|
Cash & Equivalents
|
0.65M | 1.62M | 4.21M | 14.55M | 44.82M | 104.91M | 128.88M | 138.48M | 135.65M | 99.42M | 92.89M | 84.36M | 69.75M | 56.22M | 13.53M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 30.41M |
|
Cash & Current Investments
|
0.65M | 1.62M | 4.21M | 14.55M | 44.82M | 104.91M | 128.88M | 138.48M | 135.65M | 99.42M | 92.89M | 84.36M | 69.75M | 56.22M | 43.94M |
|
Receivables - Net
|
0.10M | 0.09M | 0.12M | 0.13M | 0.11M | 0.06M | | | | | | | | | |
|
Receivables
|
0.10M | 0.09M | 0.12M | 0.13M | 0.11M | 0.06M | | | | | | | | | |
|
Raw Materials
|
| | | | | | 0.62M | 0.80M | 1.15M | 1.25M | 1.05M | 0.87M | 0.89M | 0.85M | 0.50M |
|
Finished Goods
|
| | | | | | 10.72M | 7.78M | 11.17M | 6.14M | 3.07M | 4.48M | 3.65M | 3.44M | 2.77M |
|
Inventory
|
0.75M | 1.09M | 0.87M | 1.83M | 3.76M | 10.46M | 11.26M | 8.40M | 12.16M | 6.40M | 3.78M | 5.26M | 4.53M | 4.29M | 3.27M |
|
Current Deferred Tax Assets
|
| | | | | | | 1.44M | | | | | | | |
|
Prepaid Assets
|
0.64M | 0.54M | 0.64M | 0.66M | 0.93M | 2.34M | 4.07M | 7.53M | 5.37M | 5.94M | 3.60M | 4.37M | 3.36M | 3.76M | 3.77M |
|
Current Assets
|
2.56M | 3.83M | 5.84M | 17.17M | 49.61M | 117.71M | 141.24M | 151.24M | 150.19M | 108.38M | 99.74M | 93.47M | 77.55M | 64.23M | 50.98M |
|
Construction in Progress
|
| | | 0.10M | 0.07M | 0.01M | 0.16M | 0.01M | 0.02M | | 0.04M | 0.17M | 0.03M | 0.04M | |
|
Property, Plant & Equipment (Net)
|
0.20M | 0.07M | 0.12M | 0.27M | 0.48M | 0.89M | 1.39M | 1.15M | 0.93M | 0.73M | 0.54M | 0.46M | 0.39M | 0.27M | 0.19M |
|
Goodwill
|
1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | | | | | | |
|
Intangibles
|
0.20M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
1.96M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 1.44M | 1.21M | 2.04M | 0.73M | 0.31M | 0.20M | 0.37M | 0.38M |
|
Other Non-Current Assets
|
0.41M | 0.24M | 0.26M | 0.33M | 0.37M | 3.17M | 2.96M | 3.17M | 3.00M | 3.39M | 0.66M | 0.57M | 0.61M | 64.27M | 51.77M |
|
Non-Current Assets
|
2.80M | 1.83M | 0.12M | 0.27M | 0.48M | 6.44M | 6.81M | 8.31M | 7.73M | 0.73M | 0.54M | 0.46M | 0.39M | 3.58M | 2.69M |
|
Assets
|
5.36M | 6.12M | 8.22M | 19.83M | 52.54M | 124.15M | 148.05M | 159.55M | 157.92M | 118.50M | 105.94M | 98.36M | 82.82M | 69.09M | 55.36M |
|
Accounts Payables
|
3.12M | 2.21M | 1.39M | 3.06M | 2.23M | 2.86M | 2.15M | 1.75M | 1.63M | 0.68M | 0.58M | 0.76M | 0.81M | 0.99M | 0.90M |
|
Payables
|
3.12M | 2.21M | 1.39M | 3.06M | 2.23M | 2.86M | 2.15M | 1.75M | 1.63M | 0.68M | 0.58M | 0.76M | 0.81M | 0.99M | 0.90M |
|
Accumulated Expenses
|
0.72M | 1.18M | 1.31M | 3.96M | 8.85M | 19.63M | 13.61M | 11.17M | 12.50M | 2.93M | 3.50M | 3.64M | 2.94M | 2.07M | 2.02M |
|
Other Accumulated Expenses
|
1.79M | 1.47M | 1.69M | 3.15M | 6.74M | 16.70M | 14.99M | 7.61M | 6.12M | 2.39M | 1.92M | 1.93M | 1.18M | 1.17M | 1.43M |
|
Short term Debt
|
0.00M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 1.66M | 1.16M | 1.24M | 1.14M | 1.15M | 1.13M |
|
Current Taxes
|
0.33M | 0.01M | 0.01M | 0.03M | 0.27M | 0.38M | 0.66M | 0.31M | 0.29M | 0.17M | 1.48M | 1.34M | 2.97M | 3.72M | 4.91M |
|
Current Deferred Revenue
|
1.03M | 0.97M | 0.84M | 2.57M | 2.69M | 16.41M | 19.16M | 4.46M | 6.79M | 4.51M | 3.09M | 6.50M | 3.80M | 6.17M | 6.43M |
|
Curent Deferred Tax Liability
|
0.18M | 0.15M | 0.09M | 0.11M | 0.07M | 0.06M | | | | | | | | | |
|
Total Current Liabilities
|
8.18M | 6.93M | 6.31M | 13.75M | 24.43M | 61.51M | 57.15M | 41.92M | 43.08M | 26.30M | 21.51M | 24.66M | 20.44M | 19.98M | 20.80M |
|
Minority Interest
|
-0.09M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.07M | 0.06M | 0.27M | 0.27M | 0.43M | 0.20M | 0.22M | 0.15M | 0.14M | 0.14M | 0.17M |
|
Operating Leases
|
| | | | | | | | | 1.56M | 2.77M | 1.93M | 2.99M | 2.32M | 1.51M |
|
Other Non-Current Liabilities
|
| | | | | | | 19.05M | 16.98M | 15.37M | 13.75M | 12.13M | 9.10M | 5.05M | |
|
Total Non-Current Liabilities
|
| | | | | | | 49.88M | 51.08M | 28.07M | 24.50M | 26.74M | 23.57M | 22.44M | |
|
Total Liabilities
|
| | | 13.75M | 26.09M | 67.34M | 65.61M | 68.93M | 68.06M | 43.43M | 38.24M | 38.87M | 32.67M | 27.49M | 22.49M |
|
Total Debt
|
0.00M | | | | | | | | | | | | | | |
|
Common Equity
|
-2.82M | -0.81M | 1.91M | 6.08M | 26.45M | 56.81M | 82.44M | 90.62M | 89.86M | 75.06M | 67.70M | 59.49M | 50.15M | 41.60M | 32.87M |
|
Shareholder's Equity
|
-2.82M | -0.81M | 1.91M | 6.08M | 26.45M | 56.81M | 82.44M | 90.62M | 89.86M | 75.06M | 67.70M | 59.49M | 50.15M | 41.60M | 32.87M |
|
Liabilities and Shareholders Equity
|
5.36M | 6.12M | 8.22M | 19.83M | 52.54M | 124.15M | 148.05M | 159.55M | 157.92M | 118.50M | 105.94M | 98.36M | 82.82M | 69.09M | 55.36M |
|
Treasury Shares
|
0.11M | 0.47M | 0.26M | -0.03M | 0.38M | 0.84M | 1.69M | 1.64M | 0.05M | 0.96M | 0.57M | 0.19M | | -1.46M | 1,466.34M |
|
Retained Earnings
|
-83.64M | -81.34M | -78.71M | -74.62M | -54.80M | -9.65M | 38.55M | 44.91M | 44.43M | 16.12M | 7.82M | -0.49M | -9.06M | -17.70M | -26.34M |
|
Preferred Shares
|
0.12M | 0.12M | 0.12M | 0.11M | | | | | | | | | | | |