|
Cash & Equivalents
|
1.02M | 20.66M | 16.52M | 20.83M | 15.29M | 8.22M | 17.31M | 8.14M | 17.20M | 18.90M | 38.45M | 362.10M | 332.60M | 140.74M | 24.57M | 24.05M | 27.16M | 28.17M | 5.09M | 4.10M | 14.86M | 34.57M | 17.95M | 15.76M | 10.43M | 8.79M | 9.17M | 3.62M | 3.60M | 3.10M |
|
Short-term Investments
|
| | | | | | | | | | | | | 185.33M | 226.04M | 192.42M | 160.20M | 152.02M | 108.09M | 91.70M | 62.21M | 29.01M | 48.82M | 24.45M | 11.01M | 11.00M | 11.00M | 14.61M | 12.90M | 18.52M |
|
Cash & Current Investments
|
1.02M | 20.66M | 16.52M | 20.83M | 15.29M | 8.22M | 17.31M | 8.14M | 17.20M | 18.90M | 38.45M | 362.10M | 332.60M | 326.07M | 250.61M | 216.47M | 187.36M | 180.19M | 113.19M | 95.81M | 77.06M | 63.58M | 66.77M | 40.20M | 21.43M | 19.79M | 20.17M | 18.23M | 16.50M | 21.62M |
|
Receivables - Net
|
3.61M | 4.00M | 4.51M | 4.06M | 4.98M | 6.00M | 6.33M | 5.63M | 5.09M | 5.75M | 4.89M | 4.08M | 4.91M | 5.01M | 5.62M | 5.98M | 5.31M | 6.33M | 7.32M | 7.03M | 7.88M | 9.02M | 9.80M | 8.74M | 6.69M | 5.52M | 4.91M | 3.46M | 3.60M | 4.53M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.39M | | | | 0.47M | | | | 0.34M | | | | 0.02M | | | |
|
Receivables
|
3.61M | 4.00M | 4.51M | 4.06M | 4.98M | 6.00M | 6.33M | 5.63M | 5.09M | 5.75M | 4.89M | 4.08M | 4.91M | 5.01M | 6.01M | 5.98M | 5.31M | 6.33M | 7.79M | 7.03M | 7.88M | 9.02M | 10.14M | 8.74M | 6.69M | 5.52M | 4.93M | 3.46M | 3.60M | 4.53M |
|
Raw Materials
|
0.20M | 0.24M | | | | | 0.95M | 2.14M | 2.18M | 2.62M | 2.28M | 2.74M | 0.95M | 1.02M | 4.65M | 1.14M | 0.84M | 5.25M | 5.32M | 5.80M | 6.20M | 7.59M | 7.57M | 7.71M | 8.93M | 3.60M | 6.71M | 6.55M | 6.37M | 6.08M |
|
Work In Process
|
| | | | | | | | | | | | | | 1.66M | | | 7.07M | 7.05M | 10.00M | 10.58M | 10.54M | 9.79M | 7.97M | 4.63M | 3.58M | 2.35M | 1.56M | 0.65M | 0.39M |
|
Finished Goods
|
1.49M | 2.37M | | | | | 2.49M | 1.47M | 1.11M | 1.97M | 1.03M | 0.30M | 3.94M | 8.00M | 6.08M | 15.13M | 19.75M | 12.72M | 17.39M | 17.31M | 15.67M | 15.38M | 10.24M | 8.13M | 9.58M | 9.10M | 4.21M | 3.30M | 3.29M | 1.95M |
|
Inventory
|
1.69M | 2.61M | 1.07M | 1.41M | 3.02M | 2.60M | 3.44M | 3.61M | 3.29M | 4.59M | 3.31M | 3.04M | 4.89M | 9.02M | 12.39M | 16.27M | 20.59M | 25.05M | 29.76M | 33.11M | 32.45M | 26.43M | 22.89M | 19.59M | 19.48M | 14.32M | 11.12M | 9.56M | 8.63M | 7.05M |
|
Prepaid Assets
|
1.07M | 1.35M | 0.92M | 1.72M | 0.63M | 1.02M | 1.17M | 1.11M | 0.92M | 1.92M | 2.25M | 3.17M | 1.68M | 3.96M | 4.48M | 4.11M | 3.51M | 7.13M | 7.33M | 6.86M | 5.45M | 5.86M | 6.02M | 4.95M | 4.89M | 4.39M | 3.14M | 2.78M | 3.10M | 5.38M |
|
Current Assets
|
7.14M | 28.62M | 23.03M | 28.01M | 23.93M | 17.84M | 28.26M | 16.98M | 24.65M | 29.24M | 46.79M | 370.25M | 341.96M | 342.05M | 272.41M | 242.36M | 216.29M | 218.20M | 157.30M | 142.56M | 122.58M | 104.54M | 140.12M | 85.61M | 60.57M | 46.98M | 39.49M | 44.93M | 42.66M | 48.80M |
|
Property, Plant & Equipment (Net)
|
3.01M | 2.05M | 1.78M | 1.54M | 1.28M | 1.37M | 1.95M | 2.12M | 2.55M | 3.63M | 4.91M | 5.81M | 6.08M | 8.55M | 10.32M | 12.66M | 13.92M | 15.86M | 18.03M | 19.05M | 20.26M | 21.27M | 23.34M | 25.28M | 24.86M | 20.00M | 19.22M | 18.34M | 17.26M | 16.17M |
|
Goodwill
|
| | | | | | | | | 6.94M | 7.17M | 7.17M | 7.17M | 7.17M | 56.16M | 56.25M | 56.25M | 56.47M | 77.29M | 77.29M | 77.28M | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | 1.58M | 1.48M | 1.40M | 1.32M | 1.24M | 26.84M | 25.42M | 24.00M | 22.59M | 41.14M | 39.35M | 37.56M | 35.77M | 33.97M | 31.73M | 30.02M | 11.04M | 9.71M | 8.37M | 7.03M | 5.68M |
|
Goodwill & Intangibles
|
| | | | | | | | | 8.52M | 8.65M | 8.57M | 8.49M | 8.41M | 83.00M | 81.68M | 80.26M | 79.05M | 118.43M | 116.64M | 114.84M | 35.77M | 33.97M | 31.73M | 30.02M | 11.04M | 9.71M | 8.37M | 7.03M | 5.68M |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.10M | 0.23M | 0.27M | 0.65M | 0.75M | | | | 2.41M | 0.40M | 0.40M | 0.40M | 7.43M | 0.40M | 11.41M | 0.40M | 2.75M | 2.42M | 2.09M | 1.76M |
|
Non-Current Assets
|
3.01M | 2.05M | 1.78M | 1.54M | 1.28M | 1.37M | 1.95M | 2.12M | 2.55M | 12.16M | 13.66M | 14.61M | 14.84M | 17.61M | 104.69M | 105.85M | 105.26M | 105.50M | 150.20M | 149.59M | 148.81M | 77.37M | 74.29M | 72.38M | 68.80M | 40.38M | 37.18M | 33.48M | 33.35M | 30.26M |
|
Assets
|
10.15M | 30.67M | 24.80M | 29.55M | 25.21M | 19.21M | 30.21M | 19.10M | 27.20M | 41.40M | 60.45M | 384.86M | 356.81M | 359.66M | 377.10M | 348.21M | 321.55M | 323.70M | 307.50M | 292.15M | 271.38M | 181.90M | 214.40M | 158.00M | 129.36M | 87.36M | 76.67M | 78.41M | 76.01M | 79.06M |
|
Accounts Payables
|
2.30M | 2.36M | 1.35M | 0.87M | 3.62M | 2.63M | 2.70M | 3.18M | 2.85M | 5.67M | 2.93M | 2.21M | 3.75M | 7.88M | 10.77M | 6.59M | 7.70M | 9.41M | 12.53M | 15.78M | 11.91M | 15.37M | 10.38M | 9.84M | 8.73M | 8.70M | 6.96M | 6.56M | 6.24M | 5.99M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | 69.80M | 29.08M | 19.36M | 14.95M | 20.36M | 13.04M | 11.76M | 9.82M |
|
Payables
|
2.30M | 2.36M | 1.35M | 0.87M | 3.62M | 2.63M | 2.70M | 3.18M | 2.85M | 5.67M | 2.93M | 2.21M | 3.75M | 7.88M | 10.77M | 6.59M | 7.70M | 9.41M | 12.53M | 15.78M | 11.91M | 15.37M | 80.19M | 38.92M | 28.09M | 23.65M | 27.32M | 19.60M | 18.01M | 15.81M |
|
Accumulated Expenses
|
3.51M | 2.82M | 2.90M | 3.63M | 2.70M | 3.43M | 3.23M | 2.73M | 2.43M | 4.47M | 5.60M | 4.66M | 6.54M | 9.42M | 8.62M | 8.94M | 7.76M | 11.74M | 10.55M | 9.25M | 8.32M | 11.55M | 8.09M | 11.03M | 5.53M | 5.88M | 5.64M | 3.94M | 3.40M | 4.71M |
|
Short term Debt
|
6.73M | | | | 0.80M | 0.95M | 20.08M | 16.97M | 13.94M | 14.24M | | | | | | | 9.22M | 9.30M | 9.38M | 9.46M | 10.00M | 10.00M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | 1.47M | 1.73M | 1.76M | 1.78M | 2.26M | 2.23M | 2.01M | 2.19M | 2.16M | 2.19M | 2.14M | 1.96M | 2.99M | 1.59M | 1.35M | 1.02M |
|
Current Deferred Revenue
|
0.21M | 0.34M | 0.27M | 0.21M | 0.42M | 0.42M | 0.36M | 0.32M | 0.29M | 0.41M | 0.42M | 0.30M | 0.45M | 0.41M | 0.68M | 1.11M | 1.18M | 0.98M | 0.87M | 1.13M | 0.98M | 0.81M | 0.78M | 1.03M | 1.15M | 1.20M | 1.13M | 1.02M | 1.17M | 1.18M |
|
Total Current Liabilities
|
16.65M | 5.51M | 4.52M | 4.71M | 7.54M | 7.44M | 26.37M | 23.19M | 19.51M | 24.78M | 8.95M | 7.17M | 10.73M | 17.70M | 21.84M | 18.66M | 27.91M | 33.50M | 35.88M | 38.13M | 33.50M | 40.19M | 100.03M | 58.51M | 37.17M | 32.95M | 37.34M | 26.41M | 24.18M | 22.98M |
|
Capital Leases
|
| | | | | | | | | | | | | | 3.64M | 3.64M | 3.63M | 3.63M | 3.62M | 3.61M | 3.60M | 3.60M | 3.58M | 3.58M | 3.56M | 3.55M | 3.54M | 3.53M | 3.51M | 3.50M |
|
Non-Current Debt
|
| 9.01M | 9.03M | 18.38M | 18.62M | 18.78M | | | 1.77M | 1.77M | 16.32M | 14.87M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.14M | 0.14M | 0.30M | 0.30M | 0.22M | 0.22M | 0.18M | 0.13M | 0.08M | 0.09M | 0.10M | 0.11M | 0.21M | 0.16M | 0.15M | 0.13M | 0.20M | 0.14M | 0.13M | 0.19M | 0.19M | 0.15M | 0.15M | 0.14M | 0.27M | 0.26M | 0.27M | 0.29M | 0.24M | 0.19M |
|
Preferred Stock Liabilities
|
31.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 5.29M | 7.18M | 6.83M | 6.48M | 5.50M | 7.28M | 6.78M | 6.27M | 3.59M | 4.95M | 4.38M | 3.69M | 0.14M | 1.59M | 4.05M | 3.62M |
|
Other Non-Current Liabilities
|
0.57M | 0.77M | 0.81M | 0.29M | 0.17M | 0.15M | 0.04M | | | 0.07M | | | | 0.23M | 9.07M | | | | 12.97M | 13.68M | 14.57M | 14.88M | 10.89M | 10.25M | 5.77M | | | | | |
|
Total Non-Current Liabilities
|
16.80M | 14.67M | 13.86M | 23.39M | 26.38M | 26.44M | 26.55M | | | 26.64M | | | | 17.86M | 30.92M | | | | 45.13M | 46.98M | 42.05M | 48.02M | 107.36M | 64.97M | 43.25M | | | | | |
|
Total Liabilities
|
17.36M | 15.43M | 14.67M | 23.68M | 26.56M | 26.59M | 26.59M | 23.32M | 21.37M | 26.72M | 25.37M | 22.14M | 10.94M | 18.09M | 39.98M | 37.03M | 36.82M | 41.96M | 58.10M | 60.66M | 56.62M | 62.91M | 118.25M | 75.22M | 49.03M | 38.49M | 41.30M | 30.23M | 30.64M | 29.26M |
|
Total Debt
|
6.73M | 9.01M | 9.03M | 18.38M | 19.42M | 19.73M | 20.08M | 16.97M | 15.71M | 16.01M | 16.32M | 14.87M | | | | | 9.22M | 9.30M | 9.38M | 9.46M | 10.00M | 10.00M | | | | | | | | |
|
Common Equity
|
-50.23M | 15.24M | 10.14M | 5.87M | -1.34M | -7.38M | 3.61M | -4.21M | 5.84M | 14.68M | 35.08M | 362.72M | 345.87M | 341.56M | 337.12M | 311.19M | 284.73M | 281.74M | 249.40M | 231.49M | 214.76M | 119.00M | 96.16M | 82.77M | 80.33M | 48.86M | 35.38M | 48.19M | 45.37M | 49.80M |
|
Shareholder's Equity
|
-50.23M | 15.24M | 10.14M | 5.87M | -1.34M | -7.38M | 3.61M | -4.21M | 5.84M | 14.68M | 35.08M | 362.72M | 345.87M | 341.56M | 337.12M | 311.19M | 284.73M | 281.74M | 249.40M | 231.49M | 214.76M | 119.00M | 96.16M | 82.77M | 80.33M | 48.86M | 35.38M | 48.19M | 45.37M | 49.80M |
|
Liabilities and Shareholders Equity
|
10.15M | 30.67M | 24.80M | 29.55M | 25.21M | 19.21M | 30.21M | 19.10M | 27.20M | 41.40M | 60.45M | 384.86M | 356.81M | 359.66M | 377.10M | 348.21M | 321.55M | 323.70M | 307.50M | 292.15M | 271.38M | 181.90M | 214.40M | 158.00M | 129.36M | 87.36M | 76.67M | 78.41M | 76.01M | 79.06M |
|
Retained Earnings
|
-54.27M | -66.35M | -72.76M | -80.61M | -88.28M | -94.68M | -102.60M | -113.09M | -121.20M | -132.00M | -143.68M | -153.63M | -172.42M | -193.17M | -216.12M | -246.07M | -278.23M | -310.04M | -348.71M | -385.84M | -424.80M | -537.32M | -581.21M | -612.63M | -628.90M | -673.10M | -693.23M | -696.33M | -703.20M | -711.70M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.36M | 0.30M | 0.29M | 0.29M | 0.03M | 2.46M | 0.23M | 0.27M | 0.00M | 0.18M | 0.56M | 0.41M | 0.01M | 0.01M | 0.00M | 0.00M |