|
Cash & Equivalents
|
4.05M | 3.49M | 1.22M | 2.77M | 0.67M | 1.57M | | 0.77M | | | 0.99M | 1.08M | | | 0.56M | 0.81M | 2.93M | 1.08M | 3.04M | 3.10M | 2.03M | 1.25M | 0.86M | 0.13M | 0.14M | | | 0.36M | | | | 4.35M | | | | 0.82M | | 0.98M | 0.27M |
|
Short-term Investments
|
| 1.54M | 1.54M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 3.74M | 3.95M | 2.52M | 3.00M | 2.53M | 1.45M | 0.21M | 0.21M | 0.21M | 0.21M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
4.05M | 5.03M | 2.76M | 3.79M | 1.69M | 2.59M | 1.02M | 1.79M | 1.02M | 1.02M | 2.01M | 2.10M | 1.02M | 1.02M | 1.58M | 4.54M | 6.89M | 3.60M | 6.04M | 5.63M | 3.48M | 1.46M | 1.07M | 0.34M | 0.35M | | | 0.36M | | | | 4.35M | | | | 0.82M | | 0.98M | 0.27M |
|
Receivables - Net
|
| 0.80M | 0.93M | 1.45M | 1.73M | 1.25M | 1.29M | 1.22M | 1.21M | 0.99M | 2.24M | 2.46M | 2.56M | 2.07M | 1.86M | 1.28M | 0.96M | 2.53M | 1.02M | 0.98M | 0.89M | 1.01M | 0.82M | 0.60M | 0.63M | 0.26M | 0.26M | 2.90M | 3.13M | 3.79M | 3.20M | 2.20M | 2.06M | 2.12M | 2.11M | 2.22M | 1.47M | 1.54M | 2.16M |
|
Receivables
|
| 0.80M | 0.93M | 1.45M | 1.73M | 1.25M | 1.29M | 1.22M | 1.21M | 0.99M | 2.24M | 2.46M | 2.56M | 2.07M | 1.86M | 1.28M | 0.96M | 2.53M | 1.02M | 0.98M | 0.89M | 1.01M | 0.82M | 0.60M | 0.63M | 0.26M | 0.26M | 2.90M | 3.13M | 3.79M | 3.20M | 2.20M | 2.06M | 2.12M | 2.11M | 2.22M | 1.47M | 1.54M | 2.16M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 3.81M | 2.50M | 3.10M | 5.29M | 4.46M | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.81M | 0.47M | 1.39M | 1.11M | 0.90M | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 1.10M | 3.00M | 1.89M | 0.61M | 1.55M | | | | | | |
|
Inventory
|
| | | | | | | | | | 0.44M | 0.24M | 0.24M | 0.28M | 0.26M | 0.25M | 0.22M | 0.19M | 0.23M | 0.14M | 0.20M | 0.20M | 0.23M | 0.19M | 0.20M | | | 4.34M | 5.72M | 5.96M | 6.38M | 7.01M | 6.91M | | | 7.36M | | | 6.28M |
|
Prepaid Assets
|
| 0.14M | 0.13M | 0.11M | 0.25M | 0.26M | 0.30M | 0.53M | 0.33M | 0.61M | 0.82M | 0.37M | 0.71M | 0.63M | 0.52M | 0.32M | 0.72M | 0.63M | 0.44M | 0.25M | 0.49M | 0.41M | 0.32M | 0.49M | 0.38M | | | | | | | 1.03M | | | | 0.55M | | | 0.51M |
|
Current Assets
|
| 5.98M | 3.98M | 5.36M | 3.66M | 4.10M | 3.01M | 3.54M | 3.02M | 2.85M | 5.74M | 5.40M | 5.96M | 4.64M | 4.22M | 7.41M | 9.81M | 7.94M | 8.13M | 7.21M | 5.26M | 3.23M | 2.53M | 1.68M | 1.61M | | | | | | | 14.46M | | | | 10.55M | | | 8.82M |
|
Property, Plant & Equipment (Net)
|
| 0.33M | 0.33M | 25.76M | 0.28M | 0.26M | 0.28M | 33.20M | | | | 61.35M | | 61.57M | 63.30M | 64.26M | 47.30M | 35.62M | 23.21M | 11.71M | 7.08M | 4.90M | 4.08M | 3.44M | 3.36M | | | | | | | 0.79M | | | | 0.80M | | | 0.54M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.99M | 0.62M | 0.03M | 0.93M | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 64.87M | | | | 23.18M | | | | 7.40M | | | 7.40M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.57M | | | | 15.95M | | | | 16.51M | | | 2.14M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 78.43M | | | | 39.13M | | | | 23.91M | | | 9.54M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.17M | | | | 17.79M | | | |
|
Other Non-Current Assets
|
| 26.46M | 27.45M | 25.76M | 27.18M | 29.71M | 31.26M | | | | 0.82M | 0.83M | 0.80M | 0.81M | 1.03M | 0.99M | 0.94M | 0.93M | 0.19M | 0.92M | 0.89M | 0.86M | 0.83M | 0.80M | 0.58M | | | | | | | 0.29M | | | | 0.27M | | | 0.27M |
|
Non-Current Assets
|
| 26.79M | 27.78M | -4.81M | 27.47M | 29.97M | 31.55M | 33.51M | 34.58M | 35.25M | 62.53M | 64.59M | 64.12M | 64.68M | 66.75M | 68.65M | 51.19M | 38.81M | 26.27M | 14.62M | 9.93M | 7.76M | 7.03M | 6.31M | 5.97M | | | | | | | 39.72M | | | | 14.61M | | | 13.22M |
|
Assets
|
| 32.77M | 31.75M | 0.54M | 31.13M | 34.06M | 34.56M | 37.05M | 37.61M | 38.10M | 68.26M | 69.99M | 70.09M | 69.32M | 70.98M | 76.06M | 61.00M | 46.75M | 34.40M | 21.83M | 15.19M | 10.99M | 9.56M | 7.99M | 7.58M | | | | | | | 54.18M | | | | 25.16M | | | 22.04M |
|
Accounts Payables
|
| 1.77M | 1.13M | 2.36M | 1.07M | 2.12M | 1.56M | 2.38M | 1.93M | 1.48M | 2.87M | 2.42M | 2.51M | 2.28M | 2.73M | 3.04M | 2.03M | 1.19M | 0.78M | 1.14M | 0.70M | 0.31M | 0.38M | 0.29M | 0.84M | | | | | | | 1.85M | | | | 3.06M | | | 3.56M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 4.50M | 0.68M | 1.12M | 0.76M |
|
Payables
|
| 1.77M | 1.13M | 2.36M | 1.07M | 2.12M | 1.56M | 2.38M | 1.93M | 1.48M | 2.87M | 2.42M | 2.51M | 2.28M | 2.73M | 3.04M | 2.03M | 1.19M | 0.78M | 1.14M | 0.70M | 0.31M | 0.38M | 0.29M | 0.84M | | | | | | | 2.13M | | | | 7.57M | 0.68M | 1.12M | 4.32M |
|
Accumulated Expenses
|
| 0.54M | 0.21M | 0.12M | 0.29M | 0.14M | 0.40M | 0.59M | 0.52M | 0.60M | 2.77M | 3.07M | 2.52M | 1.54M | 1.52M | 1.06M | 1.49M | 1.25M | 1.14M | 1.13M | 0.90M | 0.62M | 0.77M | 1.54M | 1.73M | | | | | | | 1.68M | | | | 1.94M | | | 2.01M |
|
Short term Debt
|
| 6.13M | 0.01M | 0.96M | 1.30M | 0.08M | 0.76M | 0.76M | 0.93M | 0.79M | 1.34M | 1.01M | 1.12M | 1.72M | 0.25M | 0.04M | | 1.38M | 0.60M | 1.99M | 18.20M | 18.00M | 17.93M | 17.93M | 17.93M | | | 0.45M | | | | 0.45M | | 0.46M | 0.31M | 0.39M | 0.68M | 1.12M | 4.85M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | | | 0.90M | | | 0.95M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | 0.23M | | | 0.86M |
|
Total Current Liabilities
|
| 9.31M | 1.34M | 3.45M | 2.67M | 2.34M | 2.73M | 4.56M | 4.00M | 3.30M | 7.20M | 6.51M | 6.14M | 5.54M | 4.49M | 4.14M | 3.52M | 3.82M | 2.52M | 4.26M | 19.80M | 18.94M | 19.08M | 19.75M | 20.50M | | | | | | | 5.38M | | | | 11.03M | | | 13.36M |
|
Non-Current Debt
|
| 0.01M | 6.13M | 3.83M | 4.92M | 4.92M | 5.67M | 8.50M | 10.00M | 11.00M | 29.56M | 31.55M | 32.04M | 19.03M | 21.02M | 23.01M | 23.50M | 20.10M | 18.45M | 16.62M | | | | | | | | | | | | 0.45M | | | | 0.49M | | | 0.30M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | |
|
Pension
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.22M | | | 0.14M |
|
Minority Interest
|
| | | 0.57M | 0.54M | 1.35M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | | | | 3.16M | | 4.14M | | 3.62M | | | 2.01M |
|
Other Non-Current Liabilities
|
| 2.99M | 1.08M | 0.91M | 2.19M | 1.14M | 1.30M | 1.34M | 1.39M | 1.34M | 2.63M | 2.69M | 2.75M | 2.79M | 2.84M | 2.91M | 2.97M | 3.05M | 3.11M | 3.09M | 3.15M | 3.20M | 3.26M | 3.40M | 4.28M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 10.38M | 8.13M | 6.50M | 8.58M | 7.61M | 9.45M | 10.88M | 12.29M | 12.76M | 32.72M | 34.57M | 35.09M | 22.45M | 23.86M | 25.92M | 26.48M | 23.15M | 21.56M | 20.11M | 4.12M | 4.86M | 5.78M | 6.72M | 7.65M | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 13.37M | 9.22M | 9.95M | 10.77M | 8.75M | 10.76M | 15.44M | 16.29M | 16.05M | 39.91M | 41.08M | 41.23M | 27.99M | 28.35M | 30.06M | 30.00M | 26.96M | 24.08M | 24.37M | 23.92M | 23.80M | 24.86M | 26.47M | 28.15M | | | | | | | 10.96M | | | | 14.46M | | | 15.80M |
|
Total Debt
|
| 6.14M | 6.14M | 4.79M | 6.22M | 4.99M | 6.43M | 9.26M | 10.93M | 11.79M | 30.89M | 32.56M | 33.15M | 20.75M | 21.27M | 23.05M | 23.50M | 21.48M | 19.05M | 18.61M | 18.20M | 18.00M | 17.93M | 17.93M | 17.93M | | | 0.45M | | | | 0.89M | | 0.46M | 0.31M | 0.88M | 0.68M | 1.12M | 5.15M |
|
Common Equity
|
| 19.40M | 22.54M | 21.70M | 20.36M | 25.31M | 23.80M | 21.61M | 21.32M | 22.04M | 28.35M | 28.91M | 28.85M | 41.33M | 42.63M | 46.00M | 31.00M | 19.78M | 10.32M | -2.53M | -8.74M | -12.81M | -15.30M | -18.48M | -20.57M | | | 76.58M | | | | 43.22M | | | | 10.70M | | 8.07M | 6.23M |
|
Shareholder's Equity
|
| 19.40M | 22.54M | 21.70M | 20.36M | 25.31M | 23.80M | 21.61M | 21.32M | 22.04M | 28.35M | 28.91M | 28.85M | 41.33M | 42.63M | 46.00M | 31.00M | 19.78M | 10.32M | -2.53M | -8.74M | -12.81M | -15.30M | -18.48M | -20.57M | | | 76.58M | | | | 43.22M | | | | 10.70M | | 8.07M | 6.23M |
|
Liabilities and Shareholders Equity
|
| 32.77M | 31.75M | 0.54M | 31.13M | 34.06M | 34.56M | 37.05M | 37.61M | 38.10M | 68.26M | 69.99M | 70.09M | 69.32M | 70.98M | 76.06M | 61.00M | 46.75M | 34.40M | 21.83M | 15.19M | 10.99M | 9.56M | 7.99M | 7.58M | | | | | | | 54.18M | | | | 25.16M | | | 22.04M |
|
Treasury Shares
|
3.75M | | | 2.84M | 3.75M | 3.75M | 3.75M | 0.02M | 5.75M | 5.75M | 5.75M | | 5.75M | 0.38M | 0.38M | | | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | | 1.90M | 1.90M | 1.90M | 1.15M | 0.03M | 1.13M | 1.01M | 0.02M | 0.08M | 0.13M | 0.12M | 0.00M | 0.00M | 548.00 | 0.01M |
|
Retained Earnings
|
| -20.28M | -17.16M | -20.45M | -21.59M | -18.68M | -20.24M | -20.71M | -20.89M | -20.37M | -21.18M | -20.46M | -20.76M | -21.77M | -20.50M | -17.28M | -35.11M | -48.96M | -58.50M | -71.39M | -77.67M | -81.82M | -84.37M | -87.58M | -89.69M | | | | | | | -111.55M | | | | -165.58M | | | -185.00M |
|
Preferred Shares
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 752.00 | 752.00 | 939.00 | 939.00 | 938.00 | 938.00 | 938.00 | 938.00 | 938.00 | 938.00 | | | | | | | 6.00 | | | | 6.00 | | | 4.00 |