|
Cash & Equivalents
|
0.76M | 2.79M | 3.16M | 2.92M | 3.76M | 1.96M | 2.18M | 2.10M | 1.48M | 2.77M | 5.05M | 3.67M | 2.21M | 1.87M | 1.66M | 2.43M | 24.73M | 21.01M | 63.85M | 69.89M | 36.17M | 26.60M | 15.59M | 14.85M | 8.76M | 2.47M | 13.02M | 2.44M | 7.03M | 15.38M | 11.88M | 3.09M | 10.60M | 5.01M | 3.85M | 4.83M | 3.16M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 24.00M | 69.89M | 36.16M | | | | | | | | | 0.33M | | 0.33M | 0.36M | 0.32M | 0.46M | 0.34M | 0.25M |
|
Cash & Current Investments
|
0.76M | 2.79M | 3.16M | 2.92M | 3.76M | 1.96M | 2.18M | 2.10M | 1.48M | 2.77M | 5.05M | 3.67M | 2.21M | 1.87M | 1.66M | 2.43M | 24.73M | 21.01M | 87.85M | 139.78M | 72.33M | 26.60M | 15.59M | 14.85M | 8.76M | 2.47M | 13.02M | 2.44M | 7.03M | 15.71M | 11.88M | 3.42M | 10.97M | 5.33M | 4.31M | 5.17M | 3.41M |
|
Receivables - Net
|
| 2.00M | | | 3.30M | 6.71M | 5.70M | 7.04M | 6.81M | 2.98M | 6.92M | 7.27M | 4.71M | 0.78M | 0.74M | 1.89M | 0.97M | 1.04M | 2.47M | 2.00M | 2.43M | 0.95M | 1.46M | 4.84M | 4.32M | 3.24M | 4.30M | 5.70M | 7.02M | 4.96M | 7.54M | 9.02M | 6.73M | 7.23M | 7.58M | 7.98M | 12.32M |
|
Receivables - Other
|
| | | | | 1.26M | | | 1.73M | 1.12M | 1.67M | 1.39M | 1.50M | 1.52M | 1.57M | 1.70M | 2.17M | 0.60M | 2.41M | 2.86M | 3.72M | 0.20M | 0.40M | 0.55M | 0.60M | 0.94M | 1.15M | 1.38M | 1.97M | 0.95M | 1.37M | 1.53M | 1.91M | 1.62M | 1.54M | 1.93M | 2.54M |
|
Receivables
|
| 2.00M | | | 3.30M | 7.97M | 5.70M | 7.04M | 8.54M | 4.10M | 8.60M | 8.65M | 6.21M | 2.30M | 2.31M | 3.59M | 3.14M | 1.64M | 4.88M | 4.86M | 6.15M | 1.15M | 1.85M | 5.39M | 4.92M | 4.17M | 5.45M | 7.08M | 8.99M | 5.90M | 8.91M | 10.54M | 8.64M | 8.86M | 9.13M | 9.91M | 14.87M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | 0.56M | | | | 0.26M | | | | 1.15M | | | | 2.63M | | | | 4.14M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | 0.71M | | | | 0.92M | | | | 0.83M | | | | 0.42M | | | | 0.16M | | | |
|
Inventory
|
| | | | 0.17M | 0.16M | 0.14M | 0.13M | 0.12M | 0.07M | 0.12M | | 0.39M | 0.30M | 0.49M | 0.68M | 0.59M | 1.26M | 1.10M | 1.36M | 1.82M | 1.18M | 1.23M | 3.23M | 3.07M | 1.99M | 2.02M | 2.68M | 3.46M | 3.06M | 3.75M | 3.63M | 3.94M | 4.30M | 4.20M | 4.58M | 3.88M |
|
Prepaid Assets
|
| 0.08M | | | 0.25M | 0.64M | 0.55M | 0.51M | 0.40M | 0.17M | 0.55M | | 0.11M | 0.17M | 0.39M | 0.31M | 0.36M | 0.47M | 0.63M | 1.27M | 2.16M | 1.37M | 1.97M | 1.80M | 1.27M | 1.20M | 1.65M | 1.40M | 1.67M | 1.27M | 1.63M | 1.38M | 1.24M | 2.73M | 3.53M | 3.34M | 2.59M |
|
Current Assets
|
| 4.87M | | | 7.79M | 10.93M | 8.57M | 9.78M | 8.82M | 8.53M | 12.90M | | 10.71M | 10.23M | 10.52M | 5.48M | 26.90M | 24.12M | 92.39M | 87.85M | 42.92M | 30.68M | 20.61M | 25.06M | 17.75M | 9.28M | 21.33M | 12.90M | 19.86M | 25.34M | 25.56M | 17.78M | 23.22M | 19.93M | 19.95M | 21.38M | 22.46M |
|
Property, Plant & Equipment (Net)
|
| 0.12M | | | 0.37M | 0.70M | 0.63M | 0.98M | 1.38M | 0.46M | 1.73M | | 1.71M | 0.44M | 0.48M | 0.58M | 0.55M | 1.05M | 1.34M | 1.56M | 8.61M | 9.74M | 10.17M | 16.33M | 16.67M | 16.73M | 16.01M | 14.97M | 14.08M | 13.19M | 13.88M | 13.21M | 12.69M | 11.05M | 10.42M | 9.75M | 10.19M |
|
Long-Term Investments
|
| | | | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | | | 12.00M | 12.00M | 12.00M | | 2.13M | 1.45M | 0.07M | 1.27M | 1.19M | 1.10M | 1.25M | 1.40M | 1.70M | 1.86M | 2.00M | 2.00M | 1.90M | | | | | | | | | |
|
Goodwill
|
| | | | 1.96M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | | 8.03M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 6.34M | 49.86M | 53.45M | 53.45M | 58.45M | 20.53M | 20.59M | 20.59M | 20.59M | 20.59M | 20.59M | 23.71M | 3.72M | 24.31M | 24.31M | 24.31M | 24.31M | 24.31M |
|
Intangibles
|
| | 2.50M | 2.50M | 2.50M | -6.02M | 0.39M | 6.40M | 0.39M | 3.46M | 7.44M | | 9.29M | 8.24M | 9.99M | 9.43M | 9.45M | 7.04M | 9.45M | 9.45M | 26.70M | 21.26M | 20.41M | 21.21M | 2.31M | | 20.26M | 19.23M | 18.21M | 30.23M | 28.17M | 27.00M | 25.83M | 14.45M | 14.15M | 13.85M | 13.55M |
|
Goodwill & Intangibles
|
| | 2.50M | 2.50M | 4.46M | -2.92M | 1.69M | 1.69M | 1.69M | 1.69M | 10.53M | | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 4.93M | 15.79M | 15.79M | 76.56M | 74.71M | 73.86M | 79.66M | 22.84M | 20.59M | 40.85M | 39.82M | 38.80M | 50.82M | 51.88M | 30.72M | 50.14M | 38.76M | 38.46M | 38.16M | 37.86M |
|
Long-Term Deferred Tax
|
| 0.22M | | | 1.18M | | | | | | | | | 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.50M | | | 3.13M | 0.41M | 0.33M | 0.31M | | 2.68M | 0.58M | 0.57M | 0.71M | 10.90M | 0.41M | 0.50M | 0.57M | 0.41M | 1.00M | 0.86M | 1.06M | 1.98M | 0.62M | 0.49M | 0.50M | 3.45M | 0.38M | 3.14M | 3.35M | 3.74M | 3.49M | 3.48M | 3.14M | 0.93M | 0.85M | 0.88M | 0.89M |
|
Non-Current Assets
|
| 0.62M | | | 7.63M | 9.67M | 9.66M | 9.72M | 9.86M | 5.32M | 22.05M | | 20.11M | 18.76M | 18.60M | 17.12M | 16.11M | 16.28M | 16.01M | 16.72M | 89.73M | 95.20M | 99.48M | 111.92M | 75.71M | 74.56M | 72.44M | 71.02M | 68.30M | 66.81M | 81.59M | 80.10M | 77.98M | 62.55M | 59.85M | 58.69M | 58.52M |
|
Assets
|
| 5.48M | | | 15.42M | 20.60M | 18.23M | 19.50M | 18.68M | 18.05M | 34.95M | | 30.82M | 28.99M | 29.12M | 22.60M | 43.02M | 40.40M | 108.39M | 104.56M | 132.65M | 125.88M | 120.10M | 136.98M | 93.46M | 83.84M | 93.77M | 83.91M | 88.16M | 92.15M | 106.70M | 97.88M | 101.19M | 82.47M | 79.80M | 80.07M | 80.98M |
|
Accounts Payables
|
| 0.58M | | | 1.39M | 1.39M | 2.01M | 1.89M | 2.19M | 3.44M | 1.93M | | 5.57M | 3.68M | 3.26M | 4.18M | 3.83M | 1.77M | 4.71M | 4.13M | 6.49M | 7.00M | 4.34M | 7.39M | 8.18M | 5.96M | 6.16M | 5.45M | 5.62M | 5.14M | 6.91M | 6.27M | 5.77M | 4.33M | 4.54M | 4.09M | 3.76M |
|
Notes Payables
|
| | | | | | | 2.39M | 0.00M | 2.47M | 0.03M | | 1.56M | 1.89M | | | | | 0.98M | 0.99M | 0.99M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | | |
|
Payables
|
| 0.58M | | | 1.39M | 1.39M | 2.01M | 4.28M | 2.20M | 5.91M | 1.97M | | 7.13M | 5.57M | 3.26M | 4.18M | 3.83M | 1.77M | 5.70M | 5.12M | 7.49M | 8.00M | 5.34M | 8.39M | 9.18M | 6.96M | 6.16M | 6.45M | 6.62M | 6.14M | 7.91M | 8.27M | 6.77M | 5.33M | 5.54M | 4.09M | 3.76M |
|
Accumulated Expenses
|
| 0.58M | | | 1.90M | 3.06M | 3.52M | 3.02M | 3.19M | 2.64M | 3.03M | | | | | | | | | | | 1.61M | | 3.19M | 2.65M | 2.48M | 1.83M | 2.71M | 3.10M | 2.82M | 2.87M | 3.10M | 2.90M | 2.67M | 2.38M | 2.52M | 2.22M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 2.13M | | | 3.48M | 2.43M | 3.07M | 6.36M | 4.88M | 2.77M | 2.20M | 3.05M | 3.43M | 5.61M | 5.76M | 5.84M | 5.47M | 5.13M | 4.90M | 4.87M | 4.56M |
|
Short term Debt
|
| | | | | | | | | 0.57M | | | 1.56M | | | 0.25M | 0.37M | 0.52M | 0.62M | 0.91M | 0.91M | 0.04M | 0.04M | 2.00M | 1.00M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.08M | 0.08M | 11.62M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Current Leases
|
| | | | | | | | | | 0.20M | | 0.30M | 0.15M | 0.23M | 0.23M | 0.23M | 0.25M | 0.20M | 0.14M | 0.10M | 0.21M | 0.68M | 0.91M | 1.07M | 1.07M | 1.07M | 1.08M | 1.14M | 1.26M | 1.38M | 1.74M | 1.91M | 2.31M | 0.96M | 1.44M | 2.09M |
|
Current Deferred Revenue
|
| | | | 0.07M | 0.12M | 0.16M | 0.23M | 0.16M | 0.21M | 0.51M | | 0.72M | 0.75M | 0.80M | 0.90M | 1.23M | 2.08M | 1.50M | 1.78M | 2.74M | 3.27M | 3.07M | 2.89M | 4.59M | 4.05M | 5.59M | 5.12M | 6.02M | 5.05M | 4.63M | 3.62M | 3.20M | 3.44M | 4.57M | 3.75M | 4.09M |
|
Total Current Liabilities
|
| 1.15M | | | 3.36M | 8.23M | 7.83M | 10.40M | 7.64M | 8.57M | 8.12M | | 10.82M | 10.33M | 10.08M | 5.67M | 5.78M | 5.92M | 8.15M | 8.08M | 14.84M | 13.82M | 11.44M | 17.91M | 18.93M | 15.44M | 14.36M | 14.59M | 16.28M | 17.24M | 20.32M | 21.16M | 30.61M | 18.22M | 16.88M | 15.22M | 15.50M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 1.08M | 1.06M | 0.95M | 1.09M | 1.15M | 0.98M | 1.01M | 0.92M | 0.77M |
|
Non-Current Debt
|
| 0.46M | | | 1.42M | 3.66M | 2.14M | 2.87M | 3.39M | 0.88M | 19.42M | | 20.08M | 20.41M | 21.92M | 5.37M | 0.98M | 0.98M | 0.35M | 0.06M | 0.05M | 0.04M | 0.03M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 0.23M | 0.21M | 9.74M | 9.77M | 9.80M | 9.84M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 14.64M | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.06M | | | 0.05M | 0.05M | | 0.05M | 0.04M | | 0.03M | | 0.78M | 0.00M | 0.78M | 0.80M | 0.94M | 0.96M | 0.91M | 1.08M | 0.98M | 0.83M | 0.88M | 0.88M | 1.02M | 1.00M | 1.34M | 1.47M | 1.52M | 1.45M | 1.41M | 1.32M | 1.20M | 1.30M | 1.21M | 1.35M | 1.50M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | 6.67M | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 1.90M | | | 2.68M | 6.29M | 6.29M | 0.12M | 0.13M | 0.12M | 0.13M | | | 0.70M | 0.13M | 0.13M | 0.13M | 0.49M | 0.58M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.57M | 0.01M | | | 0.02M | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Operating Leases
|
| | | | | | | | | | -0.95M | -0.29M | -0.29M | -0.29M | -0.13M | 0.34M | -0.13M | 0.19M | 0.37M | 0.29M | 10.10M | 10.03M | 14.26M | 14.43M | 14.49M | 14.24M | 13.87M | 14.59M | 14.54M | 13.45M | 13.22M | 12.82M | 12.49M | 12.37M | 12.67M | 13.10M | 13.26M |
|
Other Non-Current Liabilities
|
| | | | 0.02M | 0.08M | 0.03M | 0.00M | 851.00 | | | | | 0.01M | | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | | | 2.01M | 1.30M | 1.42M | 2.05M | 2.09M | 2.14M | 1.80M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M |
|
Total Non-Current Liabilities
|
| 0.51M | | | 1.47M | 1.46M | 1.47M | 0.98M | 3.43M | 0.97M | 20.14M | | | 21.89M | | 21.57M | 2.50M | 2.62M | 1.45M | 1.31M | 11.05M | 10.97M | 15.20M | 19.73M | 19.23M | 19.06M | 27.43M | 27.40M | 28.30M | 41.55M | 31.87M | 30.57M | 30.25M | 30.11M | 29.56M | 29.45M | 28.99M |
|
Total Liabilities
|
| 1.67M | | | 4.84M | 9.69M | 9.29M | 11.38M | 11.07M | 9.55M | 28.26M | | 32.52M | 32.22M | 33.46M | 27.24M | 8.28M | 8.54M | 9.60M | 9.39M | 25.89M | 24.79M | 26.64M | 37.63M | 38.16M | 34.50M | 41.79M | 41.99M | 44.58M | 58.78M | 53.83M | 51.72M | 60.86M | 48.33M | 46.44M | 44.67M | 44.49M |
|
Total Debt
|
| 0.46M | | | 1.42M | 3.66M | 2.14M | 2.87M | 3.39M | 1.44M | 19.42M | | 21.63M | 20.41M | 21.92M | 5.62M | 1.35M | 1.50M | 0.97M | 0.97M | 0.96M | 0.07M | 0.07M | 4.00M | 3.00M | 2.11M | 2.10M | 1.09M | 1.08M | 1.07M | 1.08M | 0.31M | 11.84M | 9.82M | 9.85M | 9.88M | 9.92M |
|
Common Equity
|
| 1.55M | | | 6.33M | 6.51M | 4.38M | 3.41M | 2.73M | 3.46M | 1.45M | -3.60M | -7.31M | -9.04M | -10.35M | -10.86M | 28.29M | 25.19M | 98.80M | 95.17M | 106.75M | 101.09M | 93.45M | 99.35M | 55.30M | 49.34M | 51.98M | 41.92M | 43.58M | 33.37M | 52.87M | 46.16M | 40.33M | 34.14M | 33.36M | 35.40M | 36.48M |
|
Shareholder's Equity
|
| 1.55M | | | 6.33M | 6.51M | 4.38M | 3.41M | 2.73M | 3.46M | 1.45M | -3.60M | -7.31M | -9.04M | -10.35M | -10.86M | 28.29M | 25.19M | 98.80M | 95.17M | 106.75M | 101.09M | 93.45M | 99.35M | 55.30M | 49.34M | 51.98M | 41.92M | 43.58M | 33.37M | 52.87M | 46.16M | 40.33M | 34.14M | 33.36M | 35.40M | 36.48M |
|
Liabilities and Shareholders Equity
|
| 5.48M | | | 15.42M | 20.60M | 18.23M | 19.50M | 18.68M | 18.05M | 34.95M | | 30.82M | 28.99M | 29.12M | 22.60M | 43.02M | 40.40M | 108.39M | 104.56M | 132.65M | 125.88M | 120.10M | 136.98M | 93.46M | 83.84M | 93.77M | 83.91M | 88.16M | 92.15M | 106.70M | 97.88M | 101.19M | 82.47M | 79.80M | 80.07M | 80.98M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.33M | 0.35M | 0.41M | 0.48M | 0.55M | 0.58M | 0.65M | 1.35M | 0.04M | 0.04M | 0.04M | 1.94M | 0.09M | 0.09M | 0.10M | 0.10M | 0.15M | 0.15M | 0.16M | 0.16M | 0.22M | 0.30M | 0.30M |
|
Retained Earnings
|
| -0.43M | | | -2.60M | -5.83M | -8.21M | -9.25M | -9.86M | -12.06M | -15.05M | | -23.84M | -28.41M | -32.31M | -33.04M | -39.83M | -43.05M | -48.51M | -53.27M | -62.88M | -69.88M | -82.48M | -98.09M | -146.17M | -153.00M | -165.68M | -176.79M | -187.36M | -198.68M | 52.87M | -227.09M | -239.74M | -260.09M | -270.97M | -279.62M | -283.77M |
|
Preferred Shares
|
| | | | | 24.00 | 2.41M | 2.41M | 24.00 | | 24.00 | | | | | | | | | | | | | | | | | | | | | | | | | | |