|
Cash & Equivalents
|
2.67M | | | 0.24M | 265.24M | 236.04M | 215.87M | 199.95M | 167.90M | 141.03M | 113.01M | 88.44M | 64.44M | 46.22M | 29.32M | 16.32M |
|
Cash & Current Investments
|
2.67M | | | 0.24M | 265.24M | 236.04M | 215.87M | 199.95M | 167.90M | 141.03M | 113.01M | 88.44M | 64.44M | 46.22M | 29.32M | 16.32M |
|
Receivables - Net
|
6.77M | 8.52M | 3.68M | | 2.33M | 0.93M | 4.68M | 4.59M | 4.29M | 2.09M | 1.91M | 1.67M | 3.87M | 3.62M | 4.34M | 3.50M |
|
Receivables - Other
|
0.12M | | | | 0.53M | 0.84M | | | | | | | | | | |
|
Receivables
|
6.90M | 8.52M | 3.68M | | 2.85M | 1.77M | 4.68M | 4.59M | 4.29M | 2.09M | 1.91M | 1.67M | 3.87M | 3.62M | 4.34M | 3.50M |
|
Raw Materials
|
5.23M | | | | 0.05M | 1.53M | 2.79M | 1.26M | 0.49M | | | | | 0.11M | 0.07M | 0.22M |
|
Finished Goods
|
8.64M | | | | 25.29M | 26.19M | 26.15M | 28.45M | 28.20M | 32.32M | 31.44M | 30.76M | 24.86M | 26.55M | 25.73M | 21.27M |
|
Inventory
|
16.80M | 18.34M | 27.52M | | 29.21M | 31.10M | 32.17M | 32.79M | 32.12M | 35.10M | 34.06M | 33.36M | 26.94M | 28.49M | 27.61M | 22.86M |
|
Prepaid Assets
|
3.56M | | | 0.02M | 4.62M | 3.90M | 2.72M | 1.95M | 3.00M | 3.13M | 2.04M | 3.36M | 2.71M | 3.28M | 3.65M | 3.57M |
|
Current Assets
|
29.92M | 42.14M | 39.47M | | 301.93M | 272.81M | 255.85M | 239.93M | 210.73M | 182.40M | 151.49M | 127.37M | 98.36M | 81.62M | 64.91M | 46.26M |
|
Property, Plant & Equipment (Net)
|
17.89M | 19.60M | 23.07M | 26.49M | 31.57M | 33.22M | 35.68M | 37.69M | 37.68M | 37.72M | 36.82M | 34.86M | 34.01M | 31.42M | 30.05M | 28.59M |
|
Long-Term Investments
|
400.25M | | | | | | | | | | | | | | | |
|
Goodwill
|
8.33M | | | | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M | 8.33M |
|
Intangibles
|
2.27M | | | | 1.81M | 1.69M | 1.58M | 1.46M | 1.35M | 1.25M | 1.19M | 1.12M | 1.06M | 0.99M | 0.93M | 0.87M |
|
Goodwill & Intangibles
|
10.60M | | | | 10.14M | 10.02M | 9.90M | 9.79M | 9.67M | 9.58M | 9.51M | 9.45M | 9.38M | 9.32M | 9.26M | 9.20M |
|
Long-Term Deferred Tax
|
0.07M | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M |
|
Other Non-Current Assets
|
| | | 402.37M | 5.04M | 6.83M | 6.49M | 6.32M | 6.19M | 5.85M | 5.90M | 5.64M | 5.43M | 4.76M | 4.50M | 4.24M |
|
Non-Current Assets
|
32.03M | 33.53M | 37.73M | | 49.88M | 52.95M | 54.61M | 56.02M | 55.42M | 54.68M | 53.43M | 50.92M | 49.60M | 46.64M | 44.86M | 42.96M |
|
Assets
|
61.95M | 75.67M | 77.21M | 182.76M | 351.81M | 325.76M | 310.46M | 295.95M | 266.15M | 237.09M | 204.92M | 178.30M | 147.96M | 128.25M | 109.77M | 89.22M |
|
Accounts Payables
|
9.01M | | | | 7.05M | 7.62M | 16.32M | 21.13M | 20.37M | 25.69M | 18.40M | 14.50M | 9.76M | 15.38M | 12.62M | 7.49M |
|
Notes Payables
|
0.10M | | | | | | | | | | | | | | | |
|
Payables
|
9.11M | | | | 7.05M | 7.62M | 16.32M | 21.13M | 20.37M | 25.69M | 18.40M | 14.50M | 9.76M | 15.38M | 12.62M | 7.49M |
|
Accumulated Expenses
|
15.57M | 13.53M | 14.14M | 15.23M | 20.34M | 15.30M | 17.05M | 18.49M | 21.19M | 15.76M | 18.29M | 19.06M | 17.96M | 11.31M | 11.41M | 13.49M |
|
Short term Debt
|
2.18M | | | | | | | | | | | | | | | |
|
Current Leases
|
1.15M | | | | 1.31M | 1.39M | 1.39M | 1.40M | 1.15M | 0.91M | 0.69M | 0.51M | 0.39M | 0.35M | 0.34M | 0.54M |
|
Total Current Liabilities
|
28.01M | 40.67M | 33.89M | 133.95M | 34.44M | 29.08M | 40.83M | 45.40M | 46.27M | 44.13M | 38.77M | 35.94M | 29.85M | 28.60M | 27.24M | 24.06M |
|
Non-Current Debt
|
5.70M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
13.12M | | | 9.38M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
400.00M | | | 368.14M | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.07M | | | | 1.68M | 0.01M | 0.08M | 0.08M | 6.87M | 0.09M | 0.10M | 0.11M | 0.12M | 0.14M | 0.14M | 0.14M |
|
Operating Leases
|
3.57M | | | | 3.23M | 1.58M | 1.24M | 0.91M | 1.94M | 0.68M | 0.56M | 0.49M | 0.41M | 0.77M | 0.64M | 0.34M |
|
Other Non-Current Liabilities
|
2.18M | | | 13.42M | 8.39M | 7.32M | 18.76M | 10.63M | 12.32M | 7.56M | 5.77M | 3.19M | 1.55M | 0.91M | 1.55M | 2.21M |
|
Total Non-Current Liabilities
|
39.85M | | | 126.15M | 36.62M | 30.96M | 42.58M | 46.78M | 47.97M | 45.75M | 40.12M | 37.45M | 31.30M | 30.15M | 28.54M | 25.21M |
|
Total Liabilities
|
42.03M | 52.77M | 39.82M | 139.57M | 45.01M | 38.28M | 61.33M | 57.41M | 60.28M | 53.31M | 45.89M | 40.64M | 32.84M | 31.06M | 30.09M | 27.42M |
|
Total Debt
|
7.88M | | | | | | | | | | | | | | | |
|
Common Equity
|
19.93M | 22.90M | 37.38M | 43.19M | 306.80M | 287.48M | 249.13M | 238.54M | 205.86M | 183.78M | 159.03M | 137.66M | 115.11M | 97.19M | 79.68M | 61.80M |
|
Shareholder's Equity
|
19.93M | 22.90M | 37.38M | 43.19M | 306.80M | 287.48M | 249.13M | 238.54M | 205.86M | 183.78M | 159.03M | 137.66M | 115.11M | 97.19M | 79.68M | 61.80M |
|
Liabilities and Shareholders Equity
|
61.95M | 75.67M | 77.21M | 182.76M | 351.81M | 325.76M | 310.46M | 295.95M | 266.15M | 237.09M | 204.92M | 178.30M | 147.96M | 128.25M | 109.77M | 89.22M |
|
Treasury Shares
|
| | | | 2.50M | | | | 0.18M | 0.25M | 0.28M | 0.28M | 0.36M | 0.47M | 0.55M | 0.55M |
|
Retained Earnings
|
0.14M | | | -30.46M | -22.44M | -43.59M | -84.32M | -98.89M | -131.99M | -155.63M | -180.44M | -203.13M | -225.91M | -245.18M | -264.01M | -283.40M |