|
Assets
|
| 36.00M | 33.22M | 36.58M | 70.76M | 75.13M | 84.83M | 67.54M | 232.00M | 183.38M | 181.02M | 237.67M | 255.63M | 289.61M | 335.57M | 381.86M |
|
Cash & Equivalents
|
7.60M | 12.99M | 6.43M | 5.98M | 9.07M | 19.27M | 19.27M | 12.74M | 83.96M | 27.46M | 31.71M | 88.14M | 68.12M | 50.93M | 58.92M | 51.15M |
|
Cash & Current Investments
|
7.60M | 12.99M | 6.43M | 5.98M | 9.07M | 19.27M | 19.27M | 12.74M | 83.96M | 27.46M | 31.71M | 88.14M | 68.12M | 50.93M | 58.92M | 51.15M |
|
Receivables - Net
|
| 1.63M | 2.44M | 2.62M | 2.68M | 5.97M | 4.90M | 6.83M | 15.75M | 21.91M | 17.27M | 27.47M | 37.70M | 30.20M | 43.85M | 37.93M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.60M | 2.60M | 3.30M |
|
Receivables
|
| 1.63M | 2.44M | 2.62M | 2.68M | 5.97M | 4.90M | 6.83M | 15.75M | 21.91M | 17.27M | 27.47M | 37.70M | 30.80M | 46.45M | 41.23M |
|
Inventory
|
| 2.67M | 2.51M | 1.82M | 1.49M | 4.22M | 2.03M | 5.19M | 8.04M | 11.27M | 9.13M | 5.29M | 19.75M | 31.87M | 40.79M | 45.70M |
|
Current Deferred Tax Assets
|
| | | | 0.91M | 1.26M | 2.27M | | | | | | | | | |
|
Prepaid Assets
|
| 0.85M | 0.56M | 0.18M | 0.36M | 0.57M | 0.99M | 0.88M | 0.93M | 1.56M | 1.78M | 2.41M | 4.29M | 3.75M | 7.84M | 12.73M |
|
Current Assets
|
| 18.43M | 12.14M | 10.73M | 14.63M | 24.33M | 30.78M | 35.39M | 113.28M | 68.93M | 67.36M | 131.28M | 136.58M | 123.38M | 157.79M | 152.93M |
|
Property, Plant & Equipment (Net)
|
| 7.40M | 11.80M | 17.24M | 21.14M | 12.87M | 9.77M | 11.11M | 11.27M | 9.59M | 7.87M | 5.57M | 12.78M | 25.28M | 34.03M | 39.12M |
|
Goodwill
|
| 7.66M | 7.66M | 7.66M | 7.66M | 7.66M | 11.70M | 11.49M | 64.15M | 63.95M | 63.95M | 63.95M | 66.66M | 92.00M | 94.90M | 103.22M |
|
Intangibles
|
| 2.19M | 1.20M | 0.45M | 0.43M | 0.43M | 0.80M | 0.62M | 29.32M | 26.17M | 23.03M | 19.99M | 17.95M | 27.81M | 24.63M | 23.33M |
|
Goodwill & Intangibles
|
| 9.86M | 8.86M | 8.12M | 8.10M | 8.10M | 12.50M | 12.11M | 93.47M | 90.12M | 86.98M | 83.94M | 84.60M | 119.82M | 119.53M | 126.55M |
|
Long-Term Deferred Tax
|
| | | 51.08M | 50.09M | 50.04M | 27.72M | 27.67M | | | | | | | | 43.25M |
|
Other Non-Current Assets
|
| 0.13M | 0.08M | 0.08M | 0.19M | 0.35M | 0.35M | 0.32M | 0.72M | 2.10M | 1.99M | 2.21M | 4.57M | 5.25M | 6.19M | 6.52M |
|
Non-Current Assets
|
| 17.58M | 21.08M | 25.85M | 56.13M | 50.80M | 54.06M | 32.15M | 118.71M | 114.45M | 113.66M | 106.39M | 119.05M | 166.23M | 177.77M | 228.93M |
|
Accounts Payables
|
| 5.64M | 6.14M | 7.30M | 7.75M | 10.54M | 12.35M | 16.34M | 30.47M | 27.58M | 27.06M | 36.77M | 48.44M | 52.87M | 78.89M | 58.74M |
|
Payables
|
| 5.64M | 6.14M | 7.30M | 7.75M | 10.54M | 12.35M | 16.34M | 30.47M | 27.58M | 27.06M | 36.77M | 48.44M | 52.87M | 78.89M | 58.74M |
|
Accumulated Expenses
|
| 1.09M | 3.34M | 1.47M | 1.92M | 2.11M | 3.47M | 11.87M | 19.29M | 23.70M | 30.27M | 26.46M | 28.15M | 26.28M | 24.01M | 19.75M |
|
Short term Debt
|
| 0.16M | 0.47M | 3.00M | 5.00M | 4.00M | 7.12M | 3.20M | 34.64M | 12.50M | 3.33M | 0.68M | 0.69M | 0.88M | 1.27M | 1.92M |
|
Current Leases
|
| | | | | | | | | 0.11M | 0.11M | | | | | |
|
Current Taxes
|
| | | | 0.02M | 0.05M | 0.02M | 0.01M | | 0.25M | | | | | | |
|
Current Deferred Revenue
|
| | | | 0.38M | 0.86M | 0.86M | 0.27M | 0.51M | 1.68M | 1.70M | 1.76M | 1.89M | 1.67M | 1.73M | 1.99M |
|
Total Current Liabilities
|
| 6.88M | 9.94M | 12.02M | 15.24M | 18.04M | 28.18M | 38.73M | 84.91M | 65.47M | 62.35M | 65.67M | 79.18M | 81.69M | 105.89M | 82.40M |
|
Capital Leases
|
| | | | | | | 0.40M | 1.13M | 0.10M | | | | | | |
|
Non-Current Debt
|
| 0.10M | 0.26M | 0.12M | 0.25M | 1.85M | 1.58M | 1.06M | 1.13M | 0.28M | 12.44M | 13.64M | 13.93M | 37.55M | 36.28M | 36.75M |
|
Non-Current Deffered Revenue
|
| | | | 0.76M | 0.90M | 0.04M | 0.10M | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 2.72M | 2.72M | 2.72M |
|
Non-Current Deferred Tax Liability
|
| | 0.01M | 0.04M | | | | 0.09M | 0.07M | 0.07M | 0.14M | 0.18M | 0.19M | 5.74M | 6.63M | 5.07M |
|
Operating Leases
|
| | | | | | | | | | 5.82M | 4.81M | 3.90M | 3.77M | 9.78M | |
|
Other Non-Current Liabilities
|
| 2.73M | 0.92M | 0.65M | 0.59M | 0.98M | | | | | | | | | 8.46M | 8.96M |
|
Total Non-Current Liabilities
|
| 3.00M | 1.62M | 1.18M | 1.78M | 3.78M | 1.63M | 1.21M | 1.26M | 0.35M | 17.32M | 17.47M | 16.48M | 40.33M | 45.21M | 45.71M |
|
Total Liabilities
|
-22.81M | 9.88M | 11.56M | 13.20M | 17.03M | 21.82M | 29.81M | 39.94M | 86.17M | 65.81M | 79.67M | 83.14M | 95.66M | 122.02M | 151.10M | 128.11M |
|
Total Debt
|
| 0.25M | 0.73M | 3.12M | 5.25M | 5.85M | 8.70M | 4.26M | 35.77M | 12.77M | 15.76M | 14.32M | 14.62M | 38.43M | 37.55M | 38.66M |
|
Common Equity
|
22.81M | 26.13M | 21.66M | 23.38M | 53.74M | 53.31M | 55.02M | 24.47M | 142.69M | 114.42M | 98.22M | 151.39M | 156.83M | 164.87M | 181.75M | 251.03M |
|
Shareholder's Equity
|
22.81M | 26.13M | 21.66M | 23.38M | 53.74M | 53.31M | 55.02M | 24.47M | 142.69M | 114.42M | 98.22M | 151.39M | 156.83M | 164.87M | 181.75M | 251.03M |
|
Liabilities and Shareholders Equity
|
| 36.00M | 33.22M | 36.58M | 70.76M | 75.13M | 84.83M | 67.54M | 232.00M | 183.38M | 181.02M | 237.67M | 255.63M | 289.61M | 335.57M | 381.86M |
|
Retained Earnings
|
| -196.79M | -202.00M | -201.14M | -173.61M | -174.70M | -181.51M | -221.53M | -232.75M | -262.43M | -303.02M | -311.38M | -313.08M | -312.45M | -300.46M | -235.93M |
|
Preferred Shares
|
| 3.14M | 3.14M | 3.14M | 3.14M | 3.14M | 4.45M | | | | | | | | | |
|
Treasury Shares
|
0.01M | 0.19M | 0.17M | 0.10M | 0.04M | 0.02M | 0.13M | 0.12M | 0.17M | 0.04M | 0.21M | 0.14M | 0.45M | 0.42M | 0.55M | 0.71M |