|
Cash & Equivalents
|
46.20M | 35.11M | 32.21M | 22.80M | 20.80M | 70.59M | 49.55M | 44.14M | 38.61M | 32.20M | 30.92M | 20.09M | 35.05M | | | | 31.70M | | | | 83.69M | | | |
|
Short-term Investments
|
1.10M | -2.46M | -2.81M | -11.02M | 7.43M | -2.75M | 13.41M | 11.27M | 10.18M | 5.18M | 5.01M | 10.43M | | | | | 7.99M | | | | 70.37M | | | |
|
Cash & Current Investments
|
47.31M | 32.64M | 29.40M | 11.78M | 28.23M | 67.84M | 62.96M | 55.41M | 48.80M | 37.37M | 35.93M | 30.52M | 35.05M | | | | 39.69M | | | | 154.06M | | | |
|
Receivables - Net
|
6.03M | 7.08M | 10.81M | 19.83M | 26.13M | 14.61M | 17.20M | 14.75M | 19.65M | 8.49M | 8.18M | 5.72M | 19.08M | | | | 23.14M | | | | 22.13M | | | |
|
Receivables - Other
|
0.69M | 0.53M | 0.53M | 0.54M | 0.40M | 0.11M | 0.11M | 0.11M | 0.21M | | | | 1.52M | | | | 4.71M | | | | 4.15M | | | |
|
Receivables
|
6.72M | 7.61M | 11.33M | 20.37M | 26.53M | 14.72M | 17.32M | 14.86M | 19.86M | 8.49M | 8.18M | 5.72M | 20.60M | | | | 27.85M | | | | 26.28M | | | |
|
Inventory
|
2.66M | 4.15M | 6.75M | 8.19M | 7.11M | 6.62M | 8.39M | 10.25M | 12.21M | 13.53M | 11.83M | 11.62M | 10.17M | | | | 8.26M | | | | 10.37M | | | |
|
Prepaid Assets
|
2.95M | 3.13M | 2.85M | 3.24M | 3.23M | 4.10M | 4.84M | 5.34M | 4.60M | 7.55M | 5.09M | 7.11M | 6.35M | | | | 3.43M | | | | 9.36M | | | |
|
Current Assets
|
61.55M | 52.13M | 57.70M | 67.24M | 64.05M | 99.18M | 93.91M | 85.87M | 74.63M | 66.95M | 61.04M | 54.97M | 54.44M | | | | 62.92M | | | | 185.91M | | | |
|
Construction in Progress
|
0.49M | | | | 1.81M | | | | 0.27M | | | | 0.27M | | | | 0.21M | | | | 2.33M | | | |
|
Property, Plant & Equipment (Net)
|
2.34M | -0.04M | -0.12M | -0.02M | 3.15M | -1.27M | 5.36M | 5.50M | 5.29M | 5.06M | 4.84M | 5.34M | 6.62M | | | | 6.20M | | | | 8.25M | | | |
|
Long-Term Investments
|
0.43M | 0.42M | 0.41M | 0.42M | 0.44M | 0.45M | 0.45M | 0.56M | 0.96M | 0.97M | 1.19M | 1.17M | 1.38M | | | | 2.55M | | | | 4.63M | | | |
|
Intangibles
|
0.17M | 0.16M | 0.18M | 0.16M | 0.16M | 0.15M | 0.13M | 0.12M | 0.12M | 0.11M | 0.14M | 0.22M | 0.28M | | | | 0.34M | | | | 0.36M | | | |
|
Goodwill & Intangibles
|
0.17M | 0.16M | 0.18M | 0.16M | 0.16M | 0.15M | 0.13M | 0.12M | 0.12M | 0.11M | 0.14M | 0.22M | 0.28M | | | | 0.34M | | | | 0.36M | | | |
|
Long-Term Deferred Tax
|
0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.04M | 0.03M | 0.03M | 0.03M | 3.06M | 3.32M | 0.51M | 0.37M | 0.37M | 0.37M | 0.25M | 0.21M | 0.20M | | | | 0.20M | | | | 0.33M | | | |
|
Non-Current Assets
|
3.00M | 9.08M | 8.86M | 4.55M | 9.07M | 10.42M | 8.50M | 8.61M | 9.12M | 10.06M | 9.36M | 18.07M | 20.21M | | | | 20.22M | | | | 31.16M | | | |
|
Assets
|
64.55M | 61.20M | 66.56M | 71.79M | 73.12M | 109.60M | 102.41M | 94.48M | 83.75M | 77.01M | 70.40M | 73.77M | 74.64M | | | | 83.14M | | | | 217.07M | | | |
|
Accounts Payables
|
3.92M | 4.19M | 5.74M | 7.58M | 8.02M | 5.40M | 5.54M | 6.90M | 7.13M | 6.34M | 6.00M | 5.07M | 4.99M | 4.66M | 4.63M | 4.62M | 4.88M | 5.89M | 10.18M | 14.32M | 17.46M | 19.59M | 20.39M | 18.61M |
|
Notes Payables
|
0.72M | -0.72M | 1.41M | 2.17M | 2.26M | -0.76M | 1.55M | 1.55M | 1.56M | 1.54M | 2.96M | 5.82M | 7.00M | 10.10M | 8.18M | 5.42M | 9.69M | 5.59M | 9.55M | 9.92M | 8.80M | 13.03M | 22.02M | 33.47M |
|
Payables
|
4.64M | 3.47M | 7.15M | 9.75M | 10.28M | 4.63M | 7.09M | 8.45M | 8.69M | 7.88M | 8.96M | 10.89M | 11.99M | 14.76M | 12.82M | 10.04M | 14.57M | 11.48M | 19.73M | 24.24M | 26.26M | 32.62M | 42.41M | 52.09M |
|
Accumulated Expenses
|
7.66M | 6.26M | 5.88M | 11.20M | 12.31M | 7.80M | 9.14M | 8.10M | 9.67M | 9.18M | 10.64M | 10.20M | 13.75M | 14.56M | 12.95M | 11.25M | 13.08M | 11.25M | 14.21M | 16.84M | 20.58M | 17.11M | 24.44M | 26.46M |
|
Other Accumulated Expenses
|
| 12.12M | 13.95M | 22.01M | 23.85M | 19.21M | 19.25M | 18.40M | 21.34M | 23.63M | 25.84M | 27.72M | 1.58M | 43.53M | 30.49M | 27.25M | 0.48M | 30.89M | 73.18M | 71.29M | 65.48M | 67.07M | 79.91M | 92.59M |
|
Short term Debt
|
| | | | | | | | 0.47M | 2.37M | 2.07M | 2.09M | 1.85M | 0.22M | 0.21M | 0.48M | 0.49M | 0.49M | 0.55M | 1.43M | 1.44M | 1.86M | 1.73M | 1.16M |
|
Current Leases
|
| | | | | | | | | 1.80M | 1.66M | 1.62M | 0.78M | 0.68M | 0.91M | 1.03M | 0.78M | 1.03M | 1.41M | 1.56M | 1.72M | 2.11M | 2.32M | 2.39M |
|
Current Taxes
|
0.00M | | | | | | | | 625.64 | | | | 984.23 | | | | 0.00M | | | | 0.02M | | | |
|
Current Deferred Revenue
|
1.43M | 0.94M | 0.90M | 0.94M | 1.13M | 3.31M | 2.64M | 1.53M | 2.32M | 2.23M | 2.33M | 2.57M | 2.72M | 2.49M | 3.07M | 3.81M | 5.16M | 6.32M | 19.07M | 7.78M | 8.57M | 7.50M | 8.57M | 10.06M |
|
Total Current Liabilities
|
13.73M | | | | 23.85M | | | | 21.34M | | | | 39.70M | | | | 34.73M | | | | 64.44M | | | |
|
Non-Current Debt
|
4.67M | 4.40M | 4.39M | | | 3.05M | 3.10M | 3.10M | 2.66M | 0.79M | 0.69M | 0.62M | 0.54M | 0.51M | 0.42M | 1.47M | 1.29M | 2.17M | 1.93M | 1.07M | 2.81M | 8.54M | 8.28M | 12.24M |
|
Non-Current Deffered Revenue
|
| | | 0.48M | 0.45M | 0.43M | 0.40M | 0.37M | 0.34M | 0.31M | 0.28M | 0.26M | 0.41M | 0.37M | 0.32M | 0.26M | 0.21M | 0.22M | 0.21M | 0.22M | 0.21M | 0.15M | 0.22M | 0.17M |
|
Preferred Stock Liabilities
|
| | 5.65M | 5.78M | 6.04M | 6.11M | 6.20M | 6.21M | 6.26M | 6.31M | 5.97M | 5.85M | 5.62M | 5.85M | 5.52M | 5.48M | 5.56M | 5.59M | 5.50M | 5.70M | 5.48M | 5.51M | | |
|
Minority Interest
|
0.54M | | | | 0.21M | | | | 0.23M | | | | 0.06M | 0.13M | 0.10M | 0.09M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | -0.02M | -0.04M | -0.09M |
|
Non-Current Deferred Tax Liability
|
0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Operating Leases
|
| | | | | | | | 3.86M | | 1.24M | | 10.61M | | | | 10.46M | | | | 18.94M | | | |
|
Other Non-Current Liabilities
|
0.79M | 0.78M | 0.75M | 0.77M | 0.83M | 0.84M | 0.85M | 0.85M | 0.86M | 0.86M | 0.82M | 0.80M | 0.77M | 0.80M | 0.78M | 0.75M | 0.76M | 0.77M | 0.75M | 0.78M | 0.87M | 0.76M | 0.76M | 0.77M |
|
Total Non-Current Liabilities
|
5.52M | 5.24M | 10.84M | 7.08M | 7.36M | 10.47M | 10.59M | 10.58M | 10.16M | 10.00M | 9.25M | 18.04M | 17.41M | 17.97M | 17.09M | 18.75M | 18.66M | 22.20M | 19.75M | 20.15M | 21.69M | 26.39M | 25.97M | 29.71M |
|
Total Liabilities
|
19.26M | 17.37M | 24.79M | 29.09M | 31.21M | 29.69M | 29.83M | 28.98M | 31.50M | 33.63M | 35.09M | 45.77M | 57.11M | 61.26M | 49.26M | -66.73M | 53.39M | 53.09M | 92.93M | 91.45M | 86.13M | 93.47M | 105.88M | 122.31M |
|
Total Debt
|
4.67M | 4.40M | 4.39M | | | 3.05M | 3.10M | 3.10M | 3.13M | 3.15M | 2.76M | 2.70M | 2.39M | 0.73M | 0.64M | 1.95M | 1.78M | 2.66M | 2.48M | 2.49M | 4.25M | 10.40M | 10.01M | 13.40M |
|
Common Equity
|
42.56M | | | | 41.90M | | | | 52.25M | | | | 17.53M | 71.51M | 60.53M | 79.06M | 29.75M | 82.93M | 180.91M | 197.86M | 130.95M | 220.59M | 245.48M | 269.32M |
|
Shareholder's Equity
|
42.56M | | | | 41.90M | | | | 52.25M | | | | 17.53M | 10.01M | 12.95M | 33.07M | 29.75M | 29.84M | 87.98M | 106.42M | 130.95M | 127.12M | 139.60M | 147.01M |
|
Liabilities and Shareholders Equity
|
64.55M | 61.20M | 66.56M | 71.79M | 73.12M | 109.60M | 102.41M | 94.48M | 83.75M | 77.01M | 70.40M | 73.77M | 74.64M | | | | 83.14M | | | | 217.07M | | | |
|
Treasury Shares
|
| | | | 0.19M | | | | 0.64M | | | | 0.38M | | | | 0.91M | | | | 0.89M | | | |
|
Retained Earnings
|
-103.48M | | | | -121.93M | | | | -175.52M | | | | -203.93M | -225.05M | -222.74M | -230.57M | -243.68M | -254.22M | -259.99M | -276.09M | -271.92M | -284.28M | -296.38M | -311.01M |