|
Cash & Equivalents
|
17.91M | 14.66M | 11.34M | 19.71M | 159.23M | 148.96M | 141.31M | 138.81M | 224.07M | 223.12M | 212.99M | 193.70M | 188.42M | 161.21M | 133.00M | 118.21M | 121.04M | 104.60M | 46.81M | 45.02M | 43.35M | 79.16M | 61.75M | 62.80M |
|
Short-term Investments
|
| | | | | 0.06M | | | | | | | | | 19.69M | 29.68M | 24.64M | 29.60M | 30.57M | 26.66M | 25.57M | 45.15M | 56.83M | 49.25M |
|
Cash & Current Investments
|
17.91M | 14.66M | 11.34M | 19.71M | 159.23M | 149.02M | 141.31M | 138.81M | 224.07M | 223.12M | 212.99M | 193.70M | 188.42M | 161.21M | 152.69M | 147.90M | 145.68M | 134.19M | 77.38M | 71.69M | 68.92M | 124.31M | 118.58M | 112.05M |
|
Receivables - Net
|
| | | | 6.83M | 4.37M | 5.32M | 8.29M | 16.38M | 6.32M | 11.10M | 15.23M | 10.03M | 8.17M | 10.31M | 12.88M | 8.99M | 7.49M | 10.99M | 16.66M | 8.85M | 6.93M | 6.21M | 11.00M |
|
Receivables - Other
|
| | | | 0.10M | 0.06M | 0.15M | 0.11M | 0.20M | 0.10M | 0.30M | 0.40M | 0.40M | 0.10M | 0.10M | | | | | | | 3.50M | | 3.50M |
|
Receivables
|
| | | | 6.92M | 4.42M | 5.48M | 8.40M | 16.57M | 6.42M | 11.40M | 15.63M | 10.43M | 8.27M | 10.41M | 12.88M | 8.99M | 7.49M | 10.99M | 16.66M | 8.85M | 10.43M | 6.21M | 14.50M |
|
Raw Materials
|
| | | | 2.10M | 3.10M | 3.64M | 5.17M | 6.24M | 6.67M | 7.62M | 8.32M | 8.34M | 9.06M | 9.58M | 10.82M | 11.29M | 11.30M | 12.44M | 11.50M | 7.37M | 8.65M | 11.31M | 10.35M |
|
Work In Process
|
| | | | 0.21M | 1.80M | 1.65M | 1.59M | 0.55M | 2.10M | 2.67M | 2.46M | 2.72M | 2.82M | 2.92M | 3.21M | 1.72M | 2.52M | 1.67M | 1.89M | 1.35M | 2.05M | 0.99M | 1.51M |
|
Finished Goods
|
| | | | 2.26M | 1.92M | 2.66M | 1.52M | 1.12M | 0.86M | 0.89M | 0.94M | 1.45M | 1.49M | 1.64M | 1.89M | 1.93M | 2.53M | 4.48M | 4.44M | 2.17M | 2.03M | 3.16M | 3.47M |
|
Inventory
|
| | | | 4.57M | 6.82M | 7.95M | 8.27M | 7.92M | 9.63M | 11.18M | 11.73M | 12.51M | 13.37M | 14.13M | 15.93M | 14.94M | 16.36M | 18.59M | 17.83M | 10.89M | 12.74M | 15.46M | 15.33M |
|
Prepaid Assets
|
| | | | 0.35M | 2.70M | 2.44M | 2.00M | 4.53M | 3.91M | 3.41M | 3.22M | 4.66M | 5.19M | 3.95M | 3.12M | 4.18M | 3.83M | 3.48M | 2.75M | 4.18M | 5.02M | 7.61M | 6.56M |
|
Current Assets
|
| | | | 170.97M | 162.96M | 157.19M | 157.49M | 252.89M | 242.98M | 238.68M | 223.88M | 215.63M | 187.94M | 181.08M | 179.83M | 173.79M | 161.87M | 110.44M | 108.93M | 103.06M | 149.00M | 147.87M | 144.94M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.85M | 0.97M | 1.61M | 1.59M | 1.60M | 2.18M | 2.42M | 2.76M | 3.08M | 3.04M | 2.94M | 2.85M | 3.34M | 3.21M | 3.56M | 3.67M | 1.59M | 1.51M | 1.65M | 4.15M |
|
Goodwill
|
| | | | | | | | | | | 9.20M | 10.05M | 10.22M | 10.19M | 9.93M | 10.37M | 10.14M | 40.22M | 10.14M | | | | |
|
Intangibles
|
| | | | | | | | | | | 8.42M | 8.49M | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M | 49.00M | 49.00M | 40.58M | 40.58M | 40.58M | 41.20M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 17.62M | 18.54M | 18.64M | 18.61M | 18.35M | 18.79M | 18.56M | 89.22M | 59.14M | 40.58M | 40.58M | 40.58M | 41.20M |
|
Long-Term Deferred Tax
|
22.70M | | | | 24.49M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.72M | 1.80M | 1.94M | 1.76M | 1.23M | 1.18M | 1.31M | 1.20M | 1.38M | 1.21M | 1.33M | 1.45M | 1.39M | 1.35M | 1.35M | 1.39M | 11.79M | 3.97M | 0.64M | 0.49M |
|
Non-Current Assets
|
| | | | 7.86M | 8.79M | 9.30M | 8.82M | 6.79M | 8.24M | 8.32M | 25.40M | 7.92M | 10.62M | 10.08M | 9.53M | 9.57M | 8.97M | 9.46M | 11.15M | 10.33M | 0.10M | 43.84M | 45.94M |
|
Assets
|
37.66M | | | | 178.83M | 171.75M | 166.48M | 166.30M | 260.91M | 251.23M | 247.00M | 249.28M | 242.59M | 218.41M | 210.83M | 208.47M | 202.98M | 189.79M | 208.77M | 178.28M | 159.48M | 196.03M | 191.70M | 190.87M |
|
Accounts Payables
|
0.58M | | | | 1.00M | 1.69M | 1.00M | 1.99M | 1.37M | 2.16M | 1.23M | 1.66M | 1.40M | 1.74M | 1.49M | 2.58M | 1.19M | 1.47M | 1.97M | 1.90M | 1.37M | 3.85M | 3.58M | 1.81M |
|
Payables
|
0.58M | | | | 1.00M | 1.69M | 1.00M | 1.99M | 1.37M | 2.16M | 1.23M | 1.66M | 1.40M | 1.74M | 1.49M | 2.58M | 1.19M | 1.47M | 1.97M | 1.90M | 1.37M | 3.85M | 3.58M | 1.81M |
|
Accumulated Expenses
|
1.41M | 0.91M | 1.21M | 1.23M | 5.04M | 3.01M | 4.94M | 4.93M | 6.96M | 4.35M | 5.96M | 8.56M | 8.85M | 7.23M | 6.03M | 7.27M | 8.71M | 5.30M | 5.64M | 7.67M | 7.20M | 4.96M | 5.29M | 7.07M |
|
Other Accumulated Expenses
|
| | | | 0.73M | 0.41M | 0.65M | 0.83M | 1.39M | 0.93M | 0.98M | 1.00M | 0.90M | 1.10M | 0.97M | 0.71M | 0.72M | 0.57M | 0.65M | 0.52M | 0.39M | 0.12M | 0.37M | 0.39M |
|
Short term Debt
|
| | | | 0.50M | | | | | | | | 1.24M | 0.94M | 0.97M | 0.73M | 0.50M | | | | | | 11.57M | 23.01M |
|
Current Leases
|
| | | | 1.19M | 1.23M | 1.26M | 1.31M | 1.34M | 1.37M | 1.40M | 1.43M | 1.47M | 1.70M | 1.86M | 1.95M | 2.02M | 2.08M | 2.15M | 2.30M | 1.47M | 1.05M | 0.43M | 0.48M |
|
Current Deferred Revenue
|
| 1.92M | 5.30M | 9.26M | 3.10M | 9.10M | 9.71M | 12.75M | 5.16M | 14.84M | 15.89M | 16.89M | 16.51M | 16.39M | 19.29M | 19.89M | 10.63M | 15.90M | 19.04M | 22.48M | 20.63M | 19.24M | 18.01M | 18.30M |
|
Total Current Liabilities
|
| | | | 10.83M | 9.25M | 11.18M | 13.06M | 14.84M | 13.66M | 15.43M | 19.08M | 19.23M | 18.66M | 20.19M | 22.32M | 22.55M | 19.33M | 21.72M | 25.72M | 25.15M | 19.56M | 29.71M | 41.48M |
|
Non-Current Debt
|
| | | | 14.50M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 8.59M | 8.47M | 8.25M | 10.41M | 11.96M | 11.60M | 11.65M | 12.16M | 11.50M | 10.89M | 8.47M | 9.37M | 8.57M | 7.87M | 9.53M | 11.03M | 10.21M | 9.54M | 9.18M | 9.19M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 4.70M | | | |
|
Non-Current Deferred Tax Liability
|
-1.79M | | | | -1.60M | | | | | | | 2.57M | 2.67M | 2.67M | 2.58M | 2.41M | 2.44M | 2.32M | 2.23M | 2.26M | 2.03M | 2.03M | | 2.03M |
|
Operating Leases
|
1.99M | | | | 5.84M | 5.53M | 5.20M | 4.86M | 4.51M | 4.16M | 3.80M | 3.43M | 3.04M | 5.46M | 4.96M | 4.45M | 3.93M | 3.38M | 3.44M | 4.88M | 2.60M | 3.77M | 4.43M | 4.35M |
|
Other Non-Current Liabilities
|
| | | | 0.19M | 0.19M | 0.19M | 0.19M | | | | 0.54M | 0.56M | 0.12M | 0.16M | | | | 15.50M | 3.36M | 2.28M | 4.78M | | 0.03M |
|
Total Non-Current Liabilities
|
| | | | 39.59M | 38.24M | 39.62M | 43.33M | | | | 52.24M | 51.43M | 37.67M | 36.22M | | | | 36.91M | 43.88M | 42.60M | 31.82M | | 54.54M |
|
Total Liabilities
|
| 66.09M | 63.95M | 65.61M | 39.79M | 38.44M | 39.82M | 43.53M | 46.30M | 44.42M | 45.88M | 52.78M | 51.99M | 37.80M | 36.37M | 38.55M | 37.49M | 32.90M | 52.41M | 47.24M | 44.88M | 36.60M | 42.88M | 54.57M |
|
Total Debt
|
| | | | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 16.24M | 0.94M | 0.97M | 0.73M | 0.50M | | | | | | 11.57M | 23.01M |
|
Common Equity
|
| -66.09M | -63.95M | -65.61M | 139.04M | 133.31M | 126.67M | 122.78M | 214.60M | 206.80M | 201.12M | 196.50M | 190.60M | 180.61M | 174.46M | 169.93M | 165.49M | 156.89M | 156.36M | 131.04M | 114.59M | 159.42M | 148.82M | 136.30M |
|
Shareholder's Equity
|
| -66.09M | -63.95M | -65.61M | 139.04M | 133.31M | 126.67M | 122.78M | 214.60M | 206.80M | 201.12M | 196.50M | 190.60M | 180.61M | 174.46M | 169.93M | 165.49M | 156.89M | 156.36M | 131.04M | 114.59M | 159.42M | 148.82M | 136.30M |
|
Liabilities and Shareholders Equity
|
37.66M | | | | 178.83M | 171.75M | 166.48M | 166.30M | 260.91M | 251.23M | 247.00M | 249.28M | 242.59M | 218.41M | 210.83M | 208.47M | 202.98M | 189.79M | 208.77M | 178.28M | 159.48M | 196.03M | 191.70M | 190.87M |
|
Retained Earnings
|
| | | | -78.47M | -84.60M | -92.00M | -97.20M | -100.64M | -110.10M | -118.20M | -124.41M | -134.20M | -146.73M | -156.10M | -163.20M | -170.60M | -181.52M | -194.10M | -223.40M | -242.81M | -199.20M | -212.51M | -227.50M |