|
Cash & Equivalents
|
100.03M | 17.38M | 47.07M | 16.04M | 2.91M | 17.85M | 12.57M | 9.89M | 21.20M | 31.02M | 12.07M | 40.02M | 46.47M | 7.14M | 2.41M | 39.60M |
|
Short-term Investments
|
| 59.77M | 28.27M | 38.06M | 16.61M | | 1.27M | | 0.06M | | | | 3.34M | | | |
|
Cash & Current Investments
|
100.03M | 77.15M | 75.34M | 54.11M | 19.52M | 17.85M | 13.84M | 9.89M | 21.26M | 31.02M | 12.07M | 40.02M | 49.81M | 7.14M | 2.41M | 39.60M |
|
Receivables - Net
|
| 63.57M | 36.85M | 42.65M | 39.98M | 24.21M | 35.26M | 22.20M | 15.67M | 20.63M | 19.66M | 29.94M | 26.80M | 25.30M | 18.20M | 13.80M |
|
Receivables
|
| 63.57M | 36.85M | 42.65M | 39.98M | 24.21M | 35.26M | 22.20M | 15.67M | 20.63M | 19.66M | 29.94M | 26.80M | 25.30M | 18.20M | 13.80M |
|
Raw Materials
|
| | 7.07M | 12.24M | 6.92M | 4.76M | 8.74M | 11.87M | | | | | | | | |
|
Finished Goods
|
| | 35.21M | 26.78M | 20.87M | 33.05M | 47.09M | 19.28M | | | | | | | | |
|
Inventory
|
| 43.09M | 42.28M | 39.02M | 27.79M | 37.80M | 55.84M | 31.14M | 20.40M | 26.43M | 25.29M | 33.95M | 37.40M | 37.98M | 20.55M | 13.57M |
|
Current Deferred Tax Assets
|
| 0.22M | 2.01M | 0.13M | 0.10M | | | | | | | | | | | |
|
Prepaid Assets
|
| 6.96M | 3.71M | 4.83M | 5.76M | 7.91M | 6.04M | 5.21M | 9.10M | 6.21M | 7.12M | 10.20M | 13.62M | 7.98M | 4.94M | 5.93M |
|
Current Assets
|
| 190.99M | 160.19M | 140.73M | 95.63M | 87.78M | 110.98M | 68.45M | 66.44M | 84.35M | 64.14M | 114.11M | 127.62M | 78.36M | 58.23M | 72.90M |
|
Buildings
|
3.00M | 3.79M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 21.28M | 18.50M | 15.23M | 9.90M | 5.28M | 8.81M | 8.39M | 6.99M | 6.70M | 10.76M | 13.70M | 8.10M | 5.39M | 2.39M | 1.10M |
|
Long-Term Investments
|
| 20.68M | 13.49M | 1.20M | 3.44M | | | | | | | | | | | |
|
Goodwill
|
| 22.26M | 19.80M | | | | 29.52M | 34.43M | 37.68M | 32.94M | 33.66M | 32.51M | 20.34M | 21.92M | 3.95M | 3.95M |
|
Intangibles
|
| 44.27M | 42.52M | 3.16M | 2.13M | 1.49M | 43.09M | 40.28M | 38.67M | 31.98M | 44.39M | 51.49M | 46.99M | 41.38M | 25.72M | 18.75M |
|
Goodwill & Intangibles
|
| 66.52M | 62.32M | 3.16M | 2.13M | 1.49M | 72.61M | 74.71M | 76.35M | 64.93M | 78.05M | 84.00M | 67.33M | 63.30M | 29.67M | 22.70M |
|
Long-Term Deferred Tax
|
| 2.10M | 1.02M | 0.58M | 0.08M | 91.16M | 110.58M | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.53M | 0.50M | 0.62M | 0.36M | 0.47M | 0.20M | | 0.06M | 0.51M | 0.39M | 0.39M | 0.38M | 1.42M | 26.24M | 0.45M |
|
Non-Current Assets
|
| 111.11M | 249.18M | 20.80M | 15.84M | 7.24M | 87.78M | 90.27M | 91.77M | 77.90M | 97.24M | 113.29M | 88.22M | 81.59M | 63.57M | 27.10M |
|
Assets
|
277.39M | 302.11M | 249.18M | 161.53M | 111.47M | 95.02M | 198.75M | 158.72M | 158.21M | 162.26M | 161.37M | 227.39M | 215.84M | 159.95M | 121.80M | 100.00M |
|
Accounts Payables
|
27.46M | 77.77M | 54.03M | 45.73M | 24.54M | 34.54M | 35.29M | 31.24M | 29.33M | 39.24M | 26.48M | 52.34M | 48.58M | 29.02M | 23.41M | 18.43M |
|
Payables
|
27.46M | 77.77M | 54.03M | 45.73M | 24.54M | 34.54M | 35.29M | 31.24M | 29.33M | 39.24M | 26.48M | 52.34M | 48.58M | 29.02M | 23.41M | 18.43M |
|
Accumulated Expenses
|
| 26.05M | 25.04M | 27.80M | 23.27M | 23.84M | 25.61M | 27.90M | 27.56M | 13.02M | 18.05M | 23.37M | 26.25M | 27.95M | 21.05M | 30.13M |
|
Other Accumulated Expenses
|
| -0.67M | 4.85M | 5.01M | 4.25M | 4.45M | 5.52M | | | | | | | | | |
|
Short term Debt
|
-0.10M | -0.10M | | | 2.57M | | 3.31M | 3.24M | 3.08M | 1.41M | 0.19M | | | | 4.09M | 14.90M |
|
Current Deferred Revenue
|
| | | 4.63M | 3.00M | 0.96M | 1.84M | | | | | | | | | |
|
Total Current Liabilities
|
| 103.82M | 79.07M | 73.53M | 54.70M | 58.38M | 64.21M | 62.38M | 59.97M | 53.68M | 44.53M | 75.71M | 74.83M | 56.96M | 55.91M | 63.47M |
|
Capital Leases
|
| 0.06M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | 5.16M | | | 44.05M | 45.05M | 46.54M | | | 7.85M | | 41.83M |
|
Convertible Debt
|
| | | | | | 82.46M | 90.91M | 84.77M | 93.05M | 101.33M | 165.15M | 157.87M | 158.43M | 159.91M | |
|
Minority Interest
|
| | | | | | 0.03M | 0.04M | -0.05M | -0.14M | -0.12M | -0.09M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 7.36M | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.39M | 3.48M | 4.44M | 5.26M | 4.46M | 6.88M | 10.13M | 7.48M | 7.76M | 1.59M | 0.17M |
|
Operating Leases
|
| | | | | | | | | | | | | 7.66M | 5.20M | 2.63M |
|
Other Non-Current Liabilities
|
15.54M | 12.83M | 4.08M | 2.55M | 1.85M | 0.93M | 18.14M | 18.72M | 9.77M | 2.54M | 2.38M | 9.93M | 7.15M | 0.60M | 2.35M | 4.75M |
|
Total Non-Current Liabilities
|
-15.54M | 103.87M | 79.07M | 73.53M | 64.70M | 63.54M | 150.15M | 157.72M | 194.05M | 196.24M | 196.35M | 245.36M | 233.55M | 229.47M | 221.55M | 108.10M |
|
Total Liabilities
|
| 116.70M | 83.15M | 76.08M | 66.55M | 64.47M | 168.29M | 176.44M | 203.82M | 198.78M | 198.73M | 255.29M | 240.70M | 230.07M | 223.90M | 112.86M |
|
Total Debt
|
-0.10M | -0.10M | | | 2.57M | 5.16M | 3.31M | 3.24M | 47.13M | 46.46M | 46.73M | | | 7.85M | 4.09M | 56.73M |
|
Common Equity
|
211.16M | 185.40M | 166.03M | 85.45M | 44.92M | 30.55M | 30.46M | -17.73M | -45.62M | -36.52M | -37.36M | -27.90M | -24.85M | -70.12M | -102.11M | -12.86M |
|
Shareholder's Equity
|
211.16M | 185.40M | 166.03M | 85.45M | 44.92M | 30.55M | 30.46M | -17.73M | -45.62M | -36.52M | -37.36M | -27.90M | -24.85M | -70.12M | -102.11M | -12.86M |
|
Liabilities and Shareholders Equity
|
277.39M | 302.11M | 249.18M | 161.53M | 111.47M | 95.02M | 198.75M | 158.72M | 158.21M | 162.26M | 161.37M | 227.39M | 215.84M | 159.95M | 121.80M | 100.00M |
|
Treasury Shares
|
| | 2.44M | 2.44M | 2.44M | 1.63M | 0.96M | 2.98M | 1.06M | 0.45M | 0.40M | 0.42M | 0.12M | 0.12M | 0.20M | 1.11M |
|
Retained Earnings
|
| -213.92M | -238.81M | -328.08M | -371.49M | -411.17M | -463.45M | -524.02M | -569.76M | -577.82M | -618.30M | -732.42M | -787.05M | -857.75M | -906.93M | -905.62M |
|
Tangible Book Value
|
149.47M | 87.17M | | | | | | | | | | | | | | |