|
Assets
|
50.56M | 50.70M | 97.53M | 97.53M | 117.32M | 160.75M | 171.73M | 164.10M | 156.77M | 409.11M | 601.48M | 707.37M | 661.83M | 446.80M | 433.35M |
|
Cash & Equivalents
|
3.55M | 7.19M | 4.01M | 5.58M | 2.03M | 5.70M | 5.82M | 5.47M | 10.19M | 81.38M | 263.87M | 49.35M | 32.91M | 28.21M | 27.32M |
|
Short-term Investments
|
| | | | | | | | | | | 1.41M | 1.38M | 1.90M | 1.75M |
|
Cash & Current Investments
|
3.55M | 7.19M | 4.01M | 5.58M | 2.03M | 5.70M | 5.82M | 5.47M | 10.19M | 81.38M | 263.87M | 50.76M | 34.29M | 30.11M | 29.07M |
|
Receivables - Net
|
7.02M | 6.49M | 8.47M | 9.28M | 12.14M | 15.31M | 14.32M | 14.30M | 12.52M | 21.13M | 23.79M | 41.22M | 42.55M | 39.05M | 41.97M |
|
Receivables
|
7.02M | 6.49M | 8.47M | 9.28M | 12.14M | 15.31M | 14.32M | 14.30M | 12.52M | 21.13M | 23.79M | 41.22M | 42.55M | 39.05M | 41.97M |
|
Raw Materials
|
| 3.24M | 4.05M | 5.76M | 10.37M | 9.43M | 10.81M | 9.06M | 6.80M | 5.75M | 5.75M | 14.17M | 20.06M | 18.34M | 14.78M |
|
Work In Process
|
| 0.33M | 0.27M | 0.27M | 0.53M | 0.34M | 0.34M | 0.38M | 0.43M | 0.43M | 0.43M | 4.42M | 0.62M | 1.26M | 0.56M |
|
Finished Goods
|
| 1.09M | 1.51M | 2.07M | 1.91M | 4.94M | 3.60M | 3.15M | 2.52M | 5.00M | 5.00M | 6.01M | 13.96M | 13.08M | 10.03M |
|
Inventory
|
5.71M | 4.44M | 5.58M | 7.77M | 12.42M | 14.02M | 13.87M | 9.23M | 6.77M | 11.18M | 11.18M | 24.61M | 34.64M | 32.67M | 25.36M |
|
Current Deferred Tax Assets
|
0.65M | 0.71M | 0.85M | 1.88M | 1.69M | 1.22M | | | | | | | | | |
|
Prepaid Assets
|
0.40M | 0.34M | 0.55M | 2.06M | 1.33M | 0.94M | 1.19M | 0.78M | 2.55M | 4.14M | 4.92M | 9.14M | 8.87M | 9.41M | 8.03M |
|
Current Assets
|
17.32M | 19.16M | 19.45M | 26.57M | 29.62M | 37.19M | 35.78M | 31.99M | 33.62M | 122.79M | 303.75M | 124.32M | 118.97M | 109.35M | 102.69M |
|
Buildings
|
| | | | | | | | | | 18.86M | 21.54M | 22.00M | 23.48M | 23.28M |
|
Construction in Progress
|
| | | | | | | | | | 0.98M | 0.49M | 1.74M | 1.38M | 1.61M |
|
Land & Improvements
|
| | | | | | | | | | 0.89M | 0.89M | 0.89M | 0.89M | 0.89M |
|
Property, Plant & Equipment (Net)
|
7.31M | 7.27M | 7.41M | 7.68M | 9.60M | 16.63M | 26.00M | 23.59M | 22.23M | 22.07M | 22.00M | 28.62M | 28.15M | 31.77M | 32.33M |
|
Goodwill
|
14.45M | 14.45M | 23.64M | 37.87M | 44.87M | 66.14M | 72.16M | 65.54M | 66.38M | 141.54M | 160.84M | 291.17M | 286.44M | 180.10M | 181.76M |
|
Intangibles
|
11.48M | 14.39M | 22.59M | 35.57M | 48.06M | 61.47M | 64.85M | 77.11M | 74.21M | 176.87M | 176.87M | 335.40M | 328.99M | 251.07M | 251.26M |
|
Goodwill & Intangibles
|
25.93M | 28.84M | 46.23M | 73.44M | 92.93M | 127.60M | 137.01M | 142.66M | 140.59M | 318.40M | 337.71M | 626.57M | 615.43M | 431.17M | 433.02M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.13M | 1.32M | 0.36M | 0.62M | 1.32M | 1.08M | 1.29M | 1.37M |
|
Other Non-Current Assets
|
| | | | | | | 1.93M | | 2.48M | 2.53M | 11.83M | 10.37M | 10.54M | 18.32M |
|
Non-Current Assets
|
33.24M | 31.54M | 78.07M | 70.96M | 87.70M | 19.05M | 20.66M | 17.07M | 23.55M | 24.55M | 24.53M | 40.45M | 38.52M | 42.30M | 48.72M |
|
Accounts Payables
|
0.72M | 0.57M | 1.01M | 2.02M | 2.50M | 2.82M | 2.17M | 2.38M | 2.90M | 3.41M | 4.47M | 7.90M | 6.13M | 6.04M | 5.75M |
|
Notes Payables
|
0.60M | | | | | | | | | | | | | | |
|
Payables
|
1.32M | 0.57M | 1.01M | 2.02M | 2.50M | 2.82M | 2.17M | 2.38M | 2.90M | 3.41M | 4.47M | 7.90M | 6.13M | 6.04M | 5.75M |
|
Accumulated Expenses
|
2.33M | 2.13M | 2.08M | 3.57M | 4.11M | 5.04M | 4.35M | 4.28M | 7.32M | 8.94M | 9.95M | 14.72M | 12.10M | 12.86M | 24.60M |
|
Other Accumulated Expenses
|
| | | | | | | | 3.30M | 0.30M | 2.01M | 2.20M | 2.30M | 2.70M | 3.61M |
|
Short term Debt
|
5.00M | | | | 3.00M | 4.76M | 1.29M | 1.62M | 2.12M | 0.50M | 0.23M | | | | 97.30M |
|
Current Leases
|
| | | | | | | | | 1.09M | 1.02M | 2.77M | 2.87M | 2.99M | 3.52M |
|
Current Taxes
|
0.90M | 1.05M | 1.15M | | 1.21M | 2.24M | 0.51M | 1.01M | 2.36M | 3.56M | 1.65M | 0.93M | 0.99M | 1.61M | 2.16M |
|
Current Deferred Revenue
|
| | | 1.89M | 1.31M | 3.03M | 4.12M | 4.15M | 4.43M | 7.22M | 8.99M | 15.07M | 16.10M | 15.69M | 14.80M |
|
Total Current Liabilities
|
9.93M | 4.26M | 4.66M | 10.21M | 14.66M | 23.97M | 16.57M | 17.29M | 23.66M | 26.01M | 32.58M | 48.05M | 43.36M | 44.31M | 163.96M |
|
Non-Current Debt
|
1.50M | | 4.00M | 16.50M | 23.25M | 42.25M | 53.67M | 44.63M | 20.61M | | | 49.00M | 13.00M | 50.50M | 66.90M |
|
Convertible Debt
|
| | | | | | | | | 140.28M | 145.68M | 169.37M | 170.27M | 171.20M | |
|
Non-Current Deferred Tax Liability
|
2.71M | 2.52M | 2.36M | 4.86M | 5.12M | 5.42M | 3.55M | 2.62M | 1.08M | 21.45M | 16.27M | 39.22M | 34.03M | 19.78M | 20.18M |
|
Other Non-Current Liabilities
|
| | 2.14M | 1.12M | 0.81M | 4.43M | 0.12M | 0.19M | 0.10M | 1.36M | 0.71M | 7.92M | 6.16M | 15.61M | 12.47M |
|
Total Non-Current Liabilities
|
| | 11.03M | 32.08M | 43.03M | 71.64M | 73.80M | 64.55M | 45.35M | 187.74M | 194.53M | 305.64M | 262.20M | 285.79M | 261.05M |
|
Total Liabilities
|
14.14M | 6.78M | 13.17M | 33.20M | 43.84M | 76.07M | 73.91M | 64.74M | 45.46M | 189.09M | 195.25M | 313.57M | 268.35M | 301.40M | 273.52M |
|
Total Debt
|
6.50M | | 4.00M | 16.50M | 26.25M | 47.01M | 54.97M | 46.26M | 22.74M | 0.50M | 0.23M | 49.00M | 13.00M | 50.50M | 164.20M |
|
Common Equity
|
36.42M | 43.91M | 52.75M | 64.33M | 73.48M | 84.68M | 97.82M | 99.36M | 111.31M | 220.01M | 406.23M | 393.80M | 393.48M | 145.39M | 159.83M |
|
Shareholder's Equity
|
36.42M | 43.91M | 52.75M | 64.33M | 73.48M | 84.68M | 97.82M | 99.36M | 111.31M | 220.01M | 406.23M | 393.80M | 393.48M | 145.39M | 159.83M |
|
Liabilities and Shareholders Equity
|
50.56M | 50.70M | 97.53M | 97.53M | 117.32M | 160.75M | 171.73M | 164.10M | 156.77M | 409.11M | 601.48M | 707.37M | 661.83M | 446.80M | 433.35M |
|
Retained Earnings
|
31.35M | 35.74M | 41.55M | | -0.23M | -1.15M | 73.66M | 68.28M | 73.30M | 72.36M | 72.46M | 76.67M | 74.20M | -183.49M | -188.94M |
|
Treasury Shares
|
| | | 0.16M | 0.16M | 0.16M | 0.16M | 0.01M | 0.02M | 0.03M | 0.04M | 0.06M | 0.06M | 0.16M | 0.00M |