|
Cash & Equivalents
|
5.85M | 5.98M | 6.12M | 11.15M | 11.07M | 11.06M | 10.90M | 18.89M | 18.60M | 18.54M | 18.79M | 22.21M | 22.28M | 22.21M | 22.00M | 34.61M | 23.49M | 33.22M | 34.40M | 34.51M |
|
Short-term Investments
|
| 0.94M | 1.02M | 0.68M | 0.47M | 0.33M | 0.33M | 0.15M | | 0.12M | 0.12M | 0.10M | 0.05M | 0.53M | 0.52M | 0.52M | 0.50M | 0.21M | 0.05M | 0.05M |
|
Cash & Current Investments
|
5.85M | 6.92M | 7.14M | 11.83M | 11.54M | 11.39M | 11.22M | 19.03M | 18.60M | 18.66M | 18.92M | 22.32M | 22.33M | 22.75M | 22.52M | 35.13M | 23.99M | 33.43M | 34.45M | 34.55M |
|
Receivables - Net
|
| | | 5.71M | | | | 6.17M | | | | 5.59M | | | | 2.42M | | | | 4.05M |
|
Receivables
|
| | | 5.71M | | | | 6.17M | | | | 5.59M | | | | 2.42M | | | | 4.05M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.57M | 0.56M | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.02M | 0.15M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 21.14M | 20.96M | | | |
|
Inventory
|
| | | 13.56M | | | | 17.63M | | | | 19.16M | | | | 21.48M | | | | 48.58M |
|
Prepaid Assets
|
0.88M | -0.92M | -0.32M | 5.50M | -1.21M | -1.64M | -1.71M | 5.40M | 1.36M | 3.19M | 1.45M | 3.57M | -0.42M | 0.77M | -1.58M | 3.78M | -0.48M | 5.67M | 3.58M | -1.21M |
|
Current Assets
|
| 44.74M | 44.95M | 36.82M | 39.07M | 45.51M | 49.87M | 48.23M | 47.45M | 45.71M | 50.41M | 50.63M | 48.29M | 4.04M | 55.26M | 62.82M | 51.94M | 52.03M | 75.40M | 98.65M |
|
Construction in Progress
|
| | | | | | | 0.13M | | | | 0.52M | | | | 0.88M | | | | 0.91M |
|
Property, Plant & Equipment (Net)
|
| 17.09M | 18.22M | 26.36M | 23.20M | 23.62M | 22.42M | 36.60M | 22.70M | 21.82M | 20.56M | 40.96M | 20.08M | 20.07M | 20.48M | 20.12M | 19.85M | 20.02M | 20.77M | 21.21M |
|
Goodwill
|
| | | 35.21M | | | | 41.32M | | | | 42.99M | | | | 42.94M | | | | 42.26M |
|
Intangibles
|
| 74.20M | 102.58M | 123.49M | 138.64M | 140.85M | 141.56M | 129.07M | 108.45M | 106.84M | 104.39M | 105.26M | 73.56M | 72.39M | 71.09M | 67.97M | 65.14M | 63.64M | 65.11M | 93.36M |
|
Goodwill & Intangibles
|
| 74.20M | 102.58M | 158.70M | 138.64M | 140.85M | 141.56M | 170.39M | 108.45M | 106.84M | 104.39M | 148.26M | 73.56M | 72.39M | 71.09M | 110.91M | 65.14M | 63.64M | 65.11M | 135.63M |
|
Long-Term Deferred Tax
|
| 0.20M | 0.20M | | | | | 0.37M | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.33M | 9.80M | 9.46M | 9.48M | 9.47M | 9.37M | 9.23M | | | 9.28M | 2.44M | | 0.00M | 0.00M | 2.64M | | | | 2.96M |
|
Non-Current Assets
|
| 114.17M | 145.67M | 159.03M | 190.51M | 192.96M | 190.90M | 158.62M | 155.57M | 152.43M | 148.25M | 121.51M | 119.85M | 4.69M | 118.89M | 117.47M | 114.07M | 110.99M | 114.11M | 152.91M |
|
Assets
|
| 158.92M | 190.62M | 195.85M | 229.57M | 238.48M | 240.77M | 206.85M | 203.02M | 198.13M | 198.66M | 172.13M | 168.14M | 172.92M | 174.15M | 180.30M | 166.01M | 163.02M | 189.51M | 251.56M |
|
Accounts Payables
|
| | | 6.95M | | | | 5.77M | 8.40M | 4.57M | | 6.16M | | | | 16.22M | | | | 34.05M |
|
Notes Payables
|
| 3.23M | 3.21M | 3.18M | 4.42M | 7.30M | 8.73M | 12.34M | 11.63M | 13.05M | 12.66M | 11.90M | 11.37M | 10.74M | 10.04M | 9.44M | 8.45M | 7.77M | 7.34M | 11.67M |
|
Payables
|
| 3.23M | 3.21M | 10.13M | 4.42M | 7.30M | 8.73M | 18.12M | 20.03M | 17.62M | 12.66M | 18.06M | 11.37M | 10.74M | 10.04M | 25.66M | 8.45M | 7.77M | 7.34M | 45.72M |
|
Accumulated Expenses
|
| | | 5.77M | | | | 5.29M | 3.86M | 4.17M | | 6.26M | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 0.18M | | | 0.15M | 0.16M | | 0.10M | 0.04M | | | | | |
|
Short term Debt
|
| 12.10M | 8.45M | 3.18M | 6.64M | 6.82M | 8.37M | 12.34M | 3.76M | 2.80M | 2.35M | 11.90M | 2.50M | 0.83M | 0.71M | | | | 4.99M | 41.05M |
|
Current Leases
|
| 4.09M | 4.66M | 4.56M | 5.50M | 5.86M | 5.76M | 5.74M | 5.23M | 4.92M | 4.89M | 5.32M | 5.75M | 5.75M | 6.02M | 6.46M | 6.60M | 6.68M | 7.09M | 7.07M |
|
Current Taxes
|
| | | 1.44M | | | | 2.42M | 3.26M | 1.20M | | 1.25M | | -0.14M | | 1.21M | | 0.02M | 1.17M | 5.18M |
|
Current Deferred Revenue
|
| | | | | | | 0.48M | 0.02M | 0.54M | 1.10M | 1.00M | -0.12M | 0.17M | 0.50M | 1.46M | 1.29M | 0.39M | 4.32M | 5.76M |
|
Total Current Liabilities
|
| 34.17M | 27.76M | 32.44M | 35.42M | 39.98M | 40.60M | 45.13M | 45.23M | 41.67M | 43.59M | 42.88M | 42.75M | -1.10M | 43.88M | 45.02M | 32.28M | 33.16M | 40.80M | 72.01M |
|
Non-Current Debt
|
| 9.98M | 9.80M | 9.46M | 9.48M | 9.47M | 9.37M | 9.23M | 9.17M | 9.22M | 9.28M | | 0.06M | 0.27M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 8.58M |
|
Convertible Debt
|
| 7.30M | 7.33M | 5.74M | 5.32M | 5.64M | 5.46M | 3.59M | 2.57M | 1.46M | | 6.42M | 0.68M | 0.66M | | | | | 13.04M | 12.88M |
|
Minority Interest
|
0.02M | 0.07M | -0.06M | 3.81M | 0.38M | 0.51M | 0.73M | 4.28M | 0.23M | -0.17M | -1.79M | 1.56M | 0.25M | 0.59M | 0.59M | 0.55M | 0.08M | 1.30M | 1.52M | -0.47M |
|
Liabilities from Discontinued Operations
|
| 0.87M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 6.21M | 9.07M | 6.82M | 8.19M | 7.79M | 8.08M | 7.23M | 5.82M | 5.69M | 5.57M | 0.93M | 0.56M | 0.21M | 0.38M | 0.21M | 0.20M | 0.21M | 0.21M | 5.12M |
|
Operating Leases
|
| 16.63M | 17.17M | 23.68M | 20.48M | 19.76M | 19.81M | 25.42M | 18.83M | 18.60M | 18.63M | 25.84M | 21.15M | 21.97M | 22.02M | 22.99M | 22.77M | 21.30M | 22.02M | 28.82M |
|
Other Non-Current Liabilities
|
| 6.89M | 9.35M | 8.53M | 8.25M | 8.25M | 12.83M | 11.67M | 11.49M | 9.65M | 9.54M | 9.40M | 9.42M | 5.25M | 3.44M | 3.39M | 3.26M | 3.24M | 3.36M | 3.28M |
|
Total Non-Current Liabilities
|
| 40.12M | 43.36M | 42.50M | 50.11M | 49.47M | 42.72M | 39.73M | 36.39M | 34.98M | 33.48M | 30.68M | 21.77M | -0.56M | 22.44M | 28.72M | 31.51M | 30.13M | 44.28M | 105.48M |
|
Total Liabilities
|
| 74.29M | 71.12M | 74.94M | 85.53M | 89.45M | 83.32M | 84.86M | 81.63M | 76.65M | 77.07M | 73.55M | 64.51M | 68.04M | 66.33M | 73.74M | 63.80M | 63.29M | 85.08M | 177.49M |
|
Total Debt
|
| 22.08M | 18.24M | 12.64M | 16.12M | 16.29M | 17.74M | 21.57M | 12.93M | 12.02M | 11.62M | 11.90M | 2.55M | 1.10M | 0.75M | 0.05M | 0.05M | 0.05M | 5.04M | 49.62M |
|
Common Equity
|
| 84.63M | 119.50M | 120.91M | 144.04M | 149.03M | 157.45M | 121.99M | 121.39M | 121.48M | 121.59M | 97.02M | 217.91M | 218.53M | 218.71M | 220.16M | 212.07M | 211.78M | 220.50M | 237.57M |
|
Shareholder's Equity
|
| | | 120.91M | | | | 121.99M | | | | 97.02M | 103.63M | 104.88M | 107.83M | 106.56M | 102.21M | 99.73M | 104.43M | 74.08M |
|
Liabilities and Shareholders Equity
|
| 158.92M | 190.62M | 195.85M | 229.57M | 238.48M | 240.77M | 206.85M | 203.02M | 198.13M | 198.66M | 172.13M | 168.14M | 172.92M | 174.15M | 180.30M | 166.01M | 163.02M | 189.51M | 251.56M |
|
Retained Earnings
|
| -50.49M | -56.80M | -69.83M | -82.13M | -88.74M | -89.73M | -126.56M | -127.26M | -128.18M | -132.32M | -151.88M | -152.16M | -152.01M | -149.47M | -153.31M | -149.46M | -151.13M | -156.09M | -187.45M |