|
Cash & Equivalents
|
| 0.44M | 0.49M | 5.53M | 5.22M | 6.51M | 7.91M | 7.11M | 5.25M | 5.25M | 7.08M | 8.25M | 46.68M | 37.72M | 11.40M | 18.73M | 12.99M |
|
Cash & Current Investments
|
| 0.44M | 0.49M | 5.53M | 5.22M | 6.51M | 7.91M | 7.11M | 5.25M | 5.25M | 7.08M | 8.25M | 46.68M | 37.72M | 11.40M | 18.73M | 12.99M |
|
Receivables - Net
|
0.04M | 0.03M | | 0.04M | 0.02M | 48.54M | 61.06M | 57.19M | 54.63M | 50.53M | 52.80M | 44.53M | 43.87M | 35.95M | 43.34M | 54.39M | 93.12M |
|
Receivables
|
0.04M | 0.03M | | 0.04M | 0.02M | 48.54M | 61.06M | 57.19M | 54.63M | 50.53M | 52.80M | 44.53M | 43.87M | 35.95M | 43.34M | 54.39M | 93.12M |
|
Raw Materials
|
1.76M | 0.15M | | | | 5.50M | | | | | 1.41M | 1.29M | 1.36M | 0.49M | 0.84M | 0.44M | 4.11M |
|
Finished Goods
|
0.10M | | | | | 44.14M | | | | | 48.06M | 44.42M | 69.94M | 101.45M | 70.41M | 43.58M | 67.14M |
|
Inventory
|
0.46M | 206.00 | 0.27M | 0.44M | 0.43M | 49.64M | 38.40M | 26.15M | 21.70M | 27.52M | 49.47M | 45.71M | 71.30M | 101.93M | 71.25M | 44.02M | 71.25M |
|
Current Deferred Tax Assets
|
| | | | | 2.21M | 4.93M | | | | | | | | | | |
|
Prepaid Assets
|
| 0.02M | 0.06M | 0.06M | 0.04M | 3.56M | 3.82M | 4.19M | 4.12M | 3.47M | 4.47M | 4.06M | 8.13M | 17.51M | 9.20M | 7.72M | 11.01M |
|
Current Assets
|
0.45M | 0.46M | 0.83M | 6.07M | 5.14M | 113.39M | 117.60M | 94.90M | 86.64M | 86.77M | 113.82M | 102.55M | 169.98M | 193.11M | 135.18M | 124.86M | 188.37M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | 0.15M | 0.18M | 5.73M | 7.37M | 6.72M | 6.86M | 4.31M | 4.68M | 5.86M | 3.96M | 6.58M | 6.96M | 6.36M | 4.82M | 5.84M |
|
Goodwill
|
| | | | | | 80.97M | 31.15M | | | | 8.52M | 8.18M | 10.69M | 10.69M | 10.69M | 52.94M |
|
Intangibles
|
| 0.18M | 0.15M | 1.31M | 1.30M | 3.97M | 39.73M | 37.96M | 1.62M | 1.40M | 4.64M | 10.38M | 10.54M | 12.41M | 11.66M | 11.88M | 57.66M |
|
Goodwill & Intangibles
|
| 0.18M | 0.15M | 1.31M | 1.30M | 3.97M | 120.70M | 69.11M | 1.62M | 1.40M | 4.64M | 18.90M | 18.72M | 23.09M | 22.35M | 22.56M | 110.61M |
|
Long-Term Deferred Tax
|
| 0.52M | | | | 0.83M | 19.66M | -0.00M | 0.54M | 0.36M | | 7.44M | 6.95M | 5.90M | | | |
|
Other Non-Current Assets
|
| | | | | 1.75M | 0.82M | 1.59M | 1.69M | 1.40M | 1.21M | 2.88M | 6.64M | 8.06M | 8.55M | 7.87M | 9.31M |
|
Non-Current Assets
|
-0.45M | 0.18M | 0.29M | 1.49M | 1.46M | 13.91M | 129.37M | 77.56M | 8.16M | 7.49M | 8.10M | 28.80M | 33.48M | 37.39M | 28.21M | 25.11M | 110.49M |
|
Assets
|
| 0.64M | 1.12M | 7.57M | 6.59M | 127.31M | 246.97M | 172.46M | 94.80M | 94.25M | 121.92M | 131.35M | 203.45M | 230.50M | 163.39M | 149.97M | 298.86M |
|
Accounts Payables
|
0.00M | 0.15M | 0.16M | 0.17M | 0.18M | 44.14M | 35.55M | 17.68M | 11.93M | 13.46M | 17.72M | 22.51M | 42.53M | 40.48M | 19.85M | 26.91M | 34.84M |
|
Notes Payables
|
| 0.44M | | | | | | | | | | | | | | | 1.25M |
|
Payables
|
0.00M | 0.58M | 0.16M | 0.17M | 0.18M | 44.14M | 35.55M | 17.68M | 11.93M | 13.46M | 17.72M | 22.51M | 42.53M | 40.48M | 19.85M | 26.91M | 36.09M |
|
Accumulated Expenses
|
0.02M | 0.03M | 0.22M | 0.14M | 0.16M | 8.62M | | | | | 6.28M | 9.41M | 9.26M | 11.58M | 8.68M | 8.75M | 11.33M |
|
Other Accumulated Expenses
|
| 0.03M | | | | 9.71M | 14.53M | 14.24M | 16.41M | 11.45M | 18.49M | 26.42M | 36.12M | 37.69M | 25.43M | 29.42M | 38.17M |
|
Short term Debt
|
| | | | | 39.74M | 36.86M | 32.45M | 35.91M | 38.47M | 37.38M | 15.65M | | | 19.05M | | 49.41M |
|
Current Taxes
|
| | | | | | | | | | | 3.79M | 5.74M | 3.46M | 4.16M | 5.21M | 7.12M |
|
Total Current Liabilities
|
0.08M | 0.61M | 0.40M | 0.31M | 0.34M | 111.21M | 88.86M | 69.18M | 66.89M | 67.55M | 73.60M | 64.59M | 78.65M | 78.17M | 64.33M | 56.33M | 123.67M |
|
Non-Current Debt
|
| | | | | 10.34M | 5.77M | 15.37M | 17.88M | 20.84M | | | | | | | 45.62M |
|
Preferred Stock Liabilities
|
| | | | | 24.34M | 14.92M | 16.14M | 17.48M | 18.92M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.85M | 0.65M | 0.00M | | | 0.19M | 0.15M | 3.15M | | | | |
|
Other Non-Current Liabilities
|
| | | | | 1.99M | 5.59M | 2.94M | 2.80M | 2.31M | 2.79M | 3.22M | 5.26M | 7.19M | 8.04M | 7.01M | 7.60M |
|
Total Non-Current Liabilities
|
| | | | | 136.11M | 110.19M | 112.87M | 112.70M | 114.10M | 81.63M | 64.74M | 81.80M | 81.94M | 66.41M | 57.88M | 170.65M |
|
Total Liabilities
|
| | | 0.31M | | 138.10M | 115.78M | 115.81M | 115.50M | 116.41M | 84.42M | 67.96M | 87.05M | 89.14M | 74.45M | 64.89M | 178.26M |
|
Total Debt
|
| | | | | 50.08M | 42.63M | 47.82M | 53.79M | 59.30M | 37.38M | 15.65M | | | 19.05M | | 95.03M |
|
Common Equity
|
| 0.03M | 0.72M | 7.25M | 6.26M | -35.14M | 131.19M | 56.65M | -20.70M | -22.16M | 37.50M | 63.39M | 116.40M | 141.37M | 88.94M | 85.08M | 120.60M |
|
Shareholder's Equity
|
0.92M | 0.03M | 0.72M | 7.25M | 6.26M | -35.14M | 131.19M | 56.65M | -20.70M | -22.16M | 37.50M | 63.39M | 116.40M | 141.37M | 88.94M | 85.08M | 120.60M |
|
Liabilities and Shareholders Equity
|
| 0.64M | 1.12M | 7.57M | 6.59M | 127.31M | 246.97M | 172.46M | 94.80M | 94.25M | 121.92M | 131.35M | 203.45M | 230.50M | 163.39M | 149.97M | 298.86M |
|
Retained Earnings
|
| -0.69M | -2.17M | -6.63M | -7.88M | 18.77M | 3.29M | -79.62M | -166.80M | -170.05M | -131.46M | -113.52M | -74.77M | -57.05M | -116.60M | -134.28M | -118.09M |
|
Treasury Shares
|
| | | 0.53M | | | 0.01M | 0.07M | 0.14M | 0.04M | 0.27M | 0.27M | 0.68M | 0.17M | 0.87M | 0.76M | 0.61M |