|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories and contracts in progress
|
|
—
|
—
|
—
|
—
|
$10.0m
|
$11.3m
|
$16.1m
|
$17.0m
|
$17.0m
|
$14.9m
|
|
Trade receivables
|
|
$27.5m
|
$35.6m
|
$36.9m
|
$41.0m
|
$30.9m
|
$41.5m
|
$51.0m
|
$52.7m
|
$53.1m
|
$54.9m
|
|
Other current assets
|
|
$4.5m
|
$7.7m
|
$6.9m
|
$8.6m
|
$8.3m
|
$8.9m
|
$8.4m
|
$9.2m
|
$18.2m
|
$15.5m
|
|
Cash and cash equivalents
|
|
$55.9m
|
$43.2m
|
$115.5m
|
$128.9m
|
$111.5m
|
$196.0m
|
$140.9m
|
$127.6m
|
$102.3m
|
$133.9m
|
|
Total current assets
|
|
$95.7m
|
$97.5m
|
$169.3m
|
$191.2m
|
$160.7m
|
$257.8m
|
$216.4m
|
$206.5m
|
$190.5m
|
$223.6m
|
|
Property, plant & equipment
|
|
$45.1m
|
$87.1m
|
$92.5m
|
$90.3m
|
$88.3m
|
$84.5m
|
$94.3m
|
$95.4m
|
$111.3m
|
$112.9m
|
|
Goodwill
|
|
$8.9m
|
$18.4m
|
$17.5m
|
$20.2m
|
$20.3m
|
$18.7m
|
$44.2m
|
$43.2m
|
$43.4m
|
$43.2m
|
|
Intangible Assets Other Than Goodwill
|
|
$9.8m
|
$28.6m
|
$26.3m
|
$27.4m
|
$33.0m
|
$31.7m
|
$37.9m
|
$31.5m
|
$30.0m
|
—
|
|
Intangible assets
|
|
$9.8m
|
$28.6m
|
$26.3m
|
$27.4m
|
$33.0m
|
$31.7m
|
$37.9m
|
$31.5m
|
$30.0m
|
$25.6m
|
|
Right-of-use assets
|
|
—
|
$0
|
$0
|
$10.6m
|
$11.0m
|
$9.1m
|
$8.4m
|
$8.1m
|
$7.7m
|
$5.4m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Tax Liabilities Current
|
|
$926k
|
$3.6m
|
$2.3m
|
$3.4m
|
$974k
|
$783k
|
$1.2m
|
$1.8m
|
$1.4m
|
—
|
|
Deferred Tax Assets
|
|
$336k
|
$304k
|
$315k
|
$192k
|
$201k
|
$227k
|
$1.2m
|
$2.8m
|
$3.5m
|
$4.0m
|
|
Issued Capital
|
|
$2.7m
|
$2.7m
|
$3.0m
|
$3.1m
|
$4.1m
|
$4.5m
|
$4.5m
|
$4.5m
|
$4.5m
|
—
|
|
Unused Tax Losses For Which No Deferred Tax Asset Recognised
|
|
$8.9m
|
$7.9m
|
$11.9m
|
$10.7m
|
$22.7m
|
$12.0m
|
$19.1m
|
—
|
—
|
—
|
|
Investments in convertible loans
|
|
—
|
—
|
$0
|
$2.8m
|
$6.2m
|
$3.6m
|
$3.5m
|
$3.7m
|
$4.0m
|
$0
|
|
Other non-current assets
|
|
$2.2m
|
$3.7m
|
$7.2m
|
$9.4m
|
$4.1m
|
$7.5m
|
$5.1m
|
$5.5m
|
$5.9m
|
$6.0m
|
|
Assets held for sale
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$4.3m
|
|
Share capital
|
|
$2.7m
|
$2.7m
|
$3.0m
|
$3.1m
|
$4.1m
|
$4.5m
|
$4.5m
|
$4.5m
|
$4.5m
|
$4.5m
|
|
Share premium
|
|
$79.0m
|
$79.8m
|
$136.6m
|
$138.1m
|
$141.3m
|
$233.9m
|
$233.9m
|
$233.9m
|
$233.9m
|
$203.9m
|
|
Other reserves
|
|
—
|
—
|
($1.8m)
|
($1.4m)
|
($4.9m)
|
($6.7m)
|
($8.3m)
|
($7.3m)
|
($8.8m)
|
$20.6m
|
|
Equity attributable to the owners of the parent
|
|
$79.0m
|
$77.1m
|
$136.0m
|
$139.6m
|
$133.1m
|
$232.6m
|
$229.0m
|
$236.6m
|
$248.6m
|
$255.6m
|
|
Non-controlling interest
|
|
—
|
$0
|
$0
|
$3.1m
|
$0
|
$1k
|
($28k)
|
($53k)
|
($86k)
|
($80k)
|
|
Loans & borrowings
|
|
$28.3m
|
$81.8m
|
$92.4m
|
$104.7m
|
$90.5m
|
$72.6m
|
$17.1m
|
$22.9m
|
$10.4m
|
$7.8m
|
|
Lease liabilities
|
|
—
|
$0
|
$0
|
$3.4m
|
$3.5m
|
$3.4m
|
$2.9m
|
$2.6m
|
$2.6m
|
$2.6m
|
|
Deferred income
|
|
$17.8m
|
$18.8m
|
$23.2m
|
$27.6m
|
$29.6m
|
$33.3m
|
$41.7m
|
$40.8m
|
$46.0m
|
$43.5m
|
|
Other non-current liabilities
|
|
$1.9m
|
$1.9m
|
$868k
|
$696k
|
$398k
|
$2.2m
|
$1.6m
|
$1.7m
|
$910k
|
$486k
|
|
Trade payables
|
|
$13.4m
|
$15.7m
|
$18.7m
|
$18.5m
|
$17.7m
|
$20.2m
|
$23.2m
|
$21.2m
|
$23.3m
|
$20.1m
|
|
Tax payables
|
|
$926k
|
$2.0m
|
$2.3m
|
$3.4m
|
$974k
|
$783k
|
$1.2m
|
$1.8m
|
$1.4m
|
$748k
|
|
Other current liabilities
|
|
$10.1m
|
$13.5m
|
$15.3m
|
$17.7m
|
$18.7m
|
$16.0m
|
$20.0m
|
$15.7m
|
$18.4m
|
$16.4m
|
|
Total non-current assets
|
|
$66.2m
|
$137.2m
|
$143.9m
|
$158.1m
|
$166.9m
|
$155.6m
|
$194.8m
|
$190.2m
|
$205.8m
|
$197.0m
|
|
Total equity
|
|
$79.0m
|
$77.1m
|
$136.0m
|
$142.7m
|
$133.1m
|
$232.6m
|
$228.9m
|
$236.6m
|
$248.5m
|
$255.5m
|
|
Total non-current liabilities
|
|
$35.1m
|
$94.9m
|
$104.1m
|
$122.6m
|
$110.1m
|
$89.4m
|
$76.2m
|
$55.1m
|
$45.7m
|
$73.3m
|
|
Total equity and liabilities
|
|
$161.9m
|
$234.7m
|
$313.2m
|
$349.3m
|
$327.7m
|
$413.4m
|
$411.3m
|
$396.6m
|
$396.3m
|
$420.6m
|
|
Total Assets
|
|
$161.9m
|
$237.5m
|
$313.2m
|
$349.3m
|
$327.7m
|
$413.4m
|
$411.3m
|
$396.6m
|
$396.3m
|
$420.6m
|
|
Total current liabilities
|
|
$47.8m
|
$62.7m
|
$73.1m
|
$84.0m
|
$84.4m
|
$91.4m
|
$106.1m
|
$105.0m
|
$102.2m
|
$91.9m
|
|
Deferred Tax Liabilities
|
|
$1.3m
|
$7.0m
|
$6.2m
|
$5.7m
|
$6.8m
|
$4.4m
|
$4.3m
|
$3.7m
|
$3.2m
|
$2.7m
|
|
Retained earnings
|
|
—
|
—
|
($1.9m)
|
($272k)
|
($7.4m)
|
$965k
|
($1.2m)
|
$5.6m
|
$19.0m
|
$26.5m
|
|
Noncontrolling Interests
|
|
—
|
—
|
—
|
$3.1m
|
$0
|
$1k
|
($28k)
|
($53k)
|
($86k)
|
—
|