|
Cash & Equivalents
|
9.05M | 14.07M | 14.07M | 14.07M | 14.07M | 15.73M | 16.81M | 16.81M | 16.81M | 11.85M | 37.41M | 17.14M | 5.89M | 8.47M | 7.44M | 47.58M | 21.52M | 21.52M | 3.42M | 6.77M | 53.79M | 29.62M | 53.79M | 53.79M | 16.45M | 7.56M | 16.45M | 18.68M | 29.00M | 23.01M | 29.00M | 29.00M | 29.02M | 29.02M | 22.27M | 29.02M | 29.30M | 75.97M | 51.82M | 23.25M | 29.47M | 29.47M | 29.47M | 29.47M | 19.97M | 17.57M | 7.00M | 19.97M | 7.28M | 4.62M | 4.62M |
|
Short-term Investments
|
1.56M | | | | 1.06M | 1.02M | 0.23M | 0.24M | 0.24M | 0.24M | | 1.77M | 2.12M | 1.88M | 2.75M | | 1.24M | 1.04M | 0.52M | 1.11M | 6.16M | 4.87M | 2.62M | 4.31M | 0.45M | 0.40M | 2.06M | 2.54M | 0.34M | 1.32M | 0.01M | 0.01M | 8.50M | 6.20M | 4.51M | 2.41M | 0.48M | | | | | | 6.07M | 2.93M | 2.62M | 1.63M | 1.64M | 0.74M | 2.54M | 1.42M | 0.01M |
|
Cash & Current Investments
|
10.61M | 14.07M | 14.07M | 14.07M | 15.13M | 16.75M | 17.05M | 17.05M | 17.06M | 12.09M | 37.41M | 18.91M | 8.02M | 10.35M | 10.19M | 47.58M | 22.75M | 22.55M | 3.95M | 7.88M | 59.94M | 34.50M | 56.41M | 58.09M | 16.90M | 7.96M | 18.52M | 21.22M | 29.35M | 24.33M | 29.02M | 29.01M | 37.52M | 35.22M | 26.79M | 31.43M | 29.78M | 75.97M | 51.82M | 23.25M | 29.47M | 29.47M | 35.55M | 32.41M | 22.59M | 19.20M | 8.63M | 20.71M | 9.82M | 6.04M | 4.63M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | 0.10M | | 0.78M | 1.40M | 1.53M | 1.81M | 1.80M | 1.92M | 0.96M | 1.42M | 0.96M | 0.85M | 1.22M | 1.72M | 18.57M | 12.42M | 28.66M | 23.31M | 30.10M | 30.04M | 31.68M | 25.93M | 33.76M | 36.01M | 34.52M | 6.85M | 2.90M | 2.59M | 0.97M | 2.54M | 5.35M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | 0.10M | | 0.78M | 1.40M | 1.53M | 1.81M | 1.80M | 1.92M | 0.96M | 1.42M | 0.96M | 0.85M | 1.22M | 1.72M | 18.57M | 12.42M | 28.66M | 23.31M | 30.10M | 30.04M | 31.68M | 25.93M | 33.76M | 36.01M | 34.52M | 6.85M | 2.90M | 2.59M | 0.97M | 2.54M | 5.35M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | 1.59M | | | | 1.79M | | | | 3.01M | | | | 1.80M | | | 0.83M | | 0.51M | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | | | | 2.38M | | | 0.23M | | 0.31M | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | 0.26M | | | | 0.29M | | | | 4.73M | | | | 6.60M | | | | 6.83M | | | 3.33M | | 2.83M | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.22M | 0.65M | 0.56M | 0.69M | 0.47M | 0.77M | 1.29M | 1.83M | 1.96M | 1.88M | 2.77M | 4.75M | 5.10M | 6.53M | 9.27M | 8.76M | 13.12M | 7.70M | 14.27M | 11.72M | 12.58M | 11.01M | 5.86M | 4.94M | 4.39M | 3.80M | 3.65M | 3.17M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | 1.56M | | 3.10M | 2.76M | 3.29M | 2.02M | 1.83M | 2.35M | 1.88M | 1.24M | 2.31M | 2.34M | 2.24M | 1.60M | 4.87M | 4.63M | 5.52M | 4.09M | 4.29M | 4.68M | 4.66M | 3.51M | 2.79M | 3.29M | 4.39M | 5.17M | 3.05M | 2.80M | 2.91M | 1.10M | 1.01M |
|
Current Assets
|
| | | | 18.56M | | | 14.48M | 12.60M | | 26.54M | | 26.02M | 34.90M | | | | | | | 67.81M | | | | 51.68M | 40.74M | 32.22M | | 56.79M | | 39.97M | | 53.21M | | 61.13M | | 70.50M | | 98.49M | | 89.15M | | 91.27M | | 85.90M | | 27.05M | 16.14M | 15.70M | 11.91M | 12.55M |
|
Property, Plant & Equipment (Net)
|
0.13M | | | | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.12M | 0.12M | 0.12M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.14M | 0.15M | 0.15M | 0.17M | 0.15M | 0.23M | 0.25M | 0.23M | 0.22M | 0.20M | 0.18M | 0.16M | 0.15M | 0.25M | 0.22M | 0.23M | 0.36M | 0.34M | 0.47M | 0.51M | 0.55M | 0.51M | 0.48M | 0.57M | 0.53M | 0.62M | 0.57M | 0.50M | 0.44M | 0.24M | 0.19M | 0.15M | 0.14M | 0.13M |
|
Intangibles
|
1.25M | | | | 1.34M | 1.34M | 1.54M | 1.54M | 1.55M | 1.50M | 2.50M | 2.52M | 2.62M | 6.12M | 6.12M | 6.16M | 6.16M | 6.06M | 6.06M | 6.06M | 6.20M | 6.05M | 6.05M | 6.08M | 5.29M | 5.29M | 5.29M | 5.29M | 5.32M | 5.32M | 5.32M | 5.32M | 11.79M | 15.85M | 79.52M | 89.96M | 89.37M | 86.05M | 84.22M | 82.39M | 89.37M | 70.04M | 68.74M | 67.14M | 89.37M | 5.60M | 5.59M | 5.58M | 5.56M | 5.55M | 5.53M |
|
Goodwill & Intangibles
|
1.25M | | | | 1.34M | 1.34M | 1.54M | 1.54M | 1.55M | 1.50M | 2.50M | 2.52M | 2.62M | 6.12M | 6.12M | 6.16M | 6.16M | 6.06M | 6.06M | 6.06M | 6.20M | 6.05M | 6.05M | 6.08M | 5.29M | 5.29M | 5.29M | 5.29M | 5.32M | 5.32M | 5.32M | 5.32M | 11.79M | 15.85M | 79.52M | 89.96M | 89.37M | 86.05M | 84.22M | 82.39M | 89.37M | 70.04M | 68.74M | 67.14M | 89.37M | 5.60M | 5.59M | 5.58M | 5.56M | 5.55M | 5.53M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | 76.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
3.01M | | | | 0.49M | 0.01M | 0.29M | 0.30M | 0.08M | 0.02M | 10.08M | 17.04M | 17.05M | 24.06M | 19.04M | 16.56M | 36.62M | 34.67M | 36.77M | 22.20M | 0.14M | 15.61M | 15.41M | 8.13M | 13.16M | 13.21M | 8.22M | 8.22M | 8.27M | 6.14M | 9.40M | 3.30M | 0.15M | 20.15M | 20.15M | 16.15M | 16.16M | 16.16M | 16.16M | 16.16M | 16.17M | 16.16M | 16.00M | 16.00M | 16.00M | 11.05M | 9.14M | 0.79M | 0.74M | 0.15M | 0.16M |
|
Non-Current Assets
|
| | | | 1.53M | | | 1.73M | 1.74M | | 12.71M | | 2.84M | 6.33M | | | | | | | 6.40M | | | | 5.67M | 5.66M | 5.63M | | 5.62M | | 9.72M | | 20.89M | | 105.24M | | 109.75M | | 105.18M | | 92.04M | | 76.70M | | 72.97M | | 7.99M | 6.91M | 6.32M | 6.13M | 5.82M |
|
Assets
|
20.19M | | | | 20.10M | | 17.02M | 16.21M | 14.34M | 40.58M | 39.25M | 34.29M | 28.86M | 41.23M | 34.38M | 71.74M | 66.83M | 61.55M | 56.26M | 48.88M | 74.21M | 69.61M | 61.98M | 50.30M | 57.34M | 46.39M | 37.85M | 53.38M | 62.41M | 58.13M | 49.70M | 40.24M | 74.10M | 143.48M | 166.37M | 168.98M | 180.24M | 220.12M | 203.67M | 186.34M | 181.19M | 167.05M | 167.97M | 157.19M | 158.87M | 58.83M | 35.04M | 23.05M | 22.02M | 18.04M | 18.38M |
|
Accounts Payables
|
0.51M | | | | 1.08M | 1.33M | 1.76M | 1.92M | 2.42M | 1.23M | 2.71M | 2.58M | 1.72M | 1.96M | 2.01M | 2.15M | 3.51M | 3.58M | 4.75M | 5.29M | 0.06M | 3.79M | 1.15M | 1.88M | 4.80M | 2.72M | 4.02M | 3.87M | 3.32M | 4.41M | 4.74M | 4.79M | 4.18M | 3.19M | 5.31M | 6.57M | 11.55M | 6.54M | 13.31M | 15.24M | 11.66M | 5.71M | 4.37M | 4.78M | 4.23M | 4.37M | 3.11M | 3.28M | 1.91M | 1.17M | 0.83M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.22M | | | | | | |
|
Payables
|
0.51M | | | | 1.08M | 1.33M | 1.76M | 1.92M | 2.42M | 1.23M | 2.71M | 2.58M | 1.72M | 1.96M | 2.01M | 2.15M | 3.51M | 3.58M | 4.75M | 5.29M | 0.06M | 3.79M | 1.15M | 1.88M | 4.80M | 2.72M | 4.02M | 3.87M | 3.32M | 4.41M | 4.74M | 4.79M | 4.18M | 3.19M | 5.31M | 6.57M | 11.55M | 6.54M | 13.31M | 15.24M | 11.66M | 5.71M | 4.37M | 4.78M | 119.45M | 4.37M | 3.11M | 3.28M | 1.91M | 1.17M | 0.83M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | 3.30M | | 7.42M | 9.15M | 6.03M | 6.48M | 5.35M | 6.63M | 7.06M | 6.96M | 8.46M | 8.14M | 4.33M | 12.91M | 29.19M | 23.54M | 24.08M | 25.45M | 23.16M | 20.59M | 20.90M | 24.15M | 20.21M | 21.20M | 17.95M | 17.13M | 7.40M | 4.59M | 3.96M | 9.99M | 10.69M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 115.22M | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 3.23M | 3.00M | 2.98M | 3.84M | 4.04M | 4.08M | 3.81M | 3.39M | 2.98M | 2.85M | 2.57M | 7.18M | 6.67M | 6.01M | 6.44M | 6.01M | 1.29M | 0.72M | 0.37M | 0.35M | 0.21M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | | | | 1.27M | | | | 18.34M | 22.68M | 26.10M | 28.36M | 30.71M | 31.39M | 39.22M | 41.78M | 47.87M | 25.97M | 16.38M | 10.65M | 12.45M | 9.29M | 10.54M |
|
Total Current Liabilities
|
| | | | | | | | | | | | 1.72M | 5.46M | | | | | | | 5.36M | | | | 11.83M | 9.71M | 9.88M | | 10.38M | | 14.05M | | 10.62M | | 35.87M | | 73.23M | | 79.17M | | 81.47M | | 166.41M | | 197.45M | | 28.19M | 19.98M | 21.23M | 22.22M | 22.29M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.17M | 79.19M | 80.27M | 81.39M | 82.52M | 83.16M | 83.52M | 83.62M | 86.40M | 85.51M | 113.86M | 115.22M | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | 0.50M | | | | 0.75M | | | | 0.75M | | | | 0.75M | | | 0.54M | | | |
|
Preferred Stock Liabilities
|
| | | | 8.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | | | | 3.81M | | | | 2.57M | | | | 6.44M | | | 0.46M | | 0.00M | |
|
Other Non-Current Liabilities
|
2.69M | | | | 3.27M | 3.25M | 3.23M | 2.50M | 1.87M | 1.59M | 1.53M | 1.53M | 1.53M | 1.06M | 1.06M | 1.06M | 1.06M | 1.06M | 1.06M | 1.06M | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
-1.29M | | | | -2.19M | -3.25M | -1.47M | -0.57M | 0.55M | 1.94M | 4.04M | 2.82M | 2.12M | 6.28M | 5.70M | 4.49M | 1.24M | 5.56M | 6.22M | 7.34M | 10.45M | | | | 0.45M | | | | 0.84M | | 3.74M | | 3.48M | | 95.91M | | 93.14M | | 94.92M | | 90.84M | | 13.49M | | 9.82M | | 3.38M | 0.99M | 0.73M | 0.50M | 0.50M |
|
Total Liabilities
|
1.40M | | | | 1.08M | | 1.76M | 1.92M | 2.42M | 3.53M | 5.57M | 4.35M | 3.85M | 7.34M | 6.76M | 5.55M | 6.75M | 6.62M | 7.28M | 8.39M | 11.51M | 10.66M | 13.18M | 16.34M | 12.28M | 10.10M | 11.94M | 13.53M | 11.22M | 16.26M | 17.79M | 17.39M | 14.10M | 99.83M | 131.78M | 140.24M | 166.38M | 167.08M | 174.09M | 174.79M | 172.31M | 172.29M | 179.91M | 203.22M | 2.62M | 56.83M | 31.57M | 20.98M | 21.96M | 22.73M | 22.79M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.17M | 79.19M | 80.27M | 81.39M | 82.52M | 83.16M | 83.52M | 83.62M | 86.40M | 85.51M | 113.86M | 230.43M | | | | | | |
|
Common Equity
|
18.79M | | | | 19.02M | | 15.26M | 14.29M | 11.93M | | 33.68M | 29.94M | 25.01M | | 27.62M | 66.19M | 60.08M | 54.94M | 48.98M | 40.48M | 62.70M | 58.95M | 48.80M | 33.96M | 45.06M | 36.29M | 25.91M | 39.84M | 51.19M | 41.88M | 31.90M | 22.85M | 60.00M | 43.65M | 34.59M | 28.75M | 13.86M | 53.04M | 29.58M | 11.55M | 8.88M | -5.24M | -11.94M | -46.03M | -48.40M | | | 2.07M | 0.06M | -4.68M | -4.41M |
|
Shareholder's Equity
|
| | | | | | | | | | | | 25.01M | | | | 60.08M | | | | 62.70M | | | | 45.06M | | | | 51.19M | | | | 60.00M | | | | 13.86M | | | | 8.88M | | | | -48.40M | | | 2.07M | | -4.68M | |
|
Liabilities and Shareholders Equity
|
20.19M | | | | 20.10M | | 17.02M | 16.21M | 14.34M | 40.58M | 39.25M | 34.29M | 28.86M | 41.23M | 34.38M | 71.74M | 66.83M | 61.55M | 56.26M | 48.88M | 74.21M | 69.61M | 61.98M | 50.30M | 57.34M | 46.39M | 37.85M | 53.38M | 62.41M | 58.13M | 49.70M | 40.24M | 74.10M | 143.48M | 166.37M | 168.98M | 180.24M | 220.12M | 203.67M | 186.34M | 181.19M | 167.05M | 167.97M | 157.19M | 158.87M | 58.83M | 35.04M | 23.05M | 22.02M | 18.04M | 18.38M |
|
Treasury Shares
|
0.14M | | | | 0.14M | 0.17M | 0.17M | 0.17M | 0.17M | 0.24M | 0.24M | 0.24M | 0.24M | 0.27M | 0.27M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.44M | 0.46M | 0.46M | 0.46M | 0.57M | 0.58M | 0.58M | 0.69M | 0.77M | 0.77M | 0.77M | 0.77M | 0.96M | 0.96M | 0.99M | 1.02M | 1.05M | 1.31M | 1.31M | 1.32M | 1.50M | 1.51M | 1.83M | 1.83M | 2.83M | 2.85M | 4.62M | 21.44M | 34.78M | 35.04M | 63.40M |
|
Retained Earnings
|
-15.21M | | | | -23.89M | -25.66M | -27.82M | -30.06M | -33.26M | -29.64M | -33.54M | -37.29M | -42.22M | -46.54M | -52.84M | -55.79M | -61.94M | -67.09M | -73.15M | -81.65M | -89.64M | -97.92M | -108.24M | -123.11M | -132.94M | -142.07M | -152.46M | -162.07M | -169.09M | -178.40M | -188.37M | -197.42M | -208.36M | -224.72M | -240.14M | -257.08M | -280.33M | -302.32M | -326.17M | -345.37M | -367.87M | -382.70M | -397.18M | -431.27M | -433.86M | -383.48M | -382.01M | -407.74M | -410.06M | -414.80M | -418.12M |