|
Cash & Equivalents
|
12.99M | | 73.04M | 42.41M | 39.15M | 40.21M | 47.91M | 53.52M | 23.29M | 34.79M | 27.90M | 45.18M | 45.62M | 32.70M | 17.79M | | | 77.46M | | | | 122.90M | | | | 86.31M | | | |
|
Short-term Investments
|
47.41M | | 10.31M | 34.78M | 69.62M | 44.59M | 27.70M | 25.02M | 26.05M | 114.27M | 27.21M | 27.58M | 22.89M | 121.41M | 35.11M | | | 27.02M | | | | 15.16M | | | | 29.65M | | | |
|
Cash & Current Investments
|
60.39M | | 83.35M | 77.19M | 108.77M | 84.80M | 75.61M | 78.54M | 49.34M | 149.06M | 55.11M | 72.76M | 68.51M | 154.11M | 52.90M | | | 104.48M | | | | 138.06M | | | | 115.96M | | | |
|
Receivables - Net
|
4.45M | 7.92M | 12.14M | 17.43M | 8.70M | 16.55M | 8.42M | 7.63M | 5.70M | 15.53M | 6.50M | 9.82M | 9.90M | 42.14M | 27.12M | | | 43.46M | | | | 13.37M | | | | 18.07M | | | |
|
Receivables
|
4.45M | 7.92M | 12.14M | 17.43M | 8.70M | 16.55M | 8.42M | 7.63M | 5.70M | 15.53M | 6.50M | 9.82M | 9.90M | 42.14M | 27.12M | | | 43.46M | | | | 13.37M | | | | 18.07M | | | |
|
Inventory
|
19.19M | | 22.81M | 29.99M | 32.46M | 25.66M | 26.34M | 22.75M | 21.17M | 21.79M | 26.42M | 32.77M | 47.24M | 42.31M | 54.56M | | | 60.46M | | | | 55.32M | | | | 88.94M | | | |
|
Prepaid Assets
|
6.79M | | 6.90M | 5.36M | 4.82M | 4.45M | 4.34M | 3.65M | 4.94M | 5.03M | 11.30M | 8.83M | 8.15M | 8.80M | 16.30M | | | 29.82M | | | | 27.48M | | | | 36.71M | | | |
|
Current Assets
|
126.97M | | 175.83M | 189.70M | 213.64M | 188.36M | 169.14M | 203.17M | 249.51M | 237.23M | 216.36M | 266.80M | 326.04M | 297.51M | 265.33M | | | 291.72M | | | | 247.98M | | | | 297.26M | | | |
|
Property, Plant & Equipment (Net)
|
5.72M | | 8.92M | 12.75M | 16.55M | 21.67M | 21.50M | 22.85M | 25.65M | 30.50M | 39.40M | 47.52M | 56.87M | 62.33M | 65.22M | | | 57.61M | | | | 45.51M | | | | 43.84M | | | |
|
Intangibles
|
1.21M | 7.72M | 1.34M | 1.24M | 1.15M | 4.93M | 4.83M | 4.81M | 4.98M | 7.48M | 0.79M | 0.72M | 0.65M | 0.58M | 0.50M | | | 0.27M | | | | 0.18M | | | | 0.14M | | | |
|
Goodwill & Intangibles
|
1.21M | 7.72M | 1.34M | 1.24M | 1.15M | 4.93M | 4.83M | 4.81M | 4.98M | 7.48M | 0.79M | 0.72M | 0.65M | 0.58M | 0.50M | | | 0.27M | | | | 0.18M | | | | 0.14M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 0.82M | 2.54M | 2.24M | 2.03M | 2.47M | 1.96M | 1.87M | 1.98M | | | 0.89M | | | | 2.92M | | | | 4.35M | | | |
|
Other Non-Current Assets
|
2.23M | | 2.19M | 0.69M | 0.68M | 0.94M | 0.83M | 6.28M | 6.61M | 4.72M | 0.50M | 0.27M | 0.35M | 0.37M | 0.63M | | | 1.84M | | | | 0.95M | | | | 2.65M | | | |
|
Non-Current Assets
|
9.17M | | 12.45M | 19.74M | 23.22M | 28.66M | 28.20M | 35.73M | 40.70M | 45.81M | 69.18M | 69.45M | 78.00M | 85.57M | 91.10M | | | 76.06M | | | | 60.38M | | | | 60.74M | | | |
|
Assets
|
136.13M | | 188.28M | 209.44M | 236.86M | 217.02M | 197.35M | 238.90M | 290.21M | 283.04M | 285.54M | 336.24M | 404.04M | 383.08M | 356.43M | | | 367.79M | | | | 308.36M | | | | 358.00M | | | |
|
Accounts Payables
|
51.40M | | 41.10M | 38.97M | 55.81M | 37.20M | 27.71M | 53.30M | 80.91M | 60.66M | 53.80M | 82.49M | 123.34M | 84.57M | 55.16M | | | 66.62M | | | | 81.09M | | | | 119.05M | | | |
|
Notes Payables
|
25.95M | | 31.06M | 39.11M | 37.56M | 31.23M | 26.68M | 25.48M | 26.51M | 27.59M | 27.47M | 27.88M | 15.74M | 28.25M | 25.08M | | | 45.94M | | | | 23.56M | | | | 40.33M | | | |
|
Payables
|
77.35M | | 72.17M | 78.08M | 93.37M | 68.43M | 54.39M | 78.78M | 107.42M | 88.25M | 81.28M | 110.37M | 139.08M | 112.82M | 80.24M | | | 112.55M | | | | 104.65M | | | | 159.38M | | | |
|
Accumulated Expenses
|
| 19.52M | | | | 25.21M | | | | 26.31M | | | | 31.21M | | | | 27.85M | | | | 23.31M | | | | 27.59M | | | |
|
Current Taxes
|
| | | | | 0.43M | | | | 2.23M | | | | 2.76M | | | | 0.28M | | | | 0.19M | | | | 0.15M | | | |
|
Current Deferred Revenue
|
6.99M | 20.51M | 6.68M | 6.71M | 6.20M | 4.47M | 4.49M | 5.08M | 4.17M | 3.24M | 8.11M | 6.72M | 7.58M | 5.14M | 12.76M | | | 5.44M | | | | 5.88M | | | | 6.88M | | | |
|
Total Current Liabilities
|
103.98M | | 100.37M | 113.65M | 131.82M | 99.62M | 83.92M | 114.94M | 147.69M | 126.17M | 124.66M | 157.88M | 208.32M | 177.18M | 153.02M | | | 172.93M | | | | 150.84M | | | | 226.31M | | | |
|
Non-Current Deffered Revenue
|
0.50M | 1.40M | 0.19M | 0.20M | 0.26M | 0.31M | 0.35M | 1.15M | 0.54M | 0.64M | 0.80M | 0.84M | 5.04M | 1.68M | 1.68M | 0.08M | 0.20M | 1.66M | 0.04M | 0.11M | 0.26M | 1.85M | 520.00 | 517.00 | 0.07M | 2.31M | 0.05M | 0.05M | 0.15M |
|
Preferred Stock Liabilities
|
90.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.18M | 0.18M | | | 0.17M | 0.19M | 0.24M | 0.30M | 0.31M | 0.37M | | | 0.20M | | | | 0.33M | | | | 0.45M | | | |
|
Operating Leases
|
| | | | | | | | | | 2.98M | 2.84M | 2.66M | 2.18M | 2.02M | | | 1.10M | | | | 0.04M | | | | 0.01M | | | |
|
Other Non-Current Liabilities
|
| | | | | 3.21M | 2.75M | 3.26M | 4.16M | 3.81M | 3.78M | 3.90M | 3.36M | 3.29M | 2.78M | | | 1.95M | | | | 1.26M | | | | 1.33M | | | |
|
Total Non-Current Liabilities
|
3.13M | | 2.47M | 2.62M | 2.91M | 3.71M | 3.27M | 3.68M | 4.70M | 4.63M | 7.75M | 7.82M | 7.83M | 7.47M | 6.85M | | | 4.91M | | | | 3.49M | | | | 4.10M | | | |
|
Total Liabilities
|
107.11M | | 102.84M | 116.27M | 134.72M | 103.32M | 87.19M | 118.61M | 152.39M | 130.79M | 132.41M | 165.70M | 216.16M | 184.64M | 159.87M | | | 177.84M | | | | 154.33M | | | | 230.42M | | | |
|
Common Equity
|
61.64M | | 85.44M | 93.16M | 102.13M | 113.70M | 110.16M | 120.29M | 137.82M | 152.24M | 153.13M | 170.55M | 187.89M | 198.44M | 196.56M | | | 189.95M | | | | 154.03M | | | | 127.59M | | | |
|
Shareholder's Equity
|
| 82.96M | | | | 113.70M | | | | 152.24M | | | | 198.44M | | | | 189.95M | | | | 154.03M | | | | 127.59M | | | |
|
Liabilities and Shareholders Equity
|
136.13M | | 188.28M | 209.44M | 236.86M | 217.02M | 197.35M | 238.90M | 290.21M | 283.04M | 285.54M | 336.24M | 404.04M | 383.08M | 356.43M | | | 367.79M | | | | 308.36M | | | | 358.00M | | | |
|
Treasury Shares
|
0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
159.05M | | 165.75M | 154.61M | 139.21M | -134.20M | 135.67M | 127.93M | 121.34M | 117.34M | -117.68M | -105.19M | -91.17M | -84.71M | -89.82M | | | -85.44M | | | | -121.29M | | | | -144.44M | | | |