|
Cash & Equivalents
|
17.80M | 16.87M | 15.09M | 13.40M | 20.80M | 17.93M | 26.59M | 19.62M | 27.52M | 17.94M | 7.26M | 31.26M | 61.59M | 56.82M | 47.54M | 23.65M |
|
Short-term Investments
|
| 12.37M | | | | | | | | 6.07M | 6.97M | 0.25M | | | | |
|
Cash & Current Investments
|
17.80M | 29.24M | 15.09M | 13.40M | 20.80M | 17.93M | 26.59M | 19.62M | 27.52M | 24.01M | 14.23M | 31.51M | 61.59M | 56.82M | 47.54M | 23.65M |
|
Receivables - Net
|
| 4.49M | 4.92M | 4.12M | 5.08M | 4.95M | 6.05M | 3.15M | 4.69M | 7.00M | 10.94M | 4.71M | 8.71M | 10.05M | 10.07M | 5.80M |
|
Receivables
|
| 4.49M | 4.92M | 4.12M | 5.08M | 4.95M | 6.05M | 3.15M | 4.69M | 7.00M | 10.94M | 4.71M | 8.71M | 10.05M | 10.07M | 5.80M |
|
Work In Process
|
| | 2.90M | 1.61M | 0.87M | 1.20M | 1.09M | 1.10M | 1.73M | 1.38M | 3.77M | 0.67M | 1.01M | 1.28M | 1.25M | 1.46M |
|
Finished Goods
|
| | 1.20M | 1.09M | 0.79M | 1.70M | 2.17M | 1.71M | 1.11M | 1.58M | 1.63M | 1.77M | 0.46M | 0.48M | 2.72M | 2.75M |
|
Inventory
|
| 4.86M | 4.11M | 2.70M | 1.66M | 2.90M | 3.27M | 2.80M | 2.85M | 2.95M | 5.40M | 2.44M | 1.47M | 1.76M | 3.97M | 4.21M |
|
Prepaid Assets
|
| 2.34M | 2.34M | 1.73M | 2.86M | 0.89M | 0.64M | 0.74M | 1.33M | 1.49M | 1.69M | 1.01M | 2.73M | 3.75M | 3.14M | 1.19M |
|
Current Assets
|
| 40.92M | 26.10M | 21.61M | 30.09M | 26.36M | 36.49M | 26.28M | 36.34M | 35.44M | 32.24M | 39.63M | 74.50M | 72.37M | 64.72M | 34.85M |
|
Property, Plant & Equipment (Net)
|
| 5.83M | 7.37M | 6.28M | 4.08M | 6.40M | 6.54M | 3.79M | 5.61M | 6.15M | 4.61M | 5.10M | 5.66M | 4.63M | 6.00M | 6.50M |
|
Long-Term Investments
|
| 0.60M | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M | 18.41M |
|
Intangibles
|
| | | | | | | | 5.86M | 4.21M | 2.70M | 1.21M | 0.09M | | | |
|
Goodwill & Intangibles
|
| | | | | | | | 24.26M | 22.61M | 21.11M | 19.61M | 18.50M | 18.41M | 18.41M | 18.41M |
|
Other Non-Current Assets
|
| 5.06M | 2.91M | 1.65M | 2.57M | 1.38M | 0.81M | 0.79M | 1.34M | 1.13M | 1.27M | 1.08M | 3.16M | 3.58M | 2.12M | 0.94M |
|
Non-Current Assets
|
| 11.49M | 10.28M | 7.94M | 6.66M | 7.78M | 7.35M | 4.58M | 31.21M | 29.90M | 32.42M | 32.40M | 32.10M | 29.95M | 31.24M | 29.22M |
|
Assets
|
| 52.41M | 36.38M | 29.54M | 36.74M | 34.14M | 43.84M | 30.86M | 67.54M | 65.34M | 64.66M | 72.04M | 106.60M | 102.32M | 95.97M | 64.07M |
|
Accounts Payables
|
7.68M | 4.80M | 4.43M | 2.22M | 1.33M | 3.15M | 2.94M | 1.73M | 1.44M | 2.12M | 0.82M | 0.99M | 2.75M | 3.14M | 2.42M | 1.40M |
|
Notes Payables
|
| | | | 3.00M | | | | | | | | | | | |
|
Payables
|
7.68M | 4.80M | 4.43M | 2.22M | 4.33M | 3.15M | 2.94M | 1.73M | 1.44M | 2.12M | 0.82M | 0.99M | 2.75M | 3.14M | 2.42M | 1.40M |
|
Accumulated Expenses
|
| 8.98M | 8.25M | 8.67M | 10.51M | 8.54M | 8.53M | 7.86M | 16.39M | 10.26M | 8.69M | 9.45M | 13.56M | 8.85M | 9.69M | 6.58M |
|
Short term Debt
|
| 15.78M | | | 3.00M | 3.00M | 3.00M | | | | | | | | | |
|
Current Taxes
|
| 0.28M | 0.21M | 0.21M | 0.09M | 0.20M | 0.22M | 0.14M | 0.45M | 0.26M | 0.16M | 0.15M | 0.13M | 0.52M | 0.19M | 0.36M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.23M | 0.15M | |
|
Total Current Liabilities
|
| 32.85M | 12.89M | 11.10M | 14.92M | 14.89M | 14.69M | 9.73M | 18.27M | 12.63M | 9.67M | 10.59M | 16.44M | 12.51M | 12.30M | 8.35M |
|
Non-Current Deffered Revenue
|
| 302.00M | | | | | | | | | | | 12.72M | 13.54M | 13.78M | 13.11M |
|
Minority Interest
|
| | | | | | | | | | | | 30.91M | 28.92M | 28.21M | 27.40M |
|
Operating Leases
|
| | | | | | | | | | 4.21M | 5.09M | 2.85M | 2.15M | 2.57M | 1.45M |
|
Other Non-Current Liabilities
|
| 3.57M | 3.22M | 2.33M | 2.20M | 2.09M | 1.94M | 1.88M | 2.28M | 2.30M | 2.26M | 2.48M | 2.95M | 1.00M | 1.37M | 0.91M |
|
Total Non-Current Liabilities
|
| 34.91M | 15.35M | 12.54M | 15.60M | 16.37M | 15.52M | 9.93M | 25.82M | 13.65M | 14.87M | 16.69M | 32.53M | 29.07M | 29.58M | 23.28M |
|
Total Liabilities
|
| 38.48M | 18.58M | 14.87M | 17.80M | 18.46M | 17.47M | 11.81M | 28.11M | 15.95M | 17.13M | 19.17M | 35.47M | 30.07M | 30.96M | 24.19M |
|
Total Debt
|
| 15.78M | | | 3.00M | 3.00M | 3.00M | | | | | | | | | |
|
Common Equity
|
13.07M | 13.93M | 17.80M | 14.67M | 18.94M | 15.68M | 26.38M | 22.30M | 43.30M | 49.39M | 47.53M | 52.87M | 40.22M | 43.33M | 36.80M | 12.48M |
|
Shareholder's Equity
|
13.07M | 13.93M | 17.80M | 14.67M | 18.94M | 15.68M | 26.38M | 22.30M | 43.30M | 49.39M | 47.53M | 52.87M | 40.22M | 43.33M | 36.80M | 12.48M |
|
Liabilities and Shareholders Equity
|
| 52.41M | 36.38M | 29.54M | 36.74M | 34.14M | 43.84M | 30.86M | 67.54M | 65.34M | 64.66M | 72.04M | 106.60M | 102.32M | 95.97M | 64.07M |
|
Retained Earnings
|
| -322.49M | -329.06M | -334.75M | -343.62M | -353.58M | -364.15M | -375.26M | -379.47M | -379.53M | -388.61M | -415.13M | -434.95M | -450.99M | -477.16M | -505.88M |
|
Treasury Shares
|
-0.23M | | 0.19M | 0.38M | 1.00M | 0.93M | 0.92M | 1.70M | 2.30M | 2.56M | 3.11M | 3.18M | 3.32M | 3.38M | 3.99M | 3.54M |