|
Cash & Equivalents
|
1.67M | 3.36M | 2.12M | 4.33M | 2.32M | 72.97M | 41.71M | 5.83M | 12.08M | 21.11M | 33.48M | 24.21M | 21.55M | 21.19M | 24.68M | 13.51M | 19.40M | 2.98M | 8.91M | 1.58M | 1.91M | 3.01M | 1.95M | 40.21M | 29.29M | 22.82M | 15.46M | 11.54M | 6.25M | 3.96M | 9.08M | 4.67M | 1.55M | 4.56M | 2.48M | 0.01M | 0.84M | 0.10M | 2.62M | 4.22M | 5.71M |
|
Short-term Investments
|
| 9.18M | | | 11.83M | 2.50M | 25.01M | 54.90M | 41.29M | 23.29M | | 1.00M | 8.12M | 2.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.67M | 12.53M | 2.12M | 4.33M | 14.15M | 75.47M | 66.72M | 60.73M | 53.37M | 44.40M | 33.48M | 25.21M | 29.67M | 23.73M | 24.68M | 13.51M | 19.40M | 2.98M | 8.91M | 1.58M | 1.91M | 3.01M | 1.95M | 40.21M | 29.29M | 22.82M | 15.46M | 11.54M | 6.25M | 3.96M | 9.08M | 4.67M | 1.55M | 4.56M | 2.48M | 0.01M | 0.84M | 0.10M | 2.62M | 4.22M | 5.71M |
|
Receivables - Net
|
| | | | | | 1.03M | 1.76M | 2.52M | 4.22M | 2.55M | 3.05M | 2.77M | 0.87M | 1.83M | 0.45M | 0.24M | 0.28M | 0.46M | | | 2.62M | | 3.42M | 3.50M | 2.81M | 2.41M | 2.45M | 2.23M | 2.18M | 2.12M | 2.00M | 2.20M | 1.66M | 1.60M | 1.40M | 1.30M | 0.00M | 0.73M | 1.40M | 0.02M |
|
Receivables - Other
|
| 0.64M | | | 0.52M | 0.52M | | 0.14M | | 0.09M | 0.02M | | 0.01M | 0.01M | | | | | 3.15M | 3.15M | 3.15M | 3.15M | 3.15M | | | | | | | | | | | | | | | 0.05M | | | 0.07M |
|
Receivables
|
| | | | | 0.52M | 1.03M | 1.89M | 2.52M | 4.31M | 2.57M | 3.05M | 2.78M | 0.88M | 1.83M | 0.45M | 0.24M | 0.28M | 3.61M | 3.15M | 3.15M | 5.77M | | 3.42M | 3.50M | 2.81M | 2.41M | 2.45M | 2.23M | 2.18M | 2.12M | 2.00M | 2.20M | 1.66M | 1.60M | 1.40M | 1.30M | 0.05M | 0.73M | 1.40M | 0.09M |
|
Raw Materials
|
| 0.23M | | | 0.32M | 0.38M | 0.46M | 0.59M | 0.69M | 1.05M | 1.05M | 1.21M | 1.27M | 1.09M | 1.59M | 1.87M | 1.89M | 1.83M | 1.22M | | | 0.73M | | 1.23M | 1.22M | 0.83M | 1.23M | 1.20M | 1.11M | 0.86M | 1.01M | 1.00M | 1.05M | 1.38M | 1.27M | 1.22M | 1.16M | 1.02M | 1.04M | 0.91M | |
|
Work In Process
|
| 0.12M | | | 0.01M | 0.24M | 0.11M | 0.12M | 0.11M | 0.13M | 0.22M | 0.17M | 0.19M | 0.29M | 0.07M | 0.08M | 0.08M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.01M | | | 0.11M | 0.21M | 0.36M | 0.04M | 0.10M | 0.24M | 0.60M | 0.46M | 0.50M | 0.20M | 0.20M | 0.15M | 0.09M | 0.09M | 0.18M | | | 1.34M | | 1.08M | 1.31M | 1.49M | 1.74M | 1.97M | 2.13M | 1.92M | 1.66M | 1.46M | 1.25M | 1.34M | 1.19M | 1.16M | 0.81M | 0.68M | 0.72M | 0.87M | |
|
Inventory
|
| 0.36M | | | 0.44M | 0.83M | 0.93M | 0.75M | 0.91M | 1.42M | 1.87M | 1.84M | 1.96M | 1.58M | 1.86M | 2.11M | 2.05M | 1.94M | 1.41M | | | 2.24M | | 2.89M | 3.21M | 3.00M | 4.00M | 4.23M | 4.17M | 3.61M | 3.49M | 3.27M | 3.20M | 3.74M | 3.47M | 3.25M | 2.93M | 2.46M | 2.53M | 2.55M | |
|
Current Deferred Tax Assets
|
| | | | 2.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.27M | | | 2.86M | 1.24M | 1.00M | 0.70M | 1.01M | 1.71M | 1.19M | 0.86M | 0.91M | 2.46M | 1.54M | 0.95M | 0.68M | 1.96M | 4.79M | 3.97M | 3.52M | 1.07M | 3.82M | 1.07M | 1.32M | 1.30M | 1.44M | 0.95M | 0.61M | 0.17M | 0.53M | 0.63M | 0.49M | 0.34M | 0.38M | 0.31M | 0.22M | 0.08M | 0.41M | 0.71M | 0.21M |
|
Current Assets
|
| 13.80M | | | 17.96M | 78.06M | 69.69M | 63.93M | 57.80M | 51.76M | 39.09M | 30.96M | 35.31M | 28.65M | 29.91M | 17.02M | 22.35M | 18.23M | 15.57M | 10.78M | 9.03M | 8.94M | 12.79M | 65.30M | 37.27M | 29.94M | 23.31M | 19.17M | 13.26M | 9.91M | 15.23M | 10.54M | 7.40M | 10.30M | 7.89M | 6.09M | 5.34M | 0.30M | 6.29M | 8.86M | 6.04M |
|
Property, Plant & Equipment (Net)
|
| 0.42M | | | 0.54M | 0.72M | 0.90M | 1.04M | 1.27M | 1.35M | 1.42M | 1.51M | 1.57M | 1.74M | 1.22M | 1.04M | 1.12M | 1.08M | 2.16M | 1.05M | 0.98M | 0.58M | 0.89M | 1.59M | 1.60M | 1.45M | 1.37M | 0.89M | 0.90M | 0.70M | 0.67M | 0.66M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.06M | 0.03M | 0.03M | 0.05M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 21.62M | 21.05M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 27.02M | | 28.92M | 28.47M | 20.83M | 20.37M | 19.91M | | 0.26M | 6.45M | 6.45M | | | | | | 0.31M | | | 0.31M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 27.02M | | 50.55M | 49.52M | 20.83M | 20.37M | 19.91M | | 0.26M | 6.45M | 6.45M | | | | | | 0.31M | | | 0.31M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | 1.29M | 1.30M | 0.05M | 1.93M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | |
|
Non-Current Assets
|
| 0.42M | | | 0.54M | 0.72M | 0.90M | 1.04M | 1.27M | 1.35M | 1.42M | 1.51M | 1.57M | 1.74M | 2.46M | 2.18M | 2.31M | 2.16M | 3.66M | 3.10M | 2.93M | 28.12M | 4.55M | 54.71M | 53.52M | 22.59M | 22.31M | 21.19M | 13.23M | 1.23M | 1.12M | 1.31M | 0.43M | 0.37M | 0.34M | 0.31M | -4.06M | 1.08M | 0.19M | 0.17M | 1.01M |
|
Assets
|
| 14.22M | | | 18.50M | 78.78M | 70.59M | 64.98M | 59.08M | 53.10M | 40.51M | 32.47M | 36.88M | 30.39M | 32.37M | 19.20M | 24.66M | 20.39M | 19.23M | 13.87M | 11.96M | 37.06M | 17.34M | 120.01M | 90.79M | 52.53M | 45.62M | 40.36M | 26.48M | 11.14M | 16.35M | 11.85M | 7.83M | 10.66M | 8.23M | 6.39M | 1.28M | 1.38M | 6.48M | 9.03M | 7.05M |
|
Accounts Payables
|
| 0.55M | | | 1.07M | 0.59M | 0.82M | 0.70M | 1.14M | 1.28M | 2.30M | 1.45M | 1.46M | 1.16M | 1.04M | 1.08M | 0.73M | 0.65M | 1.07M | 1.05M | 0.66M | 3.65M | 0.58M | 3.10M | 3.11M | 3.47M | 3.60M | 2.51M | 1.99M | 1.93M | 2.00M | 1.60M | 1.46M | 1.69M | 1.31M | 1.03M | 2.10M | 0.97M | 1.69M | 1.35M | 1.90M |
|
Payables
|
| 0.55M | | | 1.07M | 0.59M | 0.82M | 0.70M | 1.14M | 1.28M | 2.30M | 1.45M | 1.46M | 1.16M | 1.04M | 1.08M | 0.73M | 0.65M | 1.07M | 1.05M | 0.66M | 3.65M | 0.58M | 3.10M | 3.11M | 3.47M | 3.60M | 2.51M | 1.99M | 1.93M | 2.00M | 1.60M | 1.46M | 1.69M | 1.31M | 1.03M | 2.10M | 0.97M | 1.69M | 1.35M | 1.90M |
|
Accumulated Expenses
|
| 1.25M | | | 0.68M | 2.50M | 1.55M | 2.38M | 2.67M | 4.49M | 1.83M | 2.13M | 2.67M | 3.81M | 0.99M | 1.09M | 0.72M | 0.82M | 0.36M | 0.24M | 0.12M | 3.63M | 0.60M | 53.33M | 3.23M | 3.37M | 3.48M | 5.83M | 4.87M | 5.04M | 5.32M | 2.53M | 2.73M | 1.81M | 1.93M | 1.90M | 1.64M | 0.92M | 2.16M | 1.59M | 0.91M |
|
Other Accumulated Expenses
|
| 0.49M | | | 2.43M | 1.38M | 0.96M | 1.34M | 1.48M | 1.77M | 1.68M | 2.55M | 2.33M | 1.99M | 2.21M | 2.13M | 1.61M | 1.52M | 4.61M | 3.60M | 3.63M | 0.51M | 4.70M | 0.70M | 0.39M | 0.30M | 0.31M | 0.22M | 0.27M | 0.49M | 0.34M | 0.09M | 0.10M | 0.06M | 0.06M | 0.05M | 0.04M | 0.11M | 0.05M | 0.05M | 0.09M |
|
Short term Debt
|
| 0.75M | | | 0.88M | | | | 0.96M | 1.96M | 2.96M | 3.96M | 0.52M | 9.93M | 19.95M | 5.00M | | | | | | 3.61M | 0.43M | 2.94M | 2.97M | | | | | | | | | 2.93M | | 3.38M | | 3.59M | | 4.04M | |
|
Current Leases
|
| | | | | | | | | | | | | | 0.47M | 0.47M | 0.56M | 0.56M | 0.69M | 0.58M | 0.58M | 0.31M | 0.55M | 0.66M | 0.47M | 0.28M | 0.44M | 0.34M | 0.26M | 0.17M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.03M | 0.12M | 0.10M | 0.03M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | 0.11M | | | | 0.27M | | 0.46M | 0.39M | 0.33M | 0.40M | 0.19M | 0.12M | 0.12M | 0.12M | 0.07M | 0.05M | 0.06M | 0.05M | 0.06M | 0.04M | 0.03M | 0.21M | | |
|
Current Deferred Revenue
|
| | | | | 0.12M | 0.17M | 0.21M | 0.19M | 0.51M | 0.34M | 0.30M | 0.30M | 0.35M | 0.37M | 0.32M | 0.28M | 0.42M | 0.46M | 0.12M | 0.06M | 0.40M | | 0.52M | 0.58M | 0.55M | | 0.60M | 0.64M | 0.51M | 0.57M | 0.46M | 0.66M | 0.64M | 0.64M | 0.72M | 0.68M | 0.72M | 0.84M | 0.85M | |
|
Total Current Liabilities
|
| 5.57M | | | 5.21M | 4.59M | 3.63M | 4.82M | 6.58M | 10.01M | 9.11M | 10.40M | 7.28M | 17.23M | 25.03M | 10.09M | 3.90M | 3.98M | 7.19M | 5.60M | 5.05M | 11.61M | 6.86M | 60.50M | 10.34M | 7.53M | 8.17M | 9.21M | 7.53M | 7.48M | 7.60M | 4.40M | 4.47M | 3.78M | 3.52M | 3.20M | 4.03M | 5.74M | 4.12M | 3.20M | 3.12M |
|
Non-Current Debt
|
| 9.09M | | | 9.89M | 9.88M | 9.89M | 9.90M | 8.96M | 7.96M | 6.97M | 5.98M | 9.40M | | | | | | | 0.43M | 0.43M | 9.17M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.04M | 0.03M | 0.01M | | 0.04M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 54.70M | | | 70.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 0.61M | | 0.61M | 0.61M | 0.37M | 0.37M | 0.37M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.82M | 0.72M | 0.69M | 0.57M | 1.66M | 1.25M | 1.14M | 0.16M | 0.34M | | | | 0.09M | | | | | 0.20M | 0.17M | 0.15M | 0.13M | 0.10M | 0.08M | 0.03M | 0.01M | | 0.01M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.05M | | | | | | | 0.01M | 1.02M | 0.04M | 0.73M | 1.30M | 0.30M | 0.04M | 0.01M | | | 0.99M | 0.51M | 0.10M | 0.07M | 0.05M | 0.05M | 0.03M | 0.28M | 1.12M | | 0.33M |
|
Total Non-Current Liabilities
|
| | | | | 9.88M | | 9.94M | 8.98M | 7.98M | 6.97M | 6.02M | 9.45M | 0.05M | 0.82M | 0.72M | 0.69M | 0.57M | | 1.10M | 0.99M | 21.55M | 7.21M | 61.15M | 10.18M | 7.90M | 8.62M | 9.58M | | | 7.60M | 4.60M | 4.64M | 3.93M | 3.65M | 3.30M | 4.10M | 0.03M | 4.14M | | 0.01M |
|
Total Liabilities
|
| 14.66M | | | 15.09M | 14.47M | 13.52M | 14.76M | 15.56M | 17.99M | 16.08M | 16.42M | 16.73M | 17.28M | 25.85M | 10.81M | 4.59M | 4.54M | 8.16M | 6.70M | 6.04M | 22.57M | 7.25M | 61.88M | 11.48M | 8.20M | 8.66M | 9.58M | 7.53M | 7.48M | 8.59M | 5.11M | 4.74M | 4.00M | 3.70M | 3.36M | 4.13M | 5.77M | 5.25M | 3.20M | 3.13M |
|
Total Debt
|
| 9.84M | | | 10.77M | 9.88M | 9.89M | 9.90M | 9.91M | 9.92M | 9.93M | 9.95M | 9.92M | 9.93M | 19.95M | 5.00M | | | | 0.43M | 0.43M | 12.78M | 0.43M | 2.94M | 2.97M | | | | | | | | | 2.93M | | 3.38M | | 3.59M | | 4.04M | |
|
Common Equity
|
| -55.14M | | | -67.09M | 64.31M | 57.07M | 50.22M | 43.52M | 35.11M | 24.42M | 16.05M | 20.15M | 13.11M | 6.52M | 8.39M | 20.07M | 24.11M | 11.07M | 19.15M | 17.08M | 14.49M | 12.71M | 58.13M | 79.31M | 44.33M | 36.96M | 30.78M | 18.95M | 3.66M | 7.76M | 6.74M | 3.08M | -6.17M | 4.53M | -3.97M | -4.09M | -4.39M | 1.23M | -4.99M | 3.92M |
|
Shareholder's Equity
|
| -55.14M | | | -67.09M | 64.31M | 57.07M | 50.22M | 43.52M | 35.11M | 24.42M | 16.05M | 20.15M | 13.11M | 6.52M | 8.39M | 20.07M | 24.11M | 11.07M | 19.15M | 17.08M | 14.49M | 12.71M | 58.13M | 79.31M | 44.33M | 36.96M | 30.78M | 18.95M | 3.66M | 7.76M | 6.74M | 3.08M | -6.17M | 4.53M | -3.97M | -4.09M | -4.39M | 1.23M | -4.99M | 3.92M |
|
Liabilities and Shareholders Equity
|
| 14.22M | | | 18.50M | 78.78M | 70.59M | 64.98M | 59.08M | 53.10M | 40.51M | 32.47M | 36.88M | 30.39M | 32.37M | 19.20M | 24.66M | 20.39M | 19.23M | 13.87M | 11.96M | 37.06M | 17.34M | 120.01M | 90.79M | 52.53M | 45.62M | 40.36M | 26.48M | 11.14M | 16.35M | 11.85M | 7.83M | 10.66M | 8.23M | 6.39M | 1.28M | 1.38M | 6.48M | 9.03M | 7.05M |
|
Retained Earnings
|
| -56.14M | | | -69.11M | -76.61M | -84.35M | -92.10M | -101.30M | -111.37M | -123.50M | -133.30M | -140.00M | -148.75M | -157.04M | -163.81M | -167.52M | -172.43M | -177.70M | -181.90M | -183.44M | -514.83M | -188.93M | -523.59M | -540.72M | -577.97M | -586.09M | -595.53M | -607.72M | -624.19M | -626.85M | -630.34M | -633.88M | -635.57M | -637.77M | -639.36M | -640.94M | -55.42M | -641.23M | -643.90M | -86.34M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | 3.00 | | | 19.42M |
|
Treasury Shares
|
| | | | | | | | 0.39M | 0.41M | 0.49M | 0.70M | 0.63M | 0.06M | 0.54M | 0.30M | 0.06M | 0.06M | 0.77M | 0.05M | 0.00M | 0.00M | 0.00M | | 1.81M | 0.03M | 0.90M | 0.82M | 0.29M | 79.00 | 0.00M | 0.00M | 0.00M | 25.00 | 975.00 | | 8.00 | 1.00 | 1.00 | 1.00 | |