|
Cash & Equivalents
|
| | 59.11M | 47.13M | 170.91M | 142.07M | 131.18M | 121.35M | 109.98M | 106.19M | 103.28M | 90.81M | 82.99M | 90.57M | 80.11M | 70.40M | 100.16M | 105.93M | 102.67M | 95.03M | 85.12M | 75.71M |
|
Cash & Current Investments
|
| | 59.11M | 47.13M | 170.91M | 142.07M | 131.18M | 121.35M | 109.98M | 106.19M | 103.28M | 90.81M | 82.99M | 90.57M | 80.11M | 70.40M | 100.16M | 105.93M | 102.67M | 95.03M | 85.12M | 75.71M |
|
Receivables - Net
|
| | 1.28M | 2.24M | 3.42M | 2.56M | 3.67M | 3.60M | 5.30M | 5.50M | 6.43M | 6.73M | 6.37M | 7.60M | 8.49M | 8.61M | 9.03M | 9.30M | 9.01M | 7.15M | 8.21M | 10.70M |
|
Receivables
|
| | 1.28M | 2.24M | 3.42M | 2.56M | 3.67M | 3.60M | 5.30M | 5.50M | 6.43M | 6.73M | 6.37M | 7.60M | 8.49M | 8.61M | 9.03M | 9.30M | 9.01M | 7.15M | 8.21M | 10.70M |
|
Raw Materials
|
| | 1.36M | 0.93M | 1.08M | 1.59M | 2.40M | 2.46M | 2.14M | 2.39M | 3.04M | 4.42M | 4.88M | 4.71M | 4.54M | 4.51M | 6.53M | 6.86M | 7.05M | 7.70M | 8.12M | 8.63M |
|
Work In Process
|
| | 0.32M | 0.34M | 0.29M | 0.48M | 0.75M | 0.75M | 0.92M | 1.03M | 0.52M | 2.33M | 1.17M | 0.65M | 0.75M | 1.37M | 0.28M | 0.35M | 0.39M | 0.23M | 0.14M | 0.47M |
|
Finished Goods
|
| | 1.66M | 1.89M | 2.07M | 1.80M | 2.11M | 2.63M | 3.01M | 3.53M | 4.68M | 4.17M | 4.84M | 5.62M | 5.76M | 5.34M | 5.08M | 4.90M | 4.23M | 3.79M | 3.13M | 3.10M |
|
Inventory
|
| | 3.34M | 3.16M | 3.44M | 3.88M | 5.26M | 5.83M | 6.06M | 6.96M | 8.24M | 10.93M | 10.89M | 10.98M | 11.06M | 11.22M | 11.89M | 12.11M | 11.67M | 11.72M | 11.39M | 12.21M |
|
Prepaid Assets
|
| | 0.60M | 1.68M | 2.92M | 2.58M | 2.09M | 1.16M | 3.07M | 4.22M | 2.63M | 3.54M | 3.35M | 2.99M | 2.66M | 1.76M | 2.79M | 2.50M | 2.78M | 2.25M | 3.16M | 3.07M |
|
Current Assets
|
| | 64.34M | 54.22M | 180.70M | 151.10M | 142.20M | 131.94M | 124.41M | 122.88M | 120.58M | 112.01M | 103.60M | 112.09M | 102.32M | 91.99M | 123.87M | 129.81M | 126.13M | 116.14M | 107.89M | 101.65M |
|
Property, Plant & Equipment (Net)
|
| | 0.41M | 0.82M | 0.94M | 1.43M | 1.66M | 1.61M | 1.75M | 1.70M | 1.80M | 1.82M | 1.72M | 1.76M | 2.55M | 2.76M | 2.63M | 2.50M | 2.44M | 2.35M | 2.45M | 2.24M |
|
Other Non-Current Assets
|
| | 0.03M | 0.03M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets
|
| | 0.44M | 0.85M | 1.01M | 1.45M | 2.20M | 2.10M | 2.16M | 2.06M | 2.11M | 2.96M | 2.81M | 3.14M | 3.85M | 3.99M | 3.80M | 3.60M | 3.46M | 3.42M | 3.44M | 3.15M |
|
Assets
|
| | 64.78M | 55.06M | 181.71M | 152.55M | 144.41M | 134.04M | 126.58M | 124.94M | 122.69M | 114.97M | 106.40M | 115.23M | 106.17M | 95.98M | 127.67M | 133.41M | 129.59M | 119.56M | 111.33M | 104.79M |
|
Accounts Payables
|
| | 0.48M | 0.89M | 0.54M | 0.51M | 1.61M | 0.61M | 1.28M | 1.72M | 2.00M | 2.93M | 1.13M | 1.88M | 2.61M | 3.52M | 3.28M | 2.58M | 2.75M | 3.03M | 3.63M | 3.83M |
|
Payables
|
| | 0.48M | 0.89M | 0.54M | 0.51M | 1.61M | 0.61M | 1.28M | 1.72M | 2.00M | 2.93M | 1.13M | 1.88M | 2.61M | 3.52M | 3.28M | 2.58M | 2.75M | 3.03M | 3.63M | 3.83M |
|
Accumulated Expenses
|
| | 3.58M | 3.77M | 4.98M | 5.40M | 4.99M | 5.30M | 6.12M | 6.37M | 5.96M | 5.99M | 6.27M | 5.98M | 5.79M | 5.61M | 7.67M | 8.18M | 5.76M | 6.66M | 7.59M | 9.48M |
|
Other Accumulated Expenses
|
| | 0.15M | 0.66M | 0.54M | 0.33M | 0.53M | 0.54M | 0.82M | 0.78M | 0.98M | 1.09M | 0.87M | 0.61M | 0.80M | 0.95M | 1.05M | 0.88M | 0.80M | 1.03M | 0.61M | 0.75M |
|
Short term Debt
|
| | | 1.33M | 3.33M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | 0.21M | | | 0.22M | 0.23M | 0.18M | 0.17M | 0.23M | 0.24M | 0.25M | 0.28M | 0.28M | 0.29M | 0.33M | 0.34M | |
|
Current Taxes
|
| | 0.04M | | | 0.35M | | | | 0.12M | 0.11M | 0.08M | 0.10M | 0.12M | 0.14M | 0.08M | 0.17M | 0.14M | 0.14M | 0.05M | 0.13M | 0.09M |
|
Total Current Liabilities
|
| | 7.98M | 25.04M | 8.85M | 5.91M | 6.59M | 5.91M | 7.40M | 8.09M | 7.96M | 8.93M | 7.41M | 7.86M | 8.40M | 9.13M | 10.95M | 10.76M | 8.51M | 9.69M | 11.22M | 13.32M |
|
Non-Current Debt
|
| | 19.28M | 18.08M | 16.15M | | | | | 6.75M | 14.22M | 14.25M | 14.29M | 29.22M | 29.27M | 29.32M | 49.21M | 49.27M | 49.33M | 49.39M | 49.45M | 49.51M |
|
Preferred Stock Liabilities
|
| | 329.98M | 329.98M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 0.30M | 0.25M | 0.17M | 0.12M | 0.06M | 0.95M | 0.92M | 1.16M | 1.09M | 1.02M | 0.95M | 0.88M | 0.80M | 0.82M | 0.73M | 0.64M |
|
Other Non-Current Liabilities
|
| | 0.78M | 0.88M | 0.94M | 0.68M | 0.71M | 0.73M | 0.76M | 0.81M | 0.81M | 0.89M | 0.96M | 1.04M | 1.15M | 1.26M | 1.38M | 1.45M | 1.59M | 1.73M | 1.87M | 2.00M |
|
Total Non-Current Liabilities
|
| | 27.25M | 43.13M | 25.00M | 5.91M | 6.90M | 6.16M | 7.57M | 14.95M | 22.23M | 24.12M | 22.62M | 38.25M | 38.76M | 39.47M | 61.11M | 60.91M | 58.64M | 59.90M | 61.40M | 63.47M |
|
Total Liabilities
|
| | 28.03M | 44.01M | 25.94M | 6.59M | 7.60M | 6.89M | 8.33M | 15.76M | 23.05M | 25.01M | 23.58M | 39.28M | 39.91M | 40.73M | 62.49M | 62.36M | 60.23M | 61.63M | 63.27M | 65.47M |
|
Total Debt
|
| | 19.28M | 19.41M | 19.48M | | | | | 6.75M | 14.22M | 14.25M | 14.29M | 29.22M | 29.27M | 29.32M | 49.21M | 49.27M | 49.33M | 49.39M | 49.45M | 49.51M |
|
Common Equity
|
| | -293.24M | -318.93M | 155.76M | 145.96M | 136.80M | 127.15M | 118.24M | 109.18M | 99.64M | 89.96M | 82.83M | 75.95M | 66.26M | 55.25M | 65.18M | 71.06M | 69.36M | 57.93M | 48.05M | 39.32M |
|
Shareholder's Equity
|
| | -293.24M | -318.93M | 155.76M | 145.96M | 136.80M | 127.15M | 118.24M | 109.18M | 99.64M | 89.96M | 82.83M | 75.95M | 66.26M | 55.25M | 65.18M | 71.06M | 69.36M | 57.93M | 48.05M | 39.32M |
|
Liabilities and Shareholders Equity
|
| | 64.78M | 55.06M | 181.71M | 152.55M | 144.41M | 134.04M | 126.58M | 124.94M | 122.69M | 114.97M | 106.40M | 115.23M | 106.17M | 95.98M | 127.67M | 133.41M | 129.59M | 119.56M | 111.33M | 104.79M |
|
Retained Earnings
|
| | -351.68M | -378.05M | -384.18M | -394.75M | -404.75M | -415.82M | -425.65M | -436.18M | -447.56M | -459.21M | -468.22M | -477.38M | -499.57M | -513.60M | -526.70M | -537.35M | -551.11M | -565.85M | -578.72M | -590.65M |
|
Treasury Shares
|
0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | 0.33M | 0.34M | 0.35M | 0.38M |