|
Cash & Equivalents
|
1.44M | 17.01M | 6.00M | | 114.90M | 95.05M | 68.74M | 37.26M | 23.17M | 11.23M | 24.77M | 24.75M | 15.16M | 16.56M | 18.40M | 15.36M | 21.58M | 20.33M | 16.31M | 21.83M | 23.76M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Cash & Current Investments
|
1.44M | 17.01M | 6.00M | | 114.90M | 95.05M | 68.74M | 37.26M | 23.17M | 11.23M | 24.77M | 24.75M | 15.16M | 16.56M | 18.40M | 15.36M | 21.88M | 20.63M | 16.61M | 22.13M | 24.06M |
|
Receivables - Net
|
| 10.53M | | | 24.58M | 10.47M | 16.64M | 23.99M | 20.52M | 15.96M | 15.39M | 12.98M | 9.42M | 13.97M | 11.60M | 16.89M | 17.15M | 12.14M | 16.52M | 24.37M | 28.58M |
|
Receivables
|
| 10.53M | | | 24.58M | 10.47M | 16.64M | 23.99M | 20.52M | 15.96M | 15.39M | 12.98M | 9.42M | 13.97M | 11.60M | 16.89M | 17.15M | 12.14M | 16.52M | 24.37M | 28.58M |
|
Raw Materials
|
| 0.58M | | | 1.01M | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 7.33M | | | 9.22M | | | | | | | | | | | | | | | | |
|
Inventory
|
| 7.91M | | | 10.22M | 17.98M | 24.71M | 29.39M | 23.79M | 18.52M | 14.74M | 12.39M | 11.04M | 6.49M | 7.74M | 8.10M | 10.60M | 10.52M | 11.81M | 11.38M | 14.53M |
|
Prepaid Assets
|
0.30M | 2.17M | 0.29M | 0.23M | 7.09M | 12.31M | 6.65M | 3.29M | 6.09M | 5.56M | 4.96M | 1.63M | 1.91M | 2.92M | 2.29M | 2.17M | 2.73M | 2.82M | 3.47M | 2.87M | 4.47M |
|
Current Assets
|
1.74M | 37.61M | 1.11M | 0.70M | 156.78M | 135.81M | 116.74M | 93.93M | 73.58M | 51.26M | 59.86M | 51.75M | 37.53M | 39.94M | 40.02M | 42.53M | 52.28M | 46.11M | 48.41M | 60.74M | 71.64M |
|
Property, Plant & Equipment (Net)
|
| 1.72M | | | 1.89M | 1.87M | 1.74M | 1.71M | 1.38M | 1.11M | 0.83M | 0.61M | 0.50M | 0.38M | 0.28M | 0.19M | 0.15M | 0.10M | 0.10M | 0.19M | 0.29M |
|
Long-Term Investments
|
230.01M | 230.05M | 230.09M | 230.10M | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 0.60M | | | 0.59M | 1.70M | 2.10M | 2.40M | 2.33M | 2.28M | 2.27M | 2.25M | 2.22M | 2.21M | 2.21M | 2.22M | 0.87M | 0.97M | 1.05M | 0.98M | 1.22M |
|
Goodwill & Intangibles
|
| 0.60M | | | 0.59M | 1.70M | 2.10M | 2.40M | 2.33M | 2.28M | 2.27M | 2.25M | 2.22M | 2.21M | 2.21M | 2.22M | 0.87M | 0.97M | 1.05M | 0.98M | 1.22M |
|
Long-Term Deferred Tax
|
0.01M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.18M | | | 0.40M | 0.67M | 0.81M | 0.93M | 0.82M | 1.20M | 1.03M | 1.02M | 0.76M | 0.66M | 0.73M | 0.73M | 2.76M | 2.19M | 1.73M | 1.54M | 1.64M |
|
Non-Current Assets
|
230.01M | 2.50M | 230.09M | 230.10M | 3.49M | 4.23M | 7.38M | 7.96M | 7.11M | 6.84M | 6.07M | 5.52M | 4.76M | 4.18M | 3.81M | 3.37M | 3.85M | 3.40M | 2.98M | 2.80M | 3.23M |
|
Assets
|
231.75M | 40.12M | 231.20M | 230.80M | 160.28M | 140.05M | 124.12M | 101.88M | 80.68M | 58.10M | 65.93M | 57.26M | 42.29M | 44.12M | 43.83M | 45.90M | 56.13M | 49.52M | 51.40M | 63.54M | 74.86M |
|
Accounts Payables
|
| 16.38M | | | 16.46M | 27.77M | 23.52M | 27.59M | 28.49M | 30.43M | 30.84M | 22.76M | 18.36M | 13.68M | 16.06M | 17.51M | 11.52M | 11.28M | 12.71M | 12.90M | 17.66M |
|
Payables
|
| 16.38M | | | 16.46M | 27.77M | 23.52M | 27.59M | 28.49M | 30.43M | 30.84M | 22.76M | 18.36M | 13.68M | 16.06M | 17.51M | 11.52M | 11.28M | 12.71M | 12.90M | 17.66M |
|
Accumulated Expenses
|
0.02M | 10.59M | 3.46M | 4.77M | 17.43M | 31.73M | 35.16M | 28.70M | 25.39M | 19.98M | 14.04M | 11.21M | 10.13M | 15.05M | 11.00M | 11.55M | 12.43M | 16.38M | 16.48M | 20.98M | 21.14M |
|
Other Accumulated Expenses
|
| 1.42M | | | 3.90M | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| 9.70M | | | 11.12M | 8.53M | 7.12M | 11.09M | 12.00M | 10.35M | 4.80M | 8.18M | 6.76M | 15.19M | 7.21M | 9.74M | 10.34M | 7.37M | 10.05M | 17.16M | 22.02M |
|
Current Taxes
|
| 1.89M | | | 1.62M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 1.80M | | | 1.87M | 1.24M | 1.31M | 1.38M | 1.52M | 1.39M | 1.26M | 1.22M | 1.02M | 1.30M | 1.28M | 1.39M | 1.54M | 1.54M | 1.58M | 1.89M | 2.29M |
|
Total Current Liabilities
|
0.05M | 47.27M | 3.46M | 4.77M | 56.32M | 69.09M | 71.57M | 72.86M | 72.13M | 66.60M | 50.72M | 48.38M | 41.10M | 45.09M | 39.45M | 42.15M | 35.69M | 36.43M | 40.70M | 52.80M | 62.94M |
|
Non-Current Debt
|
| 10.18M | | | 9.49M | 7.99M | 6.49M | | | | 3.50M | 2.00M | 0.50M | | | | 4.58M | 4.33M | 3.85M | 3.38M | 2.92M |
|
Non-Current Deffered Revenue
|
8.05M | 0.32M | 8.05M | 8.05M | 0.26M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
202.54M | 2.99M | 196.24M | 187.64M | | | | | | | 4.52M | 5.59M | 6.91M | 7.86M | 8.73M | 9.84M | 4.65M | 12.94M | 13.81M | 14.68M | 15.54M |
|
Operating Leases
|
| | | | | | 3.44M | 3.60M | 3.22M | 3.27M | 0.71M | 0.27M | 0.07M | 1.19M | | | | | | | |
|
Other Non-Current Liabilities
|
16.11M | 0.49M | 18.46M | 25.34M | 17.01M | 7.06M | 13.94M | 5.13M | 2.26M | 0.72M | 24.95M | 26.57M | 24.18M | 27.78M | 25.46M | 24.43M | 25.10M | 25.34M | 18.66M | 51.65M | 47.39M |
|
Total Non-Current Liabilities
|
8.10M | 60.45M | 11.51M | 12.82M | 66.29M | 77.80M | 80.36M | 75.22M | 74.00M | 68.02M | 56.94M | 52.41M | 43.15M | 46.02M | 40.16M | 42.30M | 40.42M | 40.99M | 44.74M | 56.37M | 66.08M |
|
Total Liabilities
|
24.21M | 60.94M | 29.97M | 38.16M | 83.30M | 84.86M | 94.30M | 80.34M | 76.26M | 68.74M | 81.89M | 78.99M | 67.33M | 73.80M | 65.62M | 66.73M | 65.52M | 66.33M | 63.40M | 108.02M | 113.46M |
|
Total Debt
|
| 19.88M | | | 20.62M | 16.53M | 13.61M | 11.09M | 12.00M | 10.35M | 8.30M | 10.18M | 7.26M | 15.19M | 7.21M | 9.74M | 14.93M | 11.70M | 13.90M | 20.55M | 24.95M |
|
Common Equity
|
5.00M | -68.01M | -74.79M | 5.00M | 76.97M | 55.19M | 29.82M | 21.54M | 4.42M | -10.63M | -20.48M | -27.32M | -31.95M | -37.53M | -32.93M | -33.43M | -21.46M | -29.75M | -25.81M | -59.16M | -54.14M |
|
Shareholder's Equity
|
5.00M | -68.01M | -74.79M | 5.00M | 76.97M | 55.19M | 29.82M | 21.54M | 4.42M | -10.63M | -20.48M | -27.32M | -31.95M | -37.53M | -32.93M | -33.43M | -21.46M | -29.75M | -25.81M | -59.16M | -54.14M |
|
Liabilities and Shareholders Equity
|
231.75M | 40.12M | 231.20M | 230.80M | 160.28M | 140.05M | 124.12M | 101.88M | 80.68M | 58.10M | 65.93M | 57.26M | 42.29M | 44.12M | 43.83M | 45.90M | 56.13M | 49.52M | 51.40M | 63.54M | 74.86M |
|
Retained Earnings
|
-0.43M | -71.72M | -6.73M | -15.32M | -119.37M | -143.42M | -172.18M | -183.90M | -203.26M | -222.76M | -234.62M | -243.09M | -248.73M | -255.66M | -252.38M | -253.53M | -259.14M | -268.19M | -265.17M | -302.82M | -298.68M |
|
Treasury Shares
|
| | | | | 0.29M | | | | 0.49M | | | | 1.46M | | | | 1.45M | 1.44M | 1.36M | 2.23M |