|
Cash & Equivalents
|
0.10M | 0.04M | 0.04M | 0.79M | 4.38M | 7.07M | 6.70M | 6.04M | 2.18M | 0.54M | 0.51M | 0.13M | 0.88M | 1.02M | 3.41M | 19.01M | 118.34M | 50.97M | 32.94M | 27.41M | 23.28M | 20.90M | 29.00M | 27.09M | 39.13M | 47.51M | 49.56M | 54.68M | 55.59M | 50.75M | 33.53M | 31.92M | 30.23M | 63.36M | 65.67M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | | |
|
Cash & Current Investments
|
0.10M | 0.04M | 0.04M | 0.79M | 4.38M | 7.07M | 6.70M | 6.04M | 2.18M | 0.54M | 0.51M | 0.13M | 0.88M | 1.02M | 3.41M | 19.01M | 118.34M | 50.97M | 32.94M | 27.41M | 23.28M | 21.40M | 29.50M | 27.59M | 39.63M | 48.01M | 49.56M | 54.68M | 55.59M | 50.75M | 33.53M | 31.92M | 30.23M | 63.36M | 65.67M |
|
Receivables - Net
|
0.02M | 0.23M | 0.27M | 0.17M | 1.20M | 0.82M | 1.07M | 0.60M | 1.23M | 2.96M | 2.52M | 1.26M | 3.00M | 4.13M | 5.33M | 6.88M | 8.99M | 23.80M | 39.62M | 45.65M | 47.01M | 39.00M | 30.43M | 30.42M | 32.59M | 21.35M | 23.03M | 21.12M | 13.80M | 19.44M | 19.68M | 16.96M | 13.99M | 12.54M | 12.03M |
|
Receivables - Other
|
0.02M | | | 0.02M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 1.60M | 0.01M | 0.18M | | | | | | 4.80M | 4.80M | 4.80M | 4.80M | | |
|
Receivables
|
0.04M | 0.23M | 0.27M | 0.19M | 1.22M | 0.83M | 1.08M | 0.62M | 1.25M | 2.99M | 2.57M | 1.27M | 3.02M | 4.15M | 5.35M | 6.89M | 9.01M | 23.82M | 39.64M | 45.67M | 47.03M | 40.60M | 30.44M | 30.60M | 32.59M | 21.35M | 23.03M | 21.12M | 13.80M | 24.24M | 24.48M | 21.76M | 18.79M | 12.54M | 12.03M |
|
Raw Materials
|
0.96M | 0.64M | 0.63M | 0.76M | 1.47M | 1.76M | 1.56M | 1.76M | 1.64M | 2.21M | 1.77M | 1.66M | 1.77M | 3.92M | 5.09M | 7.01M | 12.44M | 18.11M | 17.39M | 26.31M | 33.92M | 32.92M | 34.41M | 31.39M | 23.90M | 22.00M | 22.35M | 22.76M | 24.16M | 27.63M | 25.73M | 21.44M | | | |
|
Work In Process
|
0.22M | 0.15M | 0.01M | 0.02M | 0.12M | 0.24M | 0.27M | 0.04M | 0.51M | 0.54M | 0.40M | 0.59M | 0.72M | 1.82M | 2.14M | 2.19M | 2.53M | 6.62M | 13.23M | 16.21M | 18.92M | 19.76M | 17.21M | 15.00M | 16.08M | 15.26M | 14.25M | 11.03M | 10.35M | 9.57M | 10.97M | 11.32M | | | |
|
Finished Goods
|
0.32M | 0.75M | 0.97M | 1.01M | 0.81M | 1.13M | 1.55M | 2.14M | 2.63M | 2.81M | 2.86M | 2.77M | 1.92M | 0.78M | 0.37M | 0.35M | 0.90M | 3.21M | 4.34M | 3.95M | 6.17M | 11.91M | 16.98M | 20.76M | 14.36M | 18.66M | 16.42M | 15.71M | 11.06M | 17.52M | 15.13M | 14.45M | | | |
|
Inventory
|
1.49M | 1.55M | 1.61M | 1.79M | 2.41M | 3.12M | 3.38M | 3.95M | 4.77M | 5.55M | 5.03M | 5.02M | 4.41M | 6.52M | 7.60M | 9.55M | 15.87M | 27.94M | 34.96M | 46.47M | 59.02M | 64.59M | 68.61M | 67.15M | 54.34M | 55.92M | 53.01M | 49.50M | 45.56M | 54.72M | 51.84M | 47.21M | | | |
|
Prepaid Assets
|
0.17M | 0.13M | 0.26M | 0.25M | 0.32M | 0.21M | 0.40M | 0.28M | 0.43M | 0.48M | 0.49M | 0.29M | 0.84M | 0.63M | 1.04M | 1.05M | 2.40M | 3.46M | 3.41M | 3.92M | 3.42M | 4.58M | 4.33M | 3.84M | 5.13M | 5.29M | 3.92M | 3.71M | 1.50M | 4.24M | 3.55M | 2.73M | 1.23M | 2.17M | 3.78M |
|
Current Assets
|
1.80M | 1.96M | 2.18M | 3.02M | 8.32M | 11.22M | 11.56M | 10.90M | 8.63M | 9.85M | 9.07M | 7.22M | 9.16M | 14.16M | 17.40M | 36.50M | 145.62M | 106.19M | 110.95M | 123.47M | 129.69M | 131.12M | 132.88M | 129.00M | 128.45M | 130.57M | 129.53M | 129.01M | 131.53M | 133.95M | 108.60M | 98.83M | 72.15M | 74.49M | 78.30M |
|
Property, Plant & Equipment (Net)
|
0.57M | 0.55M | 0.53M | 0.77M | 1.24M | 1.75M | 2.26M | 2.64M | 22.00M | 21.67M | 21.22M | 20.08M | 18.05M | 16.84M | 17.92M | 19.40M | 21.55M | 23.17M | 25.70M | 32.37M | 37.64M | 46.67M | 53.79M | 55.29M | 55.96M | 55.92M | 55.82M | 57.28M | 4.54M | 58.00M | 57.86M | 57.43M | 6.48M | 6.89M | 7.00M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 91.00M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M | 90.87M |
|
Intangibles
|
0.12M | 0.23M | 0.94M | 0.92M | 0.90M | 0.88M | 0.86M | 8.56M | 6.94M | 6.88M | 6.76M | 6.64M | -1.55M | 6.39M | 6.27M | 6.14M | 6.02M | 146.45M | 143.05M | 139.65M | 151.76M | 133.16M | 130.01M | 126.87M | 151.76M | 120.58M | 117.44M | 114.30M | 146.37M | 112.60M | 109.44M | 106.27M | 146.37M | 146.37M | 146.37M |
|
Goodwill & Intangibles
|
0.12M | 0.23M | 0.94M | 0.92M | 0.90M | 0.88M | 0.86M | 8.56M | 6.94M | 6.88M | 6.76M | 6.64M | -1.55M | 6.39M | 6.27M | 6.14M | 6.02M | 237.45M | 233.92M | 230.52M | 242.63M | 224.03M | 220.88M | 217.74M | 242.63M | 211.45M | 208.31M | 205.17M | 237.24M | 203.47M | 200.31M | 197.14M | 237.24M | 237.24M | 237.24M |
|
Long-Term Deferred Tax
|
| | | 1.02M | 1.24M | | | | 2.78M | | | | | | | | | | | 0.89M | 1.35M | | | | 0.60M | 0.80M | 2.68M | 3.04M | 4.41M | | | | | | |
|
Other Non-Current Assets
|
| | | | 0.02M | 0.15M | 0.15M | 0.06M | 0.03M | 0.05M | 0.03M | 0.23M | 0.22M | 0.37M | 0.28M | 0.05M | 1.83M | 5.65M | 17.22M | 15.59M | 11.36M | 11.83M | 8.70M | 9.66M | 7.03M | 4.06M | 3.19M | 2.27M | 63.65M | 1.33M | 0.45M | 0.40M | 30.50M | 0.08M | 0.09M |
|
Non-Current Assets
|
0.68M | 0.77M | 1.69M | 1.90M | 2.35M | 2.96M | 3.69M | 11.41M | 34.96M | 38.09M | 36.95M | 33.53M | 31.95M | 29.58M | 29.95M | 30.60M | 33.76M | 274.88M | 285.56M | 287.73M | 286.15M | 291.01M | 291.54M | 289.22M | 284.74M | 278.55M | 276.05M | 274.76M | 271.51M | 264.62M | 260.33M | 256.56M | 225.18M | 194.98M | 191.97M |
|
Assets
|
2.49M | 2.73M | 3.87M | 4.92M | 10.67M | 14.18M | 15.25M | 22.31M | 43.59M | 47.94M | 46.02M | 40.75M | 41.11M | 43.74M | 47.35M | 67.11M | 179.38M | 381.07M | 396.51M | 411.20M | 415.84M | 422.13M | 424.42M | 418.22M | 413.20M | 409.12M | 405.58M | 403.77M | 403.04M | 398.58M | 368.92M | 355.39M | 297.33M | 269.47M | 270.27M |
|
Accounts Payables
|
0.33M | 0.41M | 0.39M | 0.48M | 0.48M | 0.42M | 0.56M | 0.37M | 1.92M | 4.44M | 4.26M | 4.28M | 5.20M | 3.66M | 4.48M | | | 23.91M | 20.81M | 24.43M | 26.82M | 23.81M | 23.80M | 20.96M | 18.08M | 16.36M | 19.60M | 19.15M | 15.63M | 22.68M | 18.94M | 21.52M | 18.08M | 16.18M | 15.33M |
|
Notes Payables
|
1.88M | 1.77M | 1.77M | 1.57M | | | | 1.55M | | 0.38M | 0.38M | 0.41M | 0.43M | 2.37M | 2.48M | 0.61M | 0.63M | 0.64M | 0.65M | 0.67M | 0.68M | 0.70M | 0.53M | 0.36M | 0.18M | | | | | | | | | 0.40M | 0.22M |
|
Payables
|
2.21M | 2.18M | 2.17M | 2.05M | 0.48M | 0.42M | 0.56M | 1.91M | 1.92M | 4.81M | 4.63M | 4.69M | 5.63M | 6.03M | 6.96M | 0.61M | 0.63M | 24.55M | 21.46M | 25.09M | 27.50M | 24.51M | 24.33M | 21.32M | 18.26M | 16.36M | 19.60M | 19.15M | 15.63M | 22.68M | 18.94M | 21.52M | 18.08M | 16.58M | 15.55M |
|
Accumulated Expenses
|
0.09M | 0.10M | 0.13M | 0.25M | 0.54M | 0.44M | 0.40M | 0.47M | 0.53M | 0.67M | 0.59M | 0.78M | 1.62M | 2.47M | 2.77M | 3.95M | 3.46M | 3.79M | 5.45M | 5.11M | 6.21M | 7.01M | 5.02M | 4.30M | 4.39M | 4.68M | 6.28M | 6.60M | 2.85M | 17.18M | 9.06M | 19.80M | 37.41M | 5.71M | 6.73M |
|
Other Accumulated Expenses
|
0.10M | 0.06M | 0.04M | 0.01M | 0.14M | 0.07M | 0.03M | | 0.23M | 0.15M | 0.19M | 0.07M | 0.33M | 0.20M | 0.29M | 0.10M | 0.16M | 1.32M | 1.13M | 0.29M | 0.36M | 1.50M | 0.70M | 0.12M | 2.12M | 2.20M | 1.16M | 0.17M | 0.27M | 1.68M | 0.97M | 0.62M | 0.67M | 1.65M | 0.97M |
|
Short term Debt
|
| | | | | | | | | | | | 2.26M | | | 2.29M | 1.84M | 10.76M | 10.76M | 4.10M | 0.49M | 0.23M | 0.79M | 1.68M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 0.48M | 0.49M | 0.50M | 0.38M | 0.48M | 0.50M | 0.51M | 0.66M | 0.95M | 0.87M | 0.83M | 0.83M | 0.81M | 0.84M | 0.52M | 0.47M | 0.42M | 0.37M | 0.46M | 0.48M | 0.49M | 0.51M | 0.52M | 0.52M | 0.44M | 0.45M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | 2.41M | | | | 1.81M | | | | 0.39M | 0.52M | 0.72M | 0.39M | 0.39M | 0.39M | 0.39M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.49M | | | | | | | | | | | | | | | | 1.82M | 1.76M | | | | | |
|
Total Current Liabilities
|
3.06M | 2.65M | 2.86M | 2.41M | 1.12M | 0.93M | 0.99M | 3.59M | 4.48M | 14.77M | 15.50M | 12.79M | 12.23M | 13.23M | 14.83M | 14.12M | 12.10M | 42.71M | 43.00M | 35.61M | 35.86M | 34.35M | 31.93M | 28.20M | 25.50M | 23.94M | 27.68M | 26.65M | 30.98M | 42.30M | 29.75M | 42.36M | 62.09M | 22.73M | 22.73M |
|
Non-Current Debt
|
| | | | | | | | 8.40M | | | | 5.80M | 8.24M | 11.28M | 2.43M | 4.00M | 0.70M | 0.53M | 0.36M | 0.18M | 5.63M | 10.62M | 10.97M | 10.92M | 10.86M | 10.83M | 10.80M | 10.74M | 10.71M | 10.66M | 10.61M | | 21.71M | 9.71M |
|
Convertible Debt
|
| | | 1.57M | | | | | 0.28M | | | | 2.26M | | | 0.82M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | 1.85M | 2.24M | 2.04M | 2.35M | 2.82M | 3.02M | | | -1.64M | 3.28M | | | | | | |
|
Operating Leases
|
| | | | | | | | | 3.92M | 3.80M | 3.67M | 3.48M | 2.66M | 2.05M | 2.42M | 2.14M | 2.81M | 3.06M | 2.83M | 2.09M | 2.71M | 2.52M | 1.50M | 0.90M | 0.83M | 0.74M | 1.74M | 1.61M | 1.43M | 1.29M | 1.16M | 1.04M | 0.92M | 0.80M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.90M | 0.90M | 0.90M | 0.90M | 0.71M | 0.68M | 0.65M | 0.62M | 0.59M | 0.53M | 0.53M | 1.87M | 1.61M | 0.20M | 0.18M | 0.16M | 1.61M | 1.61M | 1.61M | 1.61M | 1.61M | 0.04M | 0.04M | 10.99M | 29.07M | | 2.75M |
|
Total Non-Current Liabilities
|
| | | | | | | | 13.16M | 18.69M | 19.29M | 16.46M | 21.14M | 24.70M | 29.20M | 23.71M | 18.44M | 45.27M | 45.72M | 38.20M | 38.37M | 43.93M | 46.58M | 42.96M | 37.46M | 35.74M | 39.35M | 39.27M | 43.38M | 56.05M | 43.31M | 44.78M | 46.24M | | 32.11M |
|
Total Liabilities
|
| | | 2.41M | 1.12M | | | | 14.06M | 19.59M | 20.19M | 17.36M | 21.85M | 25.38M | 29.86M | 24.33M | 19.03M | 45.81M | 46.25M | 40.07M | 39.98M | 44.13M | 46.76M | 43.12M | 39.07M | 37.35M | 40.96M | 40.88M | 44.99M | 56.09M | 43.35M | 55.77M | 75.30M | 46.96M | 34.86M |
|
Total Debt
|
| | | | | | | | 8.40M | | | | 8.07M | 8.24M | 11.28M | 4.72M | 5.84M | 11.46M | 11.29M | 4.46M | 0.67M | 5.86M | 11.41M | 12.65M | 10.92M | 10.86M | 10.83M | 10.80M | 10.74M | 10.71M | 10.66M | 10.61M | | 21.71M | 9.71M |
|
Common Equity
|
-0.57M | 0.09M | 1.01M | 2.50M | 9.55M | 13.26M | 14.26M | 18.73M | 29.53M | 28.35M | 25.83M | 23.39M | 19.26M | 18.36M | 17.49M | 42.77M | 160.73M | 335.27M | 350.26M | 371.13M | 375.86M | 378.01M | 377.66M | 375.10M | 374.12M | 371.77M | 364.62M | 362.90M | 358.05M | 342.49M | 325.57M | 299.62M | 222.03M | 222.51M | 235.42M |
|
Shareholder's Equity
|
-0.57M | 0.09M | 1.01M | 2.50M | 9.55M | 13.26M | 14.26M | 18.73M | 29.53M | 28.35M | 25.83M | 23.39M | 19.26M | 18.36M | 17.49M | 42.77M | 160.73M | 335.27M | 350.26M | 371.13M | 375.86M | 378.01M | 377.66M | 375.10M | 374.12M | 371.77M | 364.62M | 362.90M | 358.05M | 342.49M | 325.57M | 299.62M | 222.03M | 222.51M | 235.42M |
|
Liabilities and Shareholders Equity
|
2.49M | 2.73M | 3.87M | 4.92M | 10.67M | 14.18M | 15.25M | 22.31M | 43.59M | 47.94M | 46.02M | 40.75M | 41.11M | 43.74M | 47.35M | 67.11M | 179.38M | 381.07M | 396.51M | 411.20M | 415.84M | 422.13M | 424.42M | 418.22M | 413.20M | 409.12M | 405.58M | 403.77M | 403.04M | 398.58M | 368.92M | 355.39M | 297.33M | 269.47M | 270.27M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | 1.97M | | | | 2.80M | | | | 2.20M | 0.74M | 0.20M | 0.15M | 1.54M | 0.58M | 2.86M | 0.51M | 0.22M | 0.13M | |
|
Retained Earnings
|
-2.68M | -3.48M | -4.05M | -5.94M | -7.74M | -9.52M | -11.10M | -11.71M | -19.45M | -23.29M | -26.74M | -29.60M | -34.01M | -37.11M | -39.45M | -41.36M | -61.54M | -32.62M | -19.29M | -11.00M | -38.34M | -8.76M | -10.35M | -15.23M | -50.22M | -52.29M | -60.74M | -63.93M | -69.92M | -85.46M | -98.67M | -125.58M | -203.86M | -211.09M | -210.44M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |