | 0.25M | | | | | | | |
|
Short term Debt
|
4.09M | | 0.05M | | 0.70M | | | | 1.54M | 4.28M | 2.10M | 1.50M | 1.84M | 1.06M | 2.02M | 2.19M | 1.85M | 0.97M | 1.05M | 1.14M | 0.90M | 0.91M | 0.01M | 0.04M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.12M | 0.46M | 0.16M | 0.24M | 0.16M | 0.04M | 0.14M | 0.14M |
|
Current Taxes
|
1.84M | -0.25M | 0.43M | -0.63M | 0.80M | | 0.72M | -0.34M | 0.54M | 0.21M | 0.34M | -0.03M | 0.10M | 0.41M | 0.57M | 1.05M | 0.82M | 0.97M | 1.25M | 1.42M | 1.19M | 0.80M | 1.56M | 2.45M |
|
Total Current Liabilities
|
20.17M | | 16.23M | 12.41M | 8.03M | | 14.10M | | 26.79M | 21.94M | 22.15M | 17.30M | 19.13M | 18.04M | 16.80M | 17.99M | 21.77M | 16.26M | 13.54M | 15.28M | 17.61M | 16.88M | 11.76M | 26.61M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | 0.22M | | 1.26M | 1.04M | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | 2.00M | 1.73M | 1.21M | 0.20M | |
|
Minority Interest
|
2.43M | | 3.16M | 3.46M | 3.44M | | | | 8.80M | 8.41M | 7.92M | 7.70M | 4.35M | 4.09M | 0.64M | 0.46M | -1.72M | -1.94M | -2.15M | -2.26M | -2.71M | -2.91M | -3.03M | 12.02M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 2.46M | 1.83M | 1.66M | 4.02M | | | | | | | | | 4.60M | | 5.02M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 2.09M | 2.05M | 2.05M | 1.98M | 1.78M | 1.76M | | | | | | | | | | |
|
Operating Leases
|
| | 12.80M | | 11.12M | 10.31M | | | | 0.07 | | 0.02 | | 0.04 | | | 0.34M | 1.39M | 1.42M | | 1.24M | | 0.92M | 0.86M |
|
Other Non-Current Liabilities
|
| | 5.38M | 5.38M | 6.40M | | | | 6.46M | 6.46M | 6.46M | 6.46M | 6.38M | 6.38M | 6.44M | 6.44M | 6.87M | 7.20M | 7.49M | 7.58M | | 2.21M | 2.00M | 0.42M |
|
Total Non-Current Liabilities
|
| | -4.12M | -5.38M | 1.92M | | | | 22.41M | 17.53M | 17.75M | 12.81M | 14.54M | 13.42M | 10.37M | 11.55M | 15.12M | 10.45M | 10.71M | 12.24M | 1.07M | 2.21M | 2.92M | 1.28M |
|
Total Liabilities
|
20.17M | | 1.25M | | 8.32M | | 14.10M | | 28.88M | 23.99M | 24.21M | 19.27M | 20.92M | 19.80M | 16.80M | 17.99M | 21.99M | 17.65M | 18.20M | 19.83M | 18.68M | 19.09M | 14.68M | 27.89M |
|
Total Debt
|
4.09M | | 0.05M | | 0.70M | | | | 1.54M | 4.28M | 2.10M | 1.50M | 1.84M | 1.06M | 2.02M | 2.19M | 1.85M | 0.97M | 1.05M | 1.14M | 0.90M | 0.91M | 0.01M | 0.04M |
|
Common Equity
|
47.94M | | 62.48M | | 73.09M | | 80.21M | | 109.61M | 107.29M | 109.99M | | 94.53M | | 99.49M | | 114.26M | | 118.08M | | 125.72M | | 131.31M | |
|
Shareholder's Equity
|
47.94M | | 62.48M | 73.71M | 73.09M | | 80.21M | | 109.61M | 98.88M | 109.99M | 106.36M | 94.53M | 94.14M | 99.49M | 102.49M | 114.26M | 118.58M | 118.08M | 118.22M | 125.72M | 123.08M | 131.31M | |
|
Liabilities and Shareholders Equity
|
68.11M | | 78.71M | 86.12M | 86.28M | 96.23M | 94.30M | 97.93M | 138.49M | 131.27M | 134.19M | 125.63M | 115.45M | 113.94M | 116.30M | 120.49M | 134.53M | 136.23M | 134.13M | 138.05M | 141.69M | 142.17M | 142.95M | 180.54M |
|
Retained Earnings
|
28.33M | | 40.94M | 45.82M | -2.82M | | 52.59M | | 56.36M | 58.35M | 58.33M | 59.00M | 52.06M | 53.28M | 45.48M | 38.91M | 36.68M | 38.46M | 39.09M | 41.01M | 44.67M | 53.37M | 48.82M | 57.93M |
|
Treasury Shares
|
| | 30.00M | | | | | | | | | | | | | | | | | | | | | |