Cash, cash equivalents and short term investments
29.96%12.38M
29.96%12.38M
90.61%9.53M
90.61%9.53M
-60.48%5M
-60.48%5M
16.18%12.65M
16.18%12.65M
-18.39%10.88M
-18.39%10.88M
-Cash and cash equivalents
29.96%12.38M
29.96%12.38M
90.61%9.53M
90.61%9.53M
-59.17%5M
-59.17%5M
12.44%12.24M
12.44%12.24M
-18.39%10.88M
-18.39%10.88M
-Short term investments
----
----
----
----
----
----
--407K
--407K
----
----
Receivables
52.17%6.04M
52.17%6.04M
14.98%3.97M
14.98%3.97M
-34.92%3.45M
-34.92%3.45M
-9.58%5.3M
-9.58%5.3M
14.51%5.87M
14.51%5.87M
-Accounts receivable
-55.64%59K
-55.64%59K
-41.92%133K
-41.92%133K
29.38%229K
29.38%229K
-19.18%177K
-19.18%177K
9.50%219K
9.50%219K
-Other receivables
55.91%5.98M
55.91%5.98M
19.03%3.84M
19.03%3.84M
-37.14%3.22M
-37.14%3.22M
-9.21%5.13M
-9.21%5.13M
14.71%5.65M
14.71%5.65M
Inventory
1.28%95.63M
1.28%95.63M
-3.70%94.41M
-3.70%94.41M
1.43%98.05M
1.43%98.05M
20.85%96.67M
20.85%96.67M
22.88%79.99M
22.88%79.99M
Prepaid assets
22.48%2.97M
22.48%2.97M
-19.50%2.42M
-19.50%2.42M
-18.31%3.01M
-18.31%3.01M
54.55%3.69M
54.55%3.69M
23.64%2.39M
23.64%2.39M
Current deferred assets
----
----
----
----
--96K
--96K
----
----
--1.06M
--1.06M
Hedging assets-current
----
----
----
----
-54.55%185K
-54.55%185K
--407K
--407K
----
----
Other current assets
7.25%1.41M
7.25%1.41M
11.86%1.31M
11.86%1.31M
-19.28%1.17M
-19.28%1.17M
129.02%1.45M
129.02%1.45M
8.01%634K
8.01%634K
Total current assets
6.07%118.42M
6.07%118.42M
0.62%111.64M
0.62%111.64M
-7.66%110.96M
-7.66%110.96M
19.19%120.16M
19.19%120.16M
17.13%100.81M
17.13%100.81M
Net PPE
-1.39%156.21M
-1.39%156.21M
-8.63%158.41M
-8.63%158.41M
1.89%173.37M
1.89%173.37M
22.16%170.15M
22.16%170.15M
20.09%139.29M
20.09%139.29M
-Gross PPE
-0.64%203.76M
-0.64%203.76M
-4.00%205.09M
-4.00%205.09M
3.90%213.63M
3.90%213.63M
21.41%205.62M
21.41%205.62M
17.65%169.36M
17.65%169.36M
-Accumulated depreciation
-1.88%-47.55M
-1.88%-47.55M
-15.93%-46.68M
-15.93%-46.68M
-13.53%-40.26M
-13.53%-40.26M
-17.94%-35.47M
-17.94%-35.47M
-7.52%-30.07M
-7.52%-30.07M
Goodwill and other intangible assets
3.34%54.87M
3.34%54.87M
1.74%53.09M
1.74%53.09M
3.08%52.18M
3.08%52.18M
1.76%50.63M
1.76%50.63M
1.51%49.75M
1.51%49.75M
-Goodwill
0.00%45.32M
0.00%45.32M
0.00%45.32M
0.00%45.32M
0.00%45.32M
0.00%45.32M
0.00%45.32M
0.00%45.32M
0.00%45.32M
0.00%45.32M
-Other intangible assets
22.83%9.55M
22.83%9.55M
13.24%7.77M
13.24%7.77M
29.39%6.86M
29.39%6.86M
19.73%5.3M
19.73%5.3M
20.05%4.43M
20.05%4.43M
Non current deferred assets
18.35%10.91M
18.35%10.91M
25.01%9.22M
25.01%9.22M
-27.23%7.38M
-27.23%7.38M
-12.37%10.14M
-12.37%10.14M
60.78%11.57M
60.78%11.57M
Total non current assets
0.57%221.99M
0.57%221.99M
-5.24%220.72M
-5.24%220.72M
0.87%232.93M
0.87%232.93M
15.11%230.92M
15.11%230.92M
16.50%200.61M
16.50%200.61M
Total assets
2.42%340.41M
2.42%340.41M
-3.35%332.37M
-3.35%332.37M
-2.05%343.89M
-2.05%343.89M
16.48%351.08M
16.48%351.08M
16.71%301.42M
16.71%301.42M
Current debt and capital lease obligation
1.88%37.84M
1.88%37.84M
9.05%37.14M
9.05%37.14M
15.25%34.06M
15.25%34.06M
15.79%29.55M
15.79%29.55M
2.51%25.52M
2.51%25.52M
-Current capital lease obligation
1.88%37.84M
1.88%37.84M
9.05%37.14M
9.05%37.14M
15.25%34.06M
15.25%34.06M
15.79%29.55M
15.79%29.55M
2.51%25.52M
2.51%25.52M
Payables
8.93%46.92M
8.93%46.92M
-5.08%43.07M
-5.08%43.07M
-13.67%45.37M
-13.67%45.37M
7.67%52.56M
7.67%52.56M
-2.28%48.81M
-2.28%48.81M
-accounts payable
-5.95%26.46M
-5.95%26.46M
-5.32%28.13M
-5.32%28.13M
-15.15%29.71M
-15.15%29.71M
15.98%35.02M
15.98%35.02M
-16.38%30.2M
-16.38%30.2M
-Other payable
36.98%20.46M
36.98%20.46M
-4.61%14.94M
-4.61%14.94M
-10.71%15.66M
-10.71%15.66M
-5.81%17.54M
-5.81%17.54M
34.52%18.62M
34.52%18.62M
Current provisions
--43K
--43K
----
----
----
----
----
----
----
----
Pension and other retirement benefit plans
13.73%6.52M
13.73%6.52M
-15.67%5.73M
-15.67%5.73M
3.95%6.8M
3.95%6.8M
12.63%6.54M
12.63%6.54M
12.98%5.8M
12.98%5.8M
Current deferred liabilities
-1.43%622K
-1.43%622K
--631K
--631K
----
----
--585K
--585K
----
----
Other current liabilities
12.13%5.22M
12.13%5.22M
-24.32%4.66M
-24.32%4.66M
6.41%6.16M
6.41%6.16M
85.89%5.79M
85.89%5.79M
59.02%3.11M
59.02%3.11M
Current liabilities
6.50%97.16M
6.50%97.16M
-1.25%91.23M
-1.25%91.23M
-2.77%92.38M
-2.77%92.38M
14.13%95.01M
14.13%95.01M
0.01%83.25M
0.01%83.25M
Long term debt and capital lease obligation
-7.01%128.58M
-7.01%128.58M
-2.28%138.27M
-2.28%138.27M
1.34%141.51M
1.34%141.51M
27.26%139.63M
27.26%139.63M
35.32%109.72M
35.32%109.72M
-Long term debt
-24.99%16.93M
-24.99%16.93M
101.36%22.57M
101.36%22.57M
-13.42%11.21M
-13.42%11.21M
30.11%12.95M
30.11%12.95M
--9.95M
--9.95M
-Long term capital lease obligation
-3.51%111.65M
-3.51%111.65M
-11.20%115.7M
-11.20%115.7M
2.85%130.3M
2.85%130.3M
26.98%126.68M
26.98%126.68M
23.04%99.77M
23.04%99.77M
Long term provisions
--669K
--669K
----
----
----
----
----
----
----
----
Employee benefits
-34.79%1.36M
-34.79%1.36M
0.53%2.08M
0.53%2.08M
58.26%2.07M
58.26%2.07M
89.29%1.31M
89.29%1.31M
22.30%691K
22.30%691K
Total non current liabilities
-6.95%130.6M
-6.95%130.6M
-2.24%140.36M
-2.24%140.36M
1.87%143.58M
1.87%143.58M
27.65%140.94M
27.65%140.94M
35.23%110.41M
35.23%110.41M
Total liabilities
-1.65%227.76M
-1.65%227.76M
-1.85%231.58M
-1.85%231.58M
0.00%235.95M
0.00%235.95M
21.84%235.95M
21.84%235.95M
17.45%193.66M
17.45%193.66M
Share capital
1.19%88.7M
1.19%88.7M
-1.18%87.65M
-1.18%87.65M
0.89%88.7M
0.89%88.7M
0.87%87.91M
0.87%87.91M
0.92%87.15M
0.92%87.15M
-common stock
1.19%88.7M
1.19%88.7M
-1.18%87.65M
-1.18%87.65M
0.89%88.7M
0.89%88.7M
0.87%87.91M
0.87%87.91M
0.92%87.15M
0.92%87.15M
Retained earnings
261.86%5.9M
261.86%5.9M
-202.13%-3.64M
-202.13%-3.64M
-62.18%3.57M
-62.18%3.57M
26.46%9.43M
26.46%9.43M
183.43%7.46M
183.43%7.46M
Gains losses not affecting retained earnings
7.62%18.06M
7.62%18.06M
7.04%16.78M
7.04%16.78M
-9.81%15.67M
-9.81%15.67M
32.16%17.38M
32.16%17.38M
200.21%13.15M
200.21%13.15M
Total stockholders'equity
11.77%112.65M
11.77%112.65M
-6.62%100.78M
-6.62%100.78M
-5.92%107.93M
-5.92%107.93M
6.46%114.72M
6.46%114.72M
15.41%107.76M
15.41%107.76M
Total equity
11.77%112.65M
11.77%112.65M
-6.62%100.78M
-6.62%100.78M
-5.92%107.93M
-5.92%107.93M
6.46%114.72M
6.46%114.72M
15.41%107.76M
15.41%107.76M
Accounting Standards
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP