|
Cash & Equivalents
|
20.87M | 32.35M | 33.94M | 129.78M | 131.31M | 132.82M | 104.90M | 162.41M | 163.86M | 162.43M | 164.22M | 175.40M | 176.57M | 161.98M | 99.69M | 132.61M | 133.06M | 154.68M | 131.09M | 2.49M | 158.91M | 158.89M | 10.30M | 9.68M | 14.19M | 7.68M | 0.03M | 0.04M | 0.04M | 0.35M | 0.02M | 0.01M |
|
Cash & Current Investments
|
20.87M | 32.35M | 33.94M | 129.78M | 131.31M | 132.82M | 104.48M | 162.41M | 163.86M | 161.20M | 128.32M | 175.40M | 162.64M | 161.46M | 99.76M | 132.61M | 135.87M | 154.24M | 130.70M | 2.49M | 158.24M | 112.86M | 10.30M | 9.68M | 14.19M | 7.68M | 0.03M | 0.04M | 0.04M | 0.35M | 0.02M | 0.01M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.03M | | | | | | | 1.75M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.03M | | | | | | | 1.75M |
|
Raw Materials
|
1.02M | | | 1.56M | | | | 2.22M | | | | 3.45M | | | | 3.42M | | | | 1.07M | | | 0.96M | | 1.13M | | | | | | | |
|
Inventory
|
1.62M | 1.93M | | 0.85M | 1.99M | 3.69M | 14.01M | 0.62M | 6.67M | 10.10M | 33.68M | 1.63M | 14.71M | 8.82M | 32.76M | 5.27M | 14.43M | 5.78M | 32.26M | 15.93M | 13.08M | 35.12M | 2.25M | 16.36M | 9.22M | 5.00M | | | | | | |
|
Prepaid Assets
|
0.38M | 0.78M | | 0.75M | 0.62M | 0.43M | 18.33M | 0.11M | 9.05M | 33.55M | 21.20M | 2.26M | 2.57M | 9.08M | 9.85M | 2.81M | 3.86M | 7.05M | 15.05M | 9.47M | 8.64M | 17.09M | 12.56M | 20.29M | -1.57M | 15.58M | -0.02M | 0.65M | -0.04M | 0.85M | 2.46M | 1.66M |
|
Current Assets
|
41.61M | 51.32M | | 164.68M | 182.51M | 194.06M | 221.75M | 230.43M | 228.80M | 245.68M | 279.29M | 257.84M | 257.22M | 266.37M | 279.60M | 270.77M | 269.11M | 271.83M | 249.66M | 250.52M | 252.20M | 232.58M | 143.17M | 111.62M | 117.55M | | 95.51M | 78.88M | 86.60M | 28.10M | | 3.42M |
|
Property, Plant & Equipment (Net)
|
0.41M | 0.28M | | 0.25M | 0.47M | 1.84M | 1.84M | 2.78M | 2.68M | 2.39M | 2.73M | 2.48M | 2.29M | 1.97M | 1.78M | 1.53M | 1.33M | 1.17M | 1.05M | 0.87M | 0.74M | 0.76M | 0.60M | 0.47M | 0.11M | 0.32M | 6.17M | 5.52M | 5.39M | 5.05M | 5.03M | |
|
Intangibles
|
| | | | | | | | | | | 2.03M | 1.64M | 1.57M | 1.49M | 1.41M | 1.29M | 1.21M | 1.13M | 1.04M | 0.94M | 0.85M | 2.74M | 1.89M | 5.41M | 5.10M | 758.24 | 703.02 | 571.10 | 6.23M | 553.37 | 6.42M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 2.03M | 1.64M | 1.57M | 1.49M | 1.41M | 1.32M | 1.20M | 1.13M | 1.04M | 0.94M | 0.85M | 2.74M | 1.89M | 5.41M | 5.10M | 758.24 | 703.02 | 571.10 | 6.23M | 553.37 | 6.42M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 8.92M | 7.91M | 8.22M | 8.58M | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.01M | | | 15.32M | 2.31M | | | | | 0.22M | | | | | | | | | | | | | | 79.98M | | | | | | | |
|
Non-Current Assets
|
0.41M | 0.29M | | 1.00M | 1.09M | 2.27M | 2.87M | 4.28M | 4.08M | 3.79M | 4.14M | 5.93M | 5.36M | 4.98M | 4.71M | 4.39M | 4.04M | 3.80M | 3.62M | 12.27M | 11.02M | 11.27M | 3.34M | 2.36M | 0.11M | | 6.17M | 5.52M | 5.39M | 11.27M | | 6.44M |
|
Assets
|
42.02M | 51.61M | | 165.68M | 183.60M | 196.33M | 224.62M | 234.71M | 232.89M | 249.46M | 283.42M | 263.77M | 262.58M | 271.36M | 284.31M | 275.17M | 273.15M | 275.63M | 253.28M | 262.80M | 263.21M | 243.85M | 146.51M | 113.98M | 117.66M | | 101.68M | 84.40M | 91.99M | 39.38M | 34.30M | 9.86M |
|
Accounts Payables
|
4.11M | 9.90M | | 6.97M | 11.23M | 7.48M | 29.93M | 13.16M | 16.28M | 19.64M | | 14.49M | 18.29M | 10.86M | 33.06M | 4.21M | 13.95M | 6.50M | 18.77M | 7.38M | 11.47M | 6.16M | 1.08M | 1.94M | 29.38M | 1.60M | 24.50M | 22.70M | 23.05M | | | 0.18M |
|
Notes Payables
|
| | | | 9.13M | 2.31M | | | | | 4.22M | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
4.11M | 9.90M | | 6.97M | 20.36M | 9.79M | 29.81M | 13.16M | 16.28M | 19.72M | 4.17M | 14.49M | 18.23M | 10.83M | 33.09M | 4.21M | 14.25M | 6.48M | 18.71M | 7.38M | 11.42M | 6.17M | 1.08M | 1.94M | 29.38M | 1.60M | 24.50M | 22.70M | 23.05M | | | 0.18M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.30M | | | | | -0.10M | | 1.37M | 10.24M | 1.28M | 12.62M | 12.57M | 3.06M |
|
Other Accumulated Expenses
|
2.66M | 2.83M | | 5.77M | 4.69M | 21.57M | 14.37M | 5.98M | 11.81M | 24.53M | 29.25M | 5.45M | 2.17M | 2.01M | 2.06M | 4.78M | 3.04M | 2.33M | 7.50M | 5.62M | 6.49M | 6.51M | 8.00M | 7.27M | 0.63M | 1.23M | 0.28M | 3.65M | 0.48M | 3.59M | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M |
|
Current Taxes
|
1.75M | 0.74M | | 2.10M | 1.64M | 1.71M | 3.60M | 5.90M | 2.33M | 1.27M | 2.93M | 3.06M | 2.11M | 0.99M | 0.69M | 3.07M | 1.93M | 1.20M | 0.39M | 0.39M | 0.39M | 0.39M | 0.38M | 0.37M | 2.05M | 0.35M | 4.93M | 4.57M | 4.64M | 4.51M | 4.49M | 0.24M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | 0.72M | | | | | -0.41M | | | | | | | |
|
Total Current Liabilities
|
8.52M | 13.47M | | 14.84M | 26.69M | 33.06M | 47.91M | 40.50M | 30.41M | 45.44M | 68.83M | 39.26M | 31.22M | 35.71M | 47.18M | 28.49M | 27.39M | 27.18M | 35.76M | 45.91M | 45.85M | 27.61M | 31.81M | 21.48M | 32.70M | | 44.31M | 43.88M | 46.26M | 43.91M | 44.61M | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.82M | 1.39M | | 1.80M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | 1.36M | | | 1.16M | | 1.23M | | 1.82M | 8.09M | 9.07M | -3.05M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 23.04M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 79.98M | 75.02M | | | | | | 0.05M |
|
Other Non-Current Liabilities
|
6.44M | 6.44M | | 10.43M | 10.55M | 10.68M | 10.87M | 14.80M | 14.94M | 14.81M | 14.97M | 17.94M | 18.06M | 18.29M | 18.32M | 20.16M | 19.72M | 19.77M | 19.98M | 19.98M | 19.78M | 19.78M | 19.22M | 18.81M | 17.97M | | 2.84M | 2.63M | 2.67M | 2.60M | | |
|
Total Non-Current Liabilities
|
2.08M | 7.03M | | 4.41M | 16.13M | 22.39M | 36.88M | 25.70M | 15.48M | 30.76M | 53.28M | 21.31M | 13.12M | 17.37M | 28.87M | 8.33M | 7.83M | 7.40M | 15.73M | -3.22M | 25.96M | 7.84M | 12.60M | 2.67M | 5.15M | | 98.80M | 39.25M | 89.26M | 43.88M | | |
|
Total Liabilities
|
8.52M | 13.47M | | 14.84M | 26.69M | 33.06M | 47.71M | 40.50M | 30.41M | 45.63M | 68.08M | 39.26M | 31.13M | 35.60M | 47.21M | 28.49M | 27.97M | 27.10M | 35.65M | 45.91M | 45.66M | 27.64M | 31.81M | 21.48M | 23.12M | | 101.63M | 41.88M | 91.93M | 46.48M | 44.61M | 5.96M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | | |
|
Common Equity
|
33.50M | 38.14M | | 150.84M | 156.92M | 163.26M | 176.72M | 194.21M | 202.47M | 204.02M | 214.59M | 224.51M | 231.36M | 235.65M | 237.13M | 246.68M | 245.76M | 248.45M | 217.52M | 216.88M | 217.36M | 216.24M | 56.66M | 92.50M | 84.96M | | 0.05M | 40.52M | 0.06M | -7.10M | -10.31M | 3.90M |
|
Shareholder's Equity
|
33.50M | | | 150.84M | | | | 194.21M | | | | 224.51M | | | | 246.68M | | | | 216.88M | | | 56.66M | | 84.96M | | 57.37M | 40.52M | 45.73M | -7.10M | -10.31M | 3.90M |
|
Liabilities and Shareholders Equity
|
42.02M | 51.61M | | 165.68M | 183.60M | 196.33M | 223.71M | 234.71M | 232.89M | 250.49M | 280.34M | 263.77M | 261.84M | 270.49M | 284.50M | 275.17M | 278.94M | 274.84M | 252.52M | 262.80M | 262.10M | 244.08M | 146.51M | 113.98M | 117.66M | | 101.68M | 84.40M | 91.99M | 39.38M | 34.30M | 9.86M |
|
Retained Earnings
|
25.62M | 30.26M | | 60.73M | 66.36M | 72.61M | 85.12M | 99.40M | 107.23M | 109.56M | 119.80M | 126.55M | 132.79M | 135.93M | 137.22M | 144.46M | 145.65M | 148.13M | 116.18M | 115.49M | 116.98M | 115.87M | 17.00M | -3.18M | 7.93M | | -16.47M | 25.46M | -22.37M | -69.12M | | -74.51M |