|
Cash & Equivalents
|
71.97M | 25.62M | 6.91M | 24.95M | 7.05M | 4.16M | 28.23M | 98.78M | 131.72M | 125.33M | 190.06M |
|
Cash & Current Investments
|
71.97M | 25.62M | 6.91M | 24.95M | 7.05M | 4.16M | 28.23M | 98.78M | 131.72M | 125.33M | 190.06M |
|
Receivables - Net
|
| | 1.56M | 4.59M | | 3.34M | 4.01M | 3.68M | 3.31M | 2.32M | 3.48M |
|
Receivables - Other
|
| 1.56M | 0.76M | 4.59M | 0.24M | | 2.13M | 0.95M | 1.29M | 2.02M | 1.67M |
|
Receivables
|
| | 2.32M | 9.18M | | 3.34M | 6.15M | 4.64M | 4.60M | 4.34M | 5.15M |
|
Raw Materials
|
| | | 3.61M | | | 3.35M | 3.07M | 2.65M | 2.35M | 2.48M |
|
Work In Process
|
| | | 2.54M | | | 1.95M | 0.21M | 0.66M | 1.27M | 1.49M |
|
Finished Goods
|
| | | 7.49M | | | 2.63M | 5.12M | 4.82M | 2.37M | 1.76M |
|
Inventory
|
| 13.70M | 13.34M | 13.64M | 12.37M | 9.46M | 7.93M | 8.41M | 8.14M | 5.99M | 5.73M |
|
Prepaid Assets
|
11.75M | 12.01M | 9.54M | 9.18M | 10.70M | 8.34M | 10.37M | 8.13M | 6.41M | 9.90M | 8.81M |
|
Current Assets
|
83.73M | 51.33M | 31.34M | 47.77M | 30.10M | 25.29M | 50.54M | 119.00M | 149.57M | 143.53M | 208.07M |
|
Property, Plant & Equipment (Net)
|
93.99M | 95.72M | 94.87M | 94.03M | 93.06M | 43.25M | 42.75M | 42.25M | 41.77M | 42.34M | 42.57M |
|
Goodwill
|
| 0.96M | 0.96M | 0.96M | 0.96M | | | | | | |
|
Intangibles
|
| 10.22M | 9.98M | 9.74M | 9.51M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Goodwill & Intangibles
|
| 11.19M | 10.95M | 10.71M | 10.47M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Other Non-Current Assets
|
0.39M | 0.29M | 1.05M | 1.13M | 0.96M | 0.96M | 0.95M | 0.95M | 0.91M | 0.93M | 1.30M |
|
Non-Current Assets
|
95.36M | 108.41M | 107.94M | 106.69M | 105.25M | 45.02M | 44.45M | 43.89M | 43.30M | 43.82M | 44.37M |
|
Assets
|
179.09M | 159.74M | 139.28M | 154.46M | 135.34M | 70.31M | 94.99M | 162.89M | 192.87M | 187.36M | 252.44M |
|
Accounts Payables
|
8.02M | 10.33M | 9.50M | 12.48M | 10.73M | 10.41M | 8.15M | 10.67M | 7.72M | 11.08M | 12.33M |
|
Payables
|
8.02M | 10.33M | 9.50M | 12.48M | 10.73M | 10.41M | 8.15M | 10.67M | 7.72M | 11.08M | 12.33M |
|
Accumulated Expenses
|
| | 0.03M | 0.04M | | 0.03M | | | | | |
|
Short term Debt
|
| | | 2.35M | 2.82M | 2.82M | 2.82M | 2.82M | | | |
|
Current Leases
|
0.44M | 0.44M | 0.43M | 0.27M | 0.28M | 0.28M | 0.28M | 0.27M | 0.23M | 0.20M | 0.16M |
|
Current Deferred Revenue
|
| | | 2.98M | | | | 1.82M | 1.93M | 3.01M | 2.67M |
|
Total Current Liabilities
|
13.07M | 18.44M | 17.73M | 18.88M | 20.48M | 22.04M | 15.18M | 18.31M | 12.15M | 19.06M | 21.03M |
|
Non-Current Debt
|
| | | 6.56M | 6.16M | 5.67M | 5.17M | 4.67M | | | |
|
Operating Leases
|
0.53M | 0.90M | 0.90M | 0.63M | 0.84M | 0.77M | 0.70M | 0.36M | 0.56M | 0.49M | 0.42M |
|
Other Non-Current Liabilities
|
| | | 14.60M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 34.34M | | | | | | | |
|
Total Liabilities
|
13.66M | 19.27M | 18.45M | 48.93M | 27.20M | 28.20M | 20.78M | 23.33M | 12.47M | 19.36M | 21.30M |
|
Total Debt
|
| | | 8.91M | 8.98M | 8.49M | 7.99M | 7.49M | | | |
|
Common Equity
|
165.43M | 140.46M | 120.83M | 105.53M | 108.14M | 42.10M | 74.21M | 139.56M | 180.40M | 168.00M | 231.14M |
|
Shareholder's Equity
|
165.43M | 140.46M | 120.83M | 105.53M | 108.14M | 42.10M | 74.21M | 139.56M | 180.40M | 168.00M | 231.14M |
|
Liabilities and Shareholders Equity
|
179.09M | 159.74M | 139.28M | 154.46M | 135.34M | 70.31M | 94.99M | 162.89M | 192.87M | 187.36M | 252.44M |
|
Retained Earnings
|
-516.99M | -545.36M | -573.34M | -600.66M | -615.60M | -694.37M | -708.59M | -730.69M | -747.52M | -775.79M | -807.80M |
|
Treasury Shares
|
0.08M | | | | | | | | 0.25M | | |