|
Cash & Equivalents
|
0.97M | 8.24M | 7.08M | 4.92M | 64.31M | 55.13M | 11.79M | 14.51M | 14.58M | 18.44M | 29.38M | 33.65M | 23.91M | 15.95M | 20.22M | 20.62M | 15.04M | 17.70M | 11.13M | 13.70M | 15.86M | 12.22M | 7.41M | 5.60M | 3.56M | 1.50M | 0.02M | 1.30M | 2.87M | 0.50M | 0.84M | 1.10M |
|
Short-term Investments
|
| | | | | | 36.60M | 25.96M | 15.99M | 5.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.97M | 8.24M | 7.08M | 4.92M | 64.31M | 55.13M | 48.39M | 40.48M | 30.58M | 23.44M | 29.38M | 33.65M | 23.91M | 15.95M | 20.22M | 20.62M | 15.04M | 17.70M | 11.13M | 13.70M | 15.86M | 12.22M | 7.41M | 5.60M | 3.56M | 1.50M | 0.02M | 1.30M | 2.87M | 0.50M | 0.84M | 1.10M |
|
Receivables - Net
|
| 0.52M | | 1.35M | 1.32M | 1.29M | 1.45M | 1.30M | 0.79M | 0.68M | 0.47M | 0.47M | 0.02M | 0.16M | 0.23M | 0.02M | 0.02M | 0.03M | 0.02M | | 0.15M | 0.08M | 0.12M | 0.05M | 0.14M | 0.07M | 0.10M | 0.11M | 0.07M | 0.09M | 0.12M | 0.12M |
|
Receivables
|
| 0.52M | | 1.35M | 1.32M | 1.29M | 1.45M | 1.30M | 0.79M | 0.68M | 0.47M | 0.47M | 0.02M | 0.16M | 0.23M | 0.02M | 0.02M | 0.03M | 0.02M | | 0.15M | 0.08M | 0.12M | 0.05M | 0.14M | 0.07M | 0.10M | 0.11M | 0.07M | 0.09M | 0.12M | 0.12M |
|
Raw Materials
|
| 0.70M | | 1.05M | 1.33M | 1.99M | 2.18M | 2.34M | 2.30M | 2.29M | 2.27M | 2.26M | 0.55M | 1.83M | 1.92M | 0.88M | 0.91M | 0.96M | | | | | | | 0.03M | | | | 0.02M | 0.02M | 0.02M | 0.02M |
|
Work In Process
|
| 0.11M | | 0.04M | 0.09M | 0.09M | 0.09M | 0.07M | 0.21M | 0.27M | 0.28M | 0.17M | 0.27M | 0.28M | 0.31M | 0.06M | 0.07M | 0.09M | | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.38M | | 0.19M | 0.68M | 0.13M | 0.07M | 0.17M | 0.26M | 0.21M | 0.15M | 0.17M | 0.06M | 0.13M | 0.10M | 0.05M | 0.01M | 0.01M | 0.04M | | | | | | 0.02M | | | | 0.01M | 0.05M | 0.02M | 0.01M |
|
Inventory
|
| 1.20M | | 1.28M | 2.10M | 2.22M | 2.34M | 2.57M | 2.78M | 2.77M | 2.70M | 2.59M | 0.88M | 2.25M | 2.32M | 1.00M | 0.99M | 1.06M | 0.04M | | | 0.07M | 0.06M | 0.06M | 0.04M | 0.06M | 0.06M | 0.03M | 0.03M | 0.07M | 0.05M | 0.03M |
|
Prepaid Assets
|
| 0.09M | | 0.24M | 1.50M | 1.81M | 1.30M | 1.11M | 1.86M | 1.79M | 1.22M | 0.47M | 1.10M | 1.55M | 1.31M | 1.17M | 1.04M | 1.28M | 1.14M | 1.89M | 0.98M | 0.39M | 0.32M | 0.09M | 0.41M | 0.33M | 0.20M | 0.31M | 0.32M | 0.25M | 0.17M | 0.25M |
|
Current Assets
|
| 10.04M | | 7.78M | 69.23M | 60.45M | 53.49M | 45.45M | 36.00M | 28.69M | 33.78M | 37.18M | 27.62M | 19.92M | 24.08M | 22.80M | 17.09M | 20.01M | 12.33M | 15.54M | 16.84M | 12.76M | 7.91M | 5.78M | 4.16M | 1.95M | 0.39M | 1.71M | 3.29M | 0.85M | 2.05M | 2.47M |
|
Property, Plant & Equipment (Net)
|
| 1.16M | | 2.81M | 4.76M | 5.53M | 5.77M | 5.42M | 5.05M | 4.69M | 4.11M | 3.58M | 2.53M | 2.82M | 2.66M | 2.03M | 1.81M | 1.66M | 0.04M | | | 0.06M | 0.07M | 0.06M | 0.07M | 0.08M | 0.11M | 0.11M | 0.09M | 0.09M | 0.08M | 0.07M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 56.00M | 60.90M | 60.90M | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 37.00M | 28.36M | 28.36M | 28.36M | 25.81M | 25.30M | 24.79M | 28.36M | 28.36M | 28.36M | 28.36M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 93.00M | 89.26M | 89.26M | 28.36M | 25.81M | 25.30M | 24.79M | 28.36M | 28.36M | 28.36M | 28.36M |
|
Other Non-Current Assets
|
| 0.07M | | 3.60M | 0.04M | 0.21M | 0.22M | 0.21M | 0.20M | 0.17M | 0.14M | 0.12M | 1.71M | 0.13M | 0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 1.25M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
| 1.23M | | 6.41M | 4.80M | 8.83M | 8.99M | 8.55M | 8.08M | 7.61M | 6.91M | 6.28M | 5.82M | 5.34M | 5.08M | 4.28M | 3.96M | 3.73M | 2.04M | 1.93M | | 35.75M | 27.63M | 27.09M | 26.57M | 26.07M | 25.87M | 25.03M | 24.48M | 23.95M | 23.52M | 23.01M |
|
Assets
|
| 11.27M | | 14.19M | 74.03M | 69.28M | 62.47M | 54.00M | 44.08M | 36.30M | 40.69M | 43.45M | 33.44M | 25.26M | 29.16M | 27.08M | 21.04M | 23.75M | 14.37M | 17.47M | 16.84M | 48.51M | 35.54M | 32.87M | 30.74M | 28.02M | 26.26M | 26.75M | 27.77M | 24.80M | 25.56M | 25.47M |
|
Accounts Payables
|
| 0.43M | | 3.34M | 1.12M | 1.41M | 1.51M | 1.00M | 1.53M | 1.36M | 1.87M | 0.90M | 0.47M | 0.98M | 1.08M | 0.54M | 0.99M | 1.17M | 0.49M | 0.46M | 0.09M | 0.58M | 0.09M | 0.17M | 0.46M | 0.54M | 0.83M | 0.71M | 0.23M | 0.65M | 0.80M | 1.08M |
|
Notes Payables
|
| | | | | | | | | | | 0.17M | 0.42M | 0.67M | | | | | | | | 0.01M | 14.18M | 14.18M | 0.18M | 7.06M | | 0.25M | 1.60M | 1.60M | 1.70M | 1.70M |
|
Payables
|
| 0.43M | | 3.34M | 1.12M | 1.41M | 1.51M | 1.00M | 1.53M | 1.36M | 1.87M | 1.07M | 0.89M | 1.65M | 1.08M | 0.54M | 0.99M | 1.17M | 0.49M | 0.46M | 0.09M | 0.59M | 14.28M | 14.35M | 0.65M | 7.60M | 0.83M | 0.96M | 1.83M | 2.25M | 2.50M | 2.78M |
|
Accumulated Expenses
|
| 0.09M | | 1.64M | 2.81M | 1.06M | 2.07M | 4.39M | 2.64M | 2.08M | 3.94M | 4.59M | 4.15M | 2.21M | 2.02M | 2.63M | 4.12M | 2.27M | 1.97M | 2.45M | 7.48M | 3.82M | 1.86M | 1.78M | 1.73M | 7.06M | 8.56M | 9.80M | 1.55M | 1.63M | 1.53M | 1.56M |
|
Other Accumulated Expenses
|
| 0.12M | | 0.21M | | | | | | | | | 0.51M | | | 0.55M | 0.57M | 0.33M | 0.34M | 0.16M | 0.37M | 0.28M | 0.13M | 0.16M | 0.23M | 0.20M | 0.10M | 0.05M | 0.08M | 0.07M | 0.03M | 0.04M |
|
Current Leases
|
| | | | | 0.29M | 0.30M | 0.31M | 0.32M | 0.33M | 0.34M | 0.35M | 0.36M | 0.34M | 0.32M | 0.30M | 0.28M | 0.29M | 0.30M | 0.31M | | 0.05M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.08M | 0.09M | 0.07M |
|
Current Deferred Revenue
|
| 1.71M | | 1.75M | 1.72M | 1.95M | 2.04M | 1.92M | 2.03M | 1.96M | 1.86M | 1.73M | 2.50M | 1.78M | 1.79M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 2.63M | | 6.83M | 5.95M | 5.08M | 6.29M | 7.98M | 6.81M | 6.02M | 8.30M | 8.04M | 7.76M | 5.98M | 5.21M | 3.48M | 5.39M | 3.73M | 2.75M | 3.21M | 7.58M | 4.45M | 2.04M | 2.04M | 2.47M | 2.35M | 3.32M | 2.59M | 2.23M | 4.09M | 4.64M | 5.33M |
|
Non-Current Debt
|
| 0.02M | | | 0.56M | 0.59M | 0.51M | 0.42M | 0.27M | 0.19M | 0.11M | 0.03M | 1.58M | | | | | | | | | 8.11M | 9.56M | 8.85M | | | | | 1.56M | | 1.26M | 1.30M |
|
Non-Current Deffered Revenue
|
| 0.78M | | 0.77M | 0.77M | 0.94M | 0.99M | 1.16M | 1.23M | 1.08M | 0.85M | 0.66M | 0.69M | 0.62M | 0.57M | | | | | | | | | | | | | | | | | |
|
Pension
|
| 15.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.33M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 2.10M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 2.42M | 1.47M | 1.54M |
|
Operating Leases
|
| | | | | 2.86M | 2.78M | 2.70M | 2.62M | 2.53M | 2.44M | 2.35M | 2.26M | 2.19M | 2.12M | 2.05M | 1.98M | 1.90M | 1.83M | 1.75M | | 0.14M | 0.23M | 0.21M | 0.10M | 0.18M | 0.16M | 0.14M | 0.01M | 0.00M | 0.09M | 0.11M |
|
Other Non-Current Liabilities
|
| 0.08M | | 0.11M | 0.06M | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 6.97M | 7.06M | 8.57M | 9.80M | | | | |
|
Total Non-Current Liabilities
|
| 18.80M | | 7.60M | 7.27M | | | | | | | | | | | | | | | | | | 11.74M | 11.00M | 2.57M | 2.44M | 3.37M | 4.12M | | | | |
|
Total Liabilities
|
| 18.88M | 8.91M | 7.71M | 7.33M | 9.48M | 10.58M | 12.26M | 10.93M | 9.83M | 13.71M | 12.92M | 12.29M | 10.12M | 7.90M | 5.53M | 7.37M | 5.64M | 4.58M | 4.96M | 7.58M | 12.65M | 11.75M | 11.00M | 9.54M | 9.50M | 11.94M | 13.92M | 16.01M | 16.88M | 19.01M | 19.02M |
|
Total Debt
|
| 0.02M | | | 0.56M | 0.59M | 0.51M | 0.42M | 0.27M | 0.19M | 0.11M | 0.03M | 1.58M | | | | | | | | | 8.11M | 9.56M | 8.85M | | | | | 1.56M | | 1.26M | 1.30M |
|
Common Equity
|
| -7.62M | -8.91M | 6.48M | 66.70M | 59.80M | 51.90M | 41.74M | 33.15M | 26.47M | 26.98M | 30.54M | 21.15M | 15.14M | 21.26M | 21.55M | 13.67M | 18.11M | 9.79M | 12.51M | 9.26M | 35.86M | 23.79M | 21.87M | 21.19M | 18.52M | 14.32M | 12.83M | 11.76M | 7.92M | 6.79M | 6.78M |
|
Shareholder's Equity
|
| -7.62M | -8.91M | 6.48M | 66.70M | 59.80M | 51.90M | 41.74M | 33.15M | 26.47M | 26.98M | 30.54M | 21.15M | 15.14M | 21.26M | 21.55M | 13.67M | 18.11M | 9.79M | 12.51M | 9.26M | 35.86M | 23.79M | 21.87M | 21.19M | 18.52M | 14.32M | 12.83M | 11.76M | 7.92M | 6.79M | 6.78M |
|
Liabilities and Shareholders Equity
|
| 11.27M | | 14.19M | 74.03M | 69.28M | 62.47M | 54.00M | 44.08M | 36.30M | 40.69M | 43.45M | 33.44M | 25.26M | 29.16M | 27.08M | 21.04M | 23.75M | 14.37M | 17.47M | 16.84M | 48.51M | 35.54M | 32.87M | 30.74M | 28.02M | 26.26M | 26.75M | 27.77M | 24.80M | 25.56M | 25.47M |
|
Retained Earnings
|
| -29.39M | | -45.28M | -60.22M | -74.87M | -90.00M | -107.41M | -117.16M | -124.86M | -134.98M | -142.76M | -153.20M | -160.44M | -165.70M | -170.00M | -178.27M | -183.80M | -192.22M | -197.00M | -205.14M | -271.54M | -273.11M | -275.04M | -275.71M | -278.38M | -282.60M | -286.72M | -292.35M | -296.40M | -301.51M | -303.80M |
|
Treasury Shares
|
| | | 1.34M | 0.06M | 1.37M | 1.24M | 1.02M | 0.03M | 0.30M | 0.20M | 0.52M | 0.29M | 0.32M | 0.35M | 0.31M | 0.00M | 0.16M | 0.08M | 0.00M | 61.00 | 26.00 | 26.00 | 0.03M | | | | | | 0.05M | | 0.01M |