|
Cash & Equivalents
|
24.43M | 28.20M | 35.78M | 44.07M | 63.33M | 100.16M | 110.71M | 104.26M | 133.26M | 89.04M | 157.46M | 95.82M | 94.39M | 86.33M | 68.74M | 55.63M |
|
Short-term Investments
|
| | | | | 6.75M | 27.75M | 20.50M | 24.00M | 69.97M | 27.48M | 2.50M | 29.84M | 34.63M | 26.36M | 23.59M |
|
Cash & Current Investments
|
24.43M | 28.20M | 35.78M | 44.07M | 63.33M | 106.91M | 138.46M | 124.76M | 157.26M | 159.01M | 184.94M | 98.32M | 124.23M | 120.95M | 95.10M | 79.22M |
|
Receivables - Net
|
| 14.82M | 17.31M | 21.46M | 18.74M | 17.15M | 21.65M | 27.60M | 23.82M | 20.77M | 23.08M | 24.10M | 31.29M | 36.23M | 27.03M | 24.32M |
|
Receivables
|
| 14.82M | 17.31M | 21.46M | 18.74M | 17.15M | 21.65M | 27.60M | 23.82M | 20.77M | 23.08M | 24.10M | 31.29M | 36.23M | 27.03M | 24.32M |
|
Raw Materials
|
| | 4.09M | 6.11M | 5.93M | 6.16M | 5.78M | 5.88M | 11.30M | | | | | | | |
|
Work In Process
|
| | 1.50M | 0.78M | 2.31M | 3.04M | 5.66M | 5.56M | 6.06M | | | | | | | |
|
Finished Goods
|
| | 1.71M | 1.40M | 2.76M | 3.20M | 3.50M | 4.54M | 4.68M | | | | | | | |
|
Inventory
|
| 8.95M | 7.30M | 8.28M | 11.00M | 12.41M | 14.94M | 15.98M | 22.04M | 21.30M | 22.00M | 46.21M | 36.01M | 39.77M | 24.43M | 23.81M |
|
Current Deferred Tax Assets
|
| 1.99M | 1.92M | 2.03M | 0.66M | 1.19M | | | | | | | | | | |
|
Prepaid Assets
|
| 2.36M | 1.83M | 1.54M | 0.87M | 1.37M | 1.39M | 2.10M | 3.21M | 1.85M | 4.29M | 8.75M | 8.29M | 8.83M | 7.48M | 5.49M |
|
Current Assets
|
| 56.32M | 64.14M | 77.38M | 94.59M | 137.84M | 176.43M | 170.44M | 206.33M | 202.94M | 234.31M | 177.38M | 168.53M | 169.55M | 163.31M | 113.65M |
|
Construction in Progress
|
| | 27.16M | 0.04M | 0.16M | 0.56M | 11.27M | 22.70M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 36.98M | 36.47M | 35.11M | 32.94M | 31.67M | 40.11M | 52.30M | 56.18M | 54.11M | 50.78M | 50.61M | 47.60M | 48.28M | 37.45M | 38.99M |
|
Goodwill
|
| 9.09M | 9.07M | 9.07M | 9.44M | 8.34M | 7.48M | 7.21M | 8.22M | 7.85M | 7.69M | 8.41M | 7.78M | 7.34M | 7.57M | 7.12M |
|
Intangibles
|
| 25.76M | 23.15M | 20.33M | 19.00M | 14.89M | 11.66M | 10.23M | 10.63M | 9.19M | 28.21M | 118.86M | 112.74M | 112.14M | 19.84M | 2.49M |
|
Goodwill & Intangibles
|
| 34.86M | 32.21M | 29.40M | 28.44M | 23.23M | 19.14M | 17.44M | 18.85M | 17.04M | 35.90M | 127.27M | 120.52M | 119.47M | 27.41M | 9.62M |
|
Long-Term Deferred Tax
|
| 0.39M | | 7.65M | 5.74M | | | | | 7.21M | 11.53M | | | 1.45M | 1.49M | 1.18M |
|
Other Non-Current Assets
|
| 0.38M | 0.21M | 0.17M | 0.07M | 0.07M | 0.07M | 0.07M | 1.25M | 4.90M | 7.48M | 15.42M | 20.29M | 17.22M | 36.30M | 5.66M |
|
Non-Current Assets
|
| 72.61M | 68.71M | 64.68M | 61.45M | 54.97M | 59.31M | 69.81M | 76.29M | 76.05M | 96.40M | 188.22M | 179.01M | 179.58M | 107.32M | 89.09M |
|
Assets
|
| 128.94M | 132.84M | 142.07M | 156.04M | 192.81M | 235.75M | 240.25M | 282.62M | 278.99M | 330.71M | 365.61M | 347.54M | 349.13M | 270.63M | 202.74M |
|
Accounts Payables
|
| 9.69M | 4.30M | 2.34M | 2.79M | 1.20M | 8.30M | 2.30M | 6.75M | 3.14M | 3.83M | 8.98M | 7.63M | 9.07M | 6.19M | 5.62M |
|
Payables
|
| 9.69M | 4.30M | 2.34M | 2.79M | 1.20M | 8.30M | 2.30M | 6.75M | 3.14M | 3.83M | 8.98M | 7.63M | 9.07M | 6.19M | 5.62M |
|
Accumulated Expenses
|
| 5.38M | 5.32M | 5.84M | 5.54M | 4.77M | 4.78M | 6.50M | 6.33M | 8.15M | 12.45M | 14.79M | 17.85M | 18.84M | 14.07M | 13.57M |
|
Other Accumulated Expenses
|
| | 1.17M | 0.84M | 0.77M | 0.35M | | | 0.25M | 0.35M | 0.84M | 1.00M | 1.06M | 0.51M | 0.34M | 0.77M |
|
Short term Debt
|
| 1.60M | 1.60M | 1.60M | | | | | | | | 13.09M | 4.32M | | | |
|
Current Leases
|
| | | | | | | | | | | 1.44M | 1.53M | 2.07M | 1.83M | 1.92M |
|
Current Taxes
|
| | 0.45M | 1.80M | 0.77M | | 4.20M | | | 0.39M | | | | 0.81M | 1.24M | 0.06M |
|
Current Deferred Revenue
|
| 2.70M | 7.89M | 5.03M | 2.24M | 0.02M | | | | | | | | | | |
|
Total Current Liabilities
|
| 19.37M | 14.54M | 14.45M | 9.28M | 5.97M | 17.28M | 8.80M | 13.07M | 11.29M | 16.28M | 36.87M | 29.80M | 27.91M | 31.06M | 23.31M |
|
Non-Current Debt
|
| 11.20M | 9.60M | 8.00M | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 5.40M | 5.02M | 2.15M | 2.05M | 0.10M | 0.07M | 0.05M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 10.80M | 4.12M |
|
Non-Current Deferred Tax Liability
|
| 6.22M | 7.38M | 7.00M | 7.94M | 7.74M | 6.78M | 6.55M | 5.39M | 10.75M | 4.33M | 11.89M | 10.16M | 6.44M | | |
|
Operating Leases
|
| | | | | | | | | | 21.37M | 20.88M | 19.24M | 28.82M | 25.91M | 24.01M |
|
Other Non-Current Liabilities
|
| 1.56M | 1.55M | 1.54M | 1.13M | 0.89M | 0.78M | 2.13M | 0.66M | 0.55M | 0.36M | 22.32M | 1.26M | 0.40M | 0.40M | 0.77M |
|
Total Non-Current Liabilities
|
| -1.56M | -1.55M | -1.54M | -1.13M | -0.89M | -0.78M | -2.13M | -0.66M | -0.55M | -0.36M | -22.32M | -1.26M | -0.40M | -0.40M | -0.77M |
|
Total Debt
|
| 12.80M | 11.20M | 9.60M | | | | | | | | 13.09M | 4.32M | | | |
|
Common Equity
|
82.14M | 85.19M | 94.76M | 108.92M | 135.63M | 178.10M | 210.85M | 222.77M | 263.49M | 263.61M | 288.38M | 272.40M | 287.08M | 285.56M | 212.26M | 153.99M |
|
Shareholder's Equity
|
82.14M | 85.19M | 94.76M | 108.92M | 135.63M | 178.10M | 210.85M | 222.77M | 263.49M | 263.61M | 288.38M | 272.40M | 287.08M | 285.56M | 212.26M | 153.99M |
|
Liabilities and Shareholders Equity
|
| 128.94M | 132.84M | 142.07M | 156.04M | 192.81M | 235.75M | 240.25M | 282.62M | 278.99M | 330.71M | 365.61M | 347.54M | 349.13M | 270.63M | 202.74M |
|
Retained Earnings
|
| 25.79M | 34.25M | 46.01M | 66.58M | 104.90M | 135.66M | 168.21M | 199.51M | 218.23M | 245.43M | 221.44M | 225.58M | 210.72M | 128.05M | 71.67M |
|
Treasury Shares
|
| 0.08M | 0.06M | 0.07M | 0.08M | 0.11M | 0.15M | 0.53M | 0.23M | 0.81M | 0.45M | 0.14M | 0.41M | 0.68M | 0.77M | 0.84M |