|
Cash & Equivalents
|
0.75M | 12.38M | 10.38M | 7.70M | 7.21M | 3.88M | 1.81M | 0.95M | 1.21M | 2.76M | 0.50M | 0.52M | 7.81M | 2.41M | 0.73M | 2.57M | 2.57M | 1.61M | 2.07M | 3.88M | 1.22M | 3.02M | 1.35M | 8.09M | 32.25M | 21.99M | 12.38M | 17.05M | 17.46M | 9.01M | 10.56M | 5.47M | 14.37M | 8.63M | 3.23M | 6.47M | 11.67M | 16.05M | 13.27M | 8.00M | 5.69M | 2.21M | 3.53M |
|
Short-term Investments
|
| | | -3.00M | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.75M | 12.38M | 10.38M | 4.70M | 7.21M | 3.88M | 1.81M | 1.46M | 1.21M | 2.76M | 0.50M | 0.52M | 7.81M | 2.41M | 0.73M | 2.57M | 2.57M | 1.61M | 2.07M | 3.88M | 1.22M | 3.02M | 1.35M | 8.09M | 32.25M | 21.99M | 12.38M | 17.05M | 17.46M | 9.01M | 10.56M | 5.47M | 14.37M | 8.63M | 3.23M | 6.47M | 11.67M | 16.05M | 13.27M | 8.00M | 5.69M | 2.21M | 3.53M |
|
Receivables - Net
|
0.01M | 0.03M | 0.01M | 0.06M | 0.01M | 0.02M | 0.00M | 0.00M | | 0.01M | 0.76M | 0.47M | 0.36M | 0.58M | 1.03M | 1.00M | 0.91M | 2.10M | 1.59M | 1.69M | 1.08M | 2.80M | 2.30M | 3.80M | 5.90M | 4.13M | 2.11M | 1.71M | 1.79M | 1.55M | 1.82M | 1.88M | 0.99M | 1.40M | 1.67M | 1.97M | 1.51M | 1.30M | 1.25M | 1.53M | 1.22M | 1.17M | 1.44M |
|
Receivables - Other
|
| 0.01M | 0.00M | 0.00M | 0.00M | | 0.27M | 0.02M | -0.22M | 0.22M | 0.02M | 0.00M | 0.00M | 0.07M | 0.18M | 0.01M | 0.00M | 0.09M | | 0.00M | 0.00M | 0.01M | 0.00M | 0.03M | 0.03M | 0.04M | 0.09M | 0.43M | 0.46M | 0.53M | 0.63M | 0.59M | 0.46M | 0.16M | 0.17M | 0.22M | 0.20M | 0.07M | 0.06M | 0.12M | 0.17M | 0.14M | 0.07M |
|
Receivables
|
0.01M | 0.03M | 0.01M | 0.06M | 0.02M | 0.02M | 0.28M | 0.03M | | 0.23M | 0.78M | 0.47M | 0.37M | 0.65M | 1.21M | 1.00M | 0.92M | 2.19M | 1.59M | 1.69M | 1.09M | 2.81M | 2.30M | 3.83M | 5.93M | 4.17M | 2.21M | 2.14M | 2.25M | 2.08M | 2.46M | 2.47M | 1.44M | 1.56M | 1.84M | 2.18M | 1.71M | 1.36M | 1.31M | 1.65M | 1.39M | 1.32M | 1.50M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.20M | | | | 0.46M | 0.55M | 0.63M | 0.60M | 1.32M | 0.79M | 0.70M | 1.21M | 1.25M | 1.56M | 1.95M | 2.01M | 2.10M | 2.13M | 2.00M | 1.86M | 2.06M | 2.20M | 1.96M | 1.90M | 1.85M | 1.88M | 1.93M | 1.99M |
|
Work In Process
|
| | | | | | | | | | | | | | | 2.67M | | | | 1.21M | 1.23M | 0.88M | 0.54M | 1.03M | 1.48M | 1.71M | 2.20M | 2.76M | 2.42M | 3.04M | 3.06M | 3.60M | 5.38M | 5.40M | 5.72M | 6.52M | 6.13M | 6.83M | 7.01M | 7.41M | 7.72M | 7.61M | 7.41M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 0.47M | | | | 0.46M | 0.92M | 0.85M | 1.07M | 0.43M | 0.55M | 0.99M | 1.10M | 0.89M | 0.90M | 1.75M | 1.53M | 1.32M | 1.17M | 0.87M | 0.80M | 0.61M | 0.69M | 0.77M | 0.77M | 1.09M | 0.95M | 1.18M | 1.23M |
|
Inventory
|
0.31M | 0.31M | 0.26M | 0.23M | 0.27M | 0.28M | 0.28M | 0.41M | 0.39M | 0.40M | 1.83M | 2.07M | 2.33M | 2.84M | 2.55M | 3.34M | 2.96M | 2.39M | 2.32M | 2.13M | 2.70M | 2.35M | 2.22M | 2.78M | 2.82M | 3.40M | 4.51M | 4.90M | 4.88M | 6.75M | 6.60M | 7.02M | 8.68M | 8.26M | 8.38M | 9.19M | 9.02M | 9.56M | 9.67M | 10.35M | 10.55M | 10.72M | 10.63M |
|
Prepaid Assets
|
0.12M | 0.15M | 0.35M | 0.32M | 0.63M | 0.85M | 0.66M | 0.30M | 0.39M | 0.36M | 0.61M | 0.50M | 0.37M | 0.97M | 1.77M | 1.24M | 0.87M | 0.82M | 1.56M | 1.26M | 1.07M | 2.09M | 2.50M | 2.36M | 3.11M | 4.81M | 4.91M | 4.34M | 3.88M | 5.53M | 5.59M | 7.36M | 7.87M | 9.78M | 8.61M | 10.12M | 11.31M | 13.14M | 12.39M | 12.20M | 12.80M | 13.66M | 13.74M |
|
Current Assets
|
3.98M | 12.87M | 11.10M | 8.45M | 8.12M | 5.02M | 4.08M | 2.56M | 2.58M | 3.96M | 4.24M | 3.80M | 10.87M | 6.88M | 7.50M | 8.15M | 7.32M | 7.35M | 7.55M | 9.52M | 6.84M | 11.61M | 10.72M | 17.79M | 44.10M | 44.29M | 24.00M | 28.43M | 28.47M | 23.36M | 25.21M | 22.32M | 32.36M | 28.23M | 22.06M | 27.96M | 33.71M | 40.11M | 36.64M | 32.20M | 30.44M | 27.90M | 29.40M |
|
Land & Improvements
|
| | | | | | | | | | | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.87M | 0.87M | 0.83M | 0.83M | 0.91M | 0.92M | 0.90M | 0.89M | 0.87M | 0.86M | 0.84M | 1.22M | 1.21M | 1.20M | 0.78M | 0.76M | 0.75M | 0.74M | 0.72M | 0.71M | 0.71M | 0.70M | 0.69M | 0.68M | 0.67M | 0.67M | 0.66M | 0.65M | 0.60M | 0.58M | 0.57M | 0.56M | 0.54M | 0.53M | 0.51M | 0.50M | 0.48M | 0.49M | 0.48M | 0.46M | 0.45M | 0.44M | 0.48M |
|
Goodwill
|
| | | | | | | | | | 18.39M | 5.21M | 5.21M | 5.21M | 5.21M | 5.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | 36.12M | 33.40M | 32.98M | 32.55M | 32.13M | 31.71M | 31.29M | 26.87M | 26.45M | 26.02M | 25.60M | 25.18M | 24.76M | 24.34M | 23.92M | 23.49M | 23.07M | 22.65M | 22.23M | 22.99M | 22.56M | 22.44M | 21.95M | 21.46M | 20.97M | 20.12M | 19.63M | 19.41M | 18.95M | 18.48M | 18.01M | 17.55M | 17.29M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 54.51M | 38.61M | 38.19M | 37.76M | 37.34M | 36.92M | 31.29M | 26.87M | 26.45M | 26.02M | 25.60M | 25.18M | 24.76M | 24.34M | 23.92M | 23.49M | 23.07M | 22.65M | 22.23M | 22.99M | 22.56M | 22.44M | 21.95M | 21.46M | 20.97M | 20.12M | 19.63M | 19.41M | 18.95M | 18.48M | 18.01M | 17.55M | 17.29M |
|
Other Non-Current Assets
|
| 0.12M | 4.50M | 3.00M | 2.82M | 1.14M | 0.12M | 0.12M | 0.12M | 0.12M | 0.40M | | | 0.32M | 0.50M | 0.42M | 0.24M | 0.21M | 0.18M | 0.15M | 0.13M | 0.10M | 0.07M | 0.04M | 0.02M | | | 0.45M | 0.45M | 1.75M | 1.84M | 0.99M | 1.01M | 1.01M | 1.01M | 1.01M | 0.28M | 0.28M | 1.34M | 1.35M | 1.35M | 1.24M | 1.24M |
|
Non-Current Assets
|
0.87M | 0.99M | 5.54M | 3.95M | 3.85M | 2.18M | 1.02M | 1.01M | 0.99M | 0.98M | 55.75M | 39.83M | 39.40M | 39.28M | 38.62M | 32.89M | 33.35M | 28.72M | 28.08M | 26.89M | 26.44M | 25.97M | 25.51M | 25.05M | 24.61M | 25.25M | 35.25M | 24.83M | 24.43M | 26.52M | 26.08M | 25.13M | 24.57M | 23.95M | 23.32M | 22.80M | 21.68M | 21.35M | 21.82M | 21.23M | 21.02M | 20.36M | 20.07M |
|
Assets
|
4.84M | 13.86M | 16.64M | 12.41M | 11.98M | 7.20M | 5.10M | 3.56M | 3.57M | 4.94M | 59.99M | 43.63M | 50.27M | 46.16M | 46.12M | 41.04M | 40.66M | 36.07M | 35.63M | 36.41M | 33.28M | 37.58M | 36.23M | 42.84M | 68.71M | 69.54M | 59.26M | 53.27M | 52.91M | 49.88M | 51.29M | 47.45M | 56.93M | 52.17M | 45.38M | 50.76M | 55.39M | 61.46M | 58.47M | 53.42M | 51.46M | 48.27M | 49.47M |
|
Accounts Payables
|
1.76M | 0.35M | 0.28M | 0.57M | 0.56M | 0.41M | 0.44M | 0.52M | 1.47M | 3.44M | 7.86M | 7.35M | 3.16M | 5.00M | 6.45M | 5.41M | 6.56M | 6.39M | 4.75M | 5.35M | 5.60M | 5.24M | 5.46M | 4.76M | 4.74M | 4.92M | 3.79M | 4.93M | 3.71M | 5.64M | 6.29M | 5.81M | 5.69M | 4.66M | 5.13M | 4.97M | 3.32M | 4.09M | 4.55M | 5.29M | 7.03M | 6.62M | 8.44M |
|
Notes Payables
|
0.91M | 0.12M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 1.78M | 3.21M | 2.67M | 3.66M | 3.99M | 4.53M | 11.24M | 11.15M | 3.56M | 6.68M | 6.78M | 7.13M | 8.96M | 6.78M | 3.79M | 1.43M | 1.15M | 1.78M | 3.18M | 6.89M | 7.95M | 11.74M | 15.88M | 15.62M | 13.81M | 3.51M | 4.87M | 10.39M | 11.12M | 11.49M | 12.04M | 18.64M | 18.57M | 23.11M |
|
Payables
|
2.68M | 0.47M | 0.43M | 0.72M | 0.71M | 0.56M | 0.59M | 0.67M | 1.62M | 5.22M | 11.07M | 10.03M | 6.82M | 8.99M | 10.98M | 16.65M | 17.71M | 9.95M | 11.43M | 12.13M | 12.73M | 14.20M | 12.24M | 8.55M | 6.17M | 6.06M | 5.57M | 8.11M | 10.60M | 13.60M | 18.02M | 21.69M | 21.31M | 18.47M | 8.64M | 9.84M | 13.71M | 15.21M | 16.04M | 17.32M | 25.66M | 25.19M | 31.55M |
|
Accumulated Expenses
|
1.75M | 0.45M | 0.03M | 0.80M | 0.58M | 0.65M | 0.41M | 0.58M | 1.27M | 0.86M | 1.93M | 2.20M | 1.66M | 2.64M | 4.05M | 4.94M | 3.98M | 5.27M | 3.36M | 2.92M | 3.31M | 4.86M | 6.97M | 4.49M | 6.41M | 6.38M | 6.08M | 7.12M | 8.20M | 8.91M | 8.50M | 8.16M | 9.28M | 10.02M | 3.29M | 3.80M | 3.46M | 3.34M | 3.30M | 1.91M | 2.10M | 3.60M | 4.17M |
|
Other Accumulated Expenses
|
0.28M | 0.11M | 0.22M | 0.08M | 0.02M | 0.02M | 0.01M | 0.05M | 0.01M | 0.16M | 0.37M | 0.53M | 0.33M | | | 2.08M | | | | 0.83M | | | | 0.98M | | | | 1.70M | | | | 1.48M | | | | 2.02M | | | | 0.66M | | | |
|
Short term Debt
|
0.02M | | 1.45M | 1.71M | 2.12M | 1.47M | 1.85M | 1.92M | 1.99M | 2.07M | 1.80M | 1.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.00M | | | | 0.01M | | | | 0.00M | 0.00M | | | | 0.52M | 0.43M | 0.44M | 0.34M | 0.23M | 0.12M | | | | 0.20M | 0.30M | 0.24M | 0.30M | 0.39M | 0.42M | 0.48M | 0.50M | 0.52M | 0.53M | 0.35M | 0.47M | 0.42M | 0.37M | 0.30M | 0.27M | 0.26M | 0.23M |
|
Current Deferred Revenue
|
0.39M | 0.37M | 0.34M | 0.25M | 0.28M | 0.26M | 0.25M | 0.22M | 0.21M | 0.18M | 0.22M | 0.18M | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Total Current Liabilities
|
9.21M | 2.74M | 3.82M | 3.91M | 3.69M | 2.95M | 3.10M | 4.19M | 8.43M | 10.36M | 16.03M | 15.39M | 9.38M | 12.37M | 16.14M | 26.66M | 24.75M | 20.84M | 8.57M | 15.39M | 16.27M | 24.76M | 25.77M | 13.22M | 12.59M | 12.65M | 11.95M | 15.47M | 19.09M | 22.90M | 26.94M | 30.34M | 31.10M | 29.00M | 12.46M | 13.99M | 17.81M | 19.13M | 19.87M | 19.70M | 28.21M | 29.22M | 36.12M |
|
Non-Current Debt
|
| | 4.46M | 4.10M | 3.63M | 2.69M | 2.27M | 1.82M | 1.33M | 0.84M | | 10.98M | 10.88M | 10.77M | | 4.85M | | 7.76M | 6.68M | 0.45M | 0.40M | 0.40M | 2.66M | 12.42M | 24.23M | 24.20M | 24.93M | 25.02M | 24.78M | 23.36M | 20.01M | 17.74M | 17.54M | 16.85M | 31.16M | 30.99M | 21.72M | 21.81M | 21.66M | 23.50M | 18.43M | 10.74M | 7.65M |
|
Convertible Debt
|
| | | -0.10M | | | | 0.15M | | | 11.16M | 10.98M | | | 10.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.64M | 0.59M | 0.55M | 0.51M | 0.47M | 0.42M |
|
Preferred Stock Liabilities
|
7.49M | | | | | | | | | | | | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.00M | 9.89M | 10.38M | 10.88M | 0.92M | | | | | | | | | | | | | | 2.48M | 2.48M | 2.48M | 2.48M | 2.48M | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.06M | 0.04M | -0.05M | -0.70M | 0.31M | 0.19M | 0.06M | -0.06M | -0.18M | -0.33M | -0.51M | -0.79M | -0.95M | -1.11M | -1.27M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.99M | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.12M | 0.12M | | | | | | | | 0.91M | 0.83M | 0.92M | 0.92M | 0.87M | 0.74M | 0.72M | 0.63M | 0.49M | 0.35M | 0.89M | 0.87M | 0.81M | 0.75M | 0.69M | 1.00M | 0.96M | 0.92M |
|
Other Non-Current Liabilities
|
0.98M | | | | | | | 0.80M | 1.25M | 0.02M | 0.16M | 0.10M | 0.19M | 0.07M | 0.05M | 0.22M | 0.01M | 5.18M | 0.01M | 1.50M | 0.00M | 4.09M | 0.13M | 0.18M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | 7.84M | | | | 30.94M | 31.96M | | 32.79M | 35.36M | 37.01M | 28.81M | 30.42M |
|
Total Non-Current Liabilities
|
8.23M | | | | | | | 5.22M | 8.51M | 11.19M | 28.01M | 26.26M | 20.07M | 23.06M | 26.75M | 26.44M | 24.85M | 23.53M | 15.24M | 14.34M | 16.67M | 21.07M | 28.30M | 25.46M | 36.81M | 37.75M | 37.70M | 41.41M | 44.80M | | | 40.97M | | | | 14.92M | 9.12M | | 10.09M | 9.09M | 11.14M | 12.58M | 14.69M |
|
Total Liabilities
|
9.21M | 2.74M | 8.28M | 8.01M | 7.33M | 5.64M | 5.37M | 6.02M | 9.77M | 11.21M | 28.18M | 26.37M | 20.26M | 23.14M | 26.80M | 26.66M | 24.87M | 28.71M | 15.25M | 15.84M | 16.67M | 25.16M | 28.43M | 25.64M | 36.82M | 37.75M | 37.70M | 41.41M | 44.80M | 47.13M | 47.69M | 48.81M | 49.27M | 46.34M | 43.96M | 45.87M | 41.09M | 42.40M | 42.88M | 44.45M | 48.15M | 41.39M | 45.11M |
|
Total Debt
|
0.02M | | 5.91M | 5.80M | 5.75M | 4.15M | 4.12M | 3.74M | 3.33M | 2.91M | 1.80M | 12.59M | 10.88M | 10.77M | | 4.85M | | 7.76M | 6.68M | 0.45M | 0.40M | 0.40M | 2.66M | 12.42M | 24.23M | 24.20M | 24.93M | 25.02M | 24.78M | 23.36M | 20.01M | 17.74M | 17.54M | 16.85M | 31.16M | 30.99M | 21.72M | 21.81M | 21.66M | 23.50M | 18.43M | 10.74M | 7.65M |
|
Common Equity
|
-11.85M | 11.11M | 8.37M | 4.40M | 4.65M | 1.57M | -0.27M | -2.45M | -6.19M | -6.27M | 31.81M | 17.26M | 21.01M | 14.02M | 10.32M | 5.38M | 6.79M | -1.64M | 11.38M | 10.67M | 6.23M | 1.54M | 7.81M | 17.20M | 31.89M | 31.79M | 21.55M | 11.85M | 8.11M | 2.76M | 3.60M | -1.36M | 7.66M | 5.83M | 1.42M | 4.90M | 11.82M | 16.58M | 13.10M | 6.49M | 0.83M | 6.88M | 4.36M |
|
Shareholder's Equity
|
-11.85M | 11.11M | 8.37M | 4.40M | 4.65M | 1.57M | -0.27M | -2.45M | -6.19M | -6.27M | 31.81M | 17.26M | 21.01M | 14.02M | 10.32M | 5.38M | 6.79M | -1.64M | 11.38M | 10.67M | 6.23M | 1.54M | 7.81M | 17.20M | 31.89M | 31.79M | 21.55M | 11.85M | 8.11M | 2.76M | 3.60M | -1.36M | 7.66M | 5.83M | 1.42M | 4.90M | 11.82M | 16.58M | 13.10M | 6.49M | 0.83M | 6.88M | 4.36M |
|
Liabilities and Shareholders Equity
|
4.84M | 13.86M | 16.64M | 12.41M | 11.98M | 7.20M | 5.10M | 3.56M | 3.57M | 4.94M | 59.99M | 43.63M | 50.27M | 46.16M | 46.12M | 41.04M | 40.66M | 36.07M | 35.63M | 36.41M | 33.28M | 37.58M | 36.23M | 42.84M | 68.71M | 69.54M | 59.26M | 53.27M | 52.91M | 49.88M | 51.29M | 47.45M | 56.93M | 52.17M | 45.38M | 50.76M | 55.39M | 61.46M | 58.47M | 53.42M | 51.46M | 48.27M | 49.47M |
|
Retained Earnings
|
-13.35M | -18.61M | -21.57M | -25.70M | -29.69M | -33.34M | -36.76M | -40.44M | -45.15M | -46.96M | -42.20M | -62.40M | -68.10M | -75.76M | -81.90M | -94.55M | -102.90M | -119.58M | -127.13M | -133.09M | -141.03M | -150.30M | -158.13M | -166.90M | -178.91M | -193.00M | -205.20M | -219.49M | -237.50M | -246.85M | -259.40M | -266.95M | -279.20M | -291.30M | -299.10M | -308.25M | -317.21M | -326.71M | -336.60M | -346.48M | -356.95M | -367.40M | -376.90M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | 0.41M | 1.24M | 0.92M | 0.92M | 2.60M | | | | | | | | | | | | | | | | | | | 2.48M | 2.48M |
|
Treasury Shares
|
| | | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.39M | 0.39M | 5.89M | 0.39M | 0.39M | 0.01M | 0.39M | 14.00 | 14.00 | 0.01M | 0.01M | 0.01M | 0.01M | 5.00 | 0.49M | 0.01M | 50.00 | 0.01M | 3.46M | 3.38M | 3.38M | 22.00 | 0.05M | 0.04M | 0.04M | 0.00M | 2.70M | 0.05M | 0.02M | 220.00 | 0.00M | 0.01M | 0.01M |