|
Cash & Equivalents
|
74.93M | 73.84M | 23.88M | 87.89M | 93.19M | 92.87M | 94.09M | 107.96M | 71.03M | 88.44M | 75.72M | 160.80M | 116.76M | 83.98M | 290.41M | 267.76M |
|
Short-term Investments
|
| 1.90M | | | | 5.00M | 7.22M | 11.16M | 83.03M | 68.13M | 80.62M | 48.60M | 36.28M | 26.87M | | |
|
Cash & Current Investments
|
74.93M | 75.74M | 23.88M | 87.89M | 93.19M | 97.87M | 101.32M | 119.12M | 154.06M | 156.57M | 156.34M | 209.40M | 153.04M | 110.85M | 290.41M | 267.76M |
|
Receivables - Net
|
| 12.47M | 17.16M | 17.47M | 12.96M | 16.14M | 19.27M | 19.83M | 42.52M | 34.84M | 36.95M | 38.84M | 45.32M | 70.80M | 40.17M | 23.82M |
|
Receivables - Other
|
| | | | | | | | | | | | 20.59M | 27.01M | | |
|
Receivables
|
| 12.47M | 17.16M | 17.47M | 12.96M | 16.14M | 19.27M | 19.83M | 42.52M | 34.84M | 36.95M | 38.84M | 65.91M | 97.81M | 40.17M | 23.82M |
|
Raw Materials
|
| | | 6.78M | 6.70M | 8.54M | 7.89M | 5.40M | 10.30M | 14.09M | 14.17M | 15.43M | 33.17M | 42.45M | | |
|
Work In Process
|
| | | 0.39M | 0.83M | 0.90M | 0.33M | 1.03M | 0.20M | 0.54M | 0.64M | 2.57M | 2.25M | 2.33M | | |
|
Finished Goods
|
| | | 5.59M | 3.91M | 6.33M | 5.01M | 5.37M | 8.85M | 8.25M | 8.34M | 13.87M | 17.72M | 50.92M | | |
|
Inventory
|
1.05M | 7.35M | 9.62M | 12.76M | 11.44M | 15.76M | 13.24M | 11.80M | 19.34M | 22.89M | 23.16M | 31.86M | 53.14M | -0.50M | 47.61M | 34.20M |
|
Current Deferred Tax Assets
|
| | | | 0.07M | | | | | | | | | | | |
|
Prepaid Assets
|
| 1.58M | 1.68M | 1.72M | 1.71M | 1.14M | 1.53M | 2.14M | 2.49M | 3.08M | 5.68M | 4.93M | 39.87M | 41.57M | 6.04M | 3.96M |
|
Current Assets
|
126.99M | 97.49M | 52.84M | 120.12M | 119.58M | 131.21M | 136.71M | 156.44M | 221.91M | 219.31M | 224.55M | 288.89M | 299.31M | 325.19M | 386.46M | 333.22M |
|
Property, Plant & Equipment (Net)
|
| 19.61M | 19.86M | 18.55M | 17.93M | 17.93M | 20.08M | 20.03M | 21.37M | 24.30M | 30.34M | 51.86M | 73.44M | 59.41M | 45.42M | 45.10M |
|
Long-Term Investments
|
| | | | 0.68M | 1.23M | 1.32M | 1.98M | 20.69M | 44.75M | 33.42M | 47.72M | 17.01M | 0.75M | | 28.30M |
|
Goodwill
|
| | 24.74M | 25.45M | 23.78M | 21.73M | 18.25M | 18.79M | 20.08M | 18.52M | 36.20M | 40.35M | 40.28M | 35.10M | 35.70M | 40.33M |
|
Intangibles
|
| 4.81M | 30.38M | 38.55M | 36.71M | 33.73M | 24.95M | 25.53M | 26.91M | 25.24M | 38.09M | 45.01M | 44.76M | 11.69M | 1.21M | 17.43M |
|
Goodwill & Intangibles
|
| 4.81M | 55.12M | 63.99M | 60.50M | 55.47M | 43.20M | 44.33M | 47.00M | 43.76M | 74.30M | 85.36M | 85.03M | 46.80M | 36.90M | 57.77M |
|
Long-Term Deferred Tax
|
27.50M | 28.80M | | | | | | | | | | | | | | 0.16M |
|
Other Non-Current Assets
|
| 0.62M | 0.05M | 0.12M | 0.73M | 1.25M | 1.68M | 2.33M | 3.93M | 3.55M | 3.16M | 1.97M | 5.07M | 1.09M | 1.22M | 1.53M |
|
Non-Current Assets
|
-126.99M | 25.03M | 75.03M | 18.55M | 64.67M | 58.42M | 52.61M | 51.49M | 74.30M | 96.26M | 124.75M | 165.58M | 161.68M | 118.99M | 96.39M | 146.44M |
|
Assets
|
| 122.52M | 127.86M | 191.44M | 184.25M | 189.63M | 189.32M | 207.94M | 296.20M | 315.57M | 349.30M | 454.47M | 460.99M | 444.18M | 482.85M | 479.66M |
|
Accounts Payables
|
| 2.90M | 4.14M | 3.38M | 4.83M | 7.15M | 5.09M | 4.63M | 10.23M | 10.60M | 9.57M | 17.41M | 28.02M | -1.30M | 13.15M | 8.17M |
|
Payables
|
| 2.90M | 4.14M | 3.38M | 4.83M | 7.15M | 5.09M | 4.63M | 10.23M | 10.60M | 9.57M | 17.41M | 28.02M | -1.30M | 13.15M | 8.17M |
|
Accumulated Expenses
|
| 8.99M | 10.54M | 7.75M | 13.03M | 11.13M | 10.41M | 11.31M | 20.70M | 13.86M | 14.29M | 22.23M | 33.78M | 25.76M | 22.71M | 20.18M |
|
Other Accumulated Expenses
|
| | | 1.14M | 2.08M | 1.75M | 2.27M | 1.97M | 3.05M | 1.95M | 5.43M | 4.08M | 4.54M | 5.46M | | |
|
Short term Debt
|
0.51M | 7.79M | 7.29M | | | | | | | | 3.50M | 0.40M | 0.21M | 0.07M | | |
|
Current Leases
|
| | | | | | | | | | 1.03M | 1.12M | 2.18M | 1.76M | 1.58M | 2.13M |
|
Current Taxes
|
| | | | | | | -0.04M | 6.47M | 1.45M | | 2.40M | 2.23M | 1.52M | | |
|
Current Deferred Revenue
|
| | | 5.50M | 1.12M | 8.04M | 9.73M | 1.39M | 1.31M | 3.52M | 3.71M | 4.81M | 2.94M | 2.27M | 1.56M | 3.00M |
|
Curent Deferred Tax Liability
|
| | | | | 0.14M | | | | | | | | | | |
|
Total Current Liabilities
|
126.99M | 19.68M | 21.98M | 16.63M | 18.98M | 26.46M | 25.23M | 17.34M | 32.24M | 27.98M | 32.71M | 46.49M | 68.06M | 69.06M | 39.54M | 33.48M |
|
Capital Leases
|
| | | | | | | | | | 1.37M | 0.90M | 1.95M | 0.50M | 0.23M | 0.11M |
|
Non-Current Debt
|
0.56M | 0.51M | 7.79M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 5.64M | 4.40M | 3.44M | 3.24M | 2.88M | 2.45M | 1.95M | 0.90M | 0.90M | 1.20M | 2.23M | 0.41M | 0.55M | |
|
Operating Leases
|
| | | | | | | | | | 4.21M | 3.59M | 7.20M | 9.10M | 11.16M | 12.32M |
|
Other Non-Current Liabilities
|
| | | 0.09M | 0.68M | 1.23M | 1.77M | 2.30M | 3.93M | 3.31M | 3.61M | 2.45M | 0.65M | 0.58M | 0.70M | 22.91M |
|
Total Non-Current Liabilities
|
| | | -0.09M | -0.68M | -1.23M | -1.77M | -2.30M | -3.93M | 4.21M | 9.44M | 9.41M | 12.39M | 10.69M | 12.64M | 35.84M |
|
Total Liabilities
|
| | | | | | | | | 32.19M | 42.15M | 55.90M | 80.46M | 79.75M | 52.17M | 69.32M |
|
Total Debt
|
1.07M | 8.30M | 15.08M | | | | | | | | 3.50M | 0.40M | 0.21M | 0.07M | | |
|
Common Equity
|
103.81M | 102.84M | 100.25M | 170.31M | 161.15M | 158.70M | 159.44M | 185.85M | 258.08M | 283.38M | 307.14M | 398.57M | 380.53M | 364.43M | 430.67M | 410.34M |
|
Shareholder's Equity
|
103.81M | 102.84M | 100.25M | 170.31M | 161.15M | 158.70M | 159.44M | 185.85M | 258.08M | 283.38M | 307.14M | 398.57M | 380.53M | 364.43M | 430.67M | 410.34M |
|
Liabilities and Shareholders Equity
|
| 122.52M | 127.86M | 191.44M | 184.25M | 189.63M | 189.32M | 207.94M | 296.20M | 315.57M | 349.30M | 454.47M | 460.99M | 444.18M | 482.85M | 479.66M |
|
Retained Earnings
|
| -138.59M | -147.43M | -162.54M | -173.73M | -178.34M | -170.18M | -150.46M | -119.51M | -99.19M | -82.53M | -97.45M | -120.45M | -137.59M | -83.93M | -103.43M |
|
Treasury Shares
|
| | 0.88M | 0.67M | 0.65M | 0.71M | 0.70M | 0.75M | 0.67M | 0.66M | 0.53M | 0.66M | 0.70M | 2.57M | 2.52M | 1.69M |