|
Cash & Equivalents
|
13.05M | 9.85M | 15.69M | 16.35M | 11.30M | 12.36M | 38.06M | 31.67M | 22.14M | 13.91M | 6.90M | 10.19M | 11.23M | 10.63M | 18.16M | 15.47M | 13.21M | 8.96M | 9.72M | 9.80M | 9.40M | 9.25M | 9.60M | 9.06M | 5.34M | 2.12M | 2.01M | 2.14M |
|
Short-term Investments
|
4.29M | | | | 0.90M | | | | 1.13M | | | | 1.04M | | | | | | | | 0.20M | | | | 2.70M | 2.81M | 3.44M | 2.19M |
|
Cash & Current Investments
|
17.34M | 9.85M | 15.69M | 16.35M | 12.20M | 12.36M | 38.06M | 31.67M | 23.27M | 13.91M | 6.90M | 10.19M | 12.27M | 10.63M | 18.16M | 15.47M | 13.21M | 8.96M | 9.72M | 9.80M | 9.59M | 9.25M | 9.60M | 9.06M | 8.04M | 4.92M | 5.44M | 4.32M |
|
Receivables - Net
|
18.88M | 7.50M | 31.30M | 17.37M | 10.08M | 5.00M | 5.27M | 5.80M | 4.61M | 5.83M | 10.75M | 5.64M | 13.06M | 14.41M | 6.57M | 17.18M | 24.70M | 26.29M | 27.58M | 31.98M | 25.58M | 7.52M | 8.13M | 5.69M | 6.91M | 7.55M | 5.58M | 6.20M |
|
Receivables - Other
|
| | | | | | | | 0.45M | | 4.44M | 2.85M | 2.25M | 3.98M | 1.26M | 0.89M | 2.27M | 1.25M | 1.01M | 1.63M | 0.96M | 5.82M | 2.65M | 4.32M | 7.12M | 6.45M | 6.97M | 9.84M |
|
Receivables
|
18.88M | 7.50M | 31.30M | 17.37M | 10.08M | 5.00M | 5.27M | 5.80M | 5.06M | 5.83M | 15.18M | 8.49M | 15.31M | 18.39M | 7.83M | 18.07M | 26.97M | 27.54M | 28.59M | 33.61M | 26.54M | 13.34M | 10.78M | 10.01M | 14.03M | 14.01M | 12.54M | 16.05M |
|
Raw Materials
|
8.83M | 7.54M | 5.47M | 4.74M | 4.52M | 5.36M | 4.73M | 3.57M | 2.59M | 2.67M | 2.79M | 3.02M | 1.99M | 1.86M | 0.56M | 0.09M | 0.01M | 0.01M | 0.00M | | 0.75M | 0.14M | 2.34M | 6.54M | 5.60M | 4.30M | 6.34M | 8.08M |
|
Work In Process
|
| 1.33M | 3.72M | 0.60M | | 0.40M | 0.40M | 0.55M | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | 13.56M | | 8.60M | 7.52M | 7.79M | 7.01M | 8.09M | 5.89M | 2.95M | 2.91M | 2.47M | 3.58M | 3.47M | 3.88M | 4.14M | 3.75M | | | | | | | | |
|
Inventory
|
21.83M | 29.06M | 26.50M | 24.91M | 19.53M | 16.14M | 15.22M | 12.83M | 11.34M | 10.56M | 11.91M | 9.91M | 5.54M | 5.22M | 3.42M | 4.09M | 3.91M | 4.51M | 4.74M | 4.22M | 6.52M | 4.82M | 7.02M | 12.37M | 10.62M | 8.62M | 9.89M | 10.99M |
|
Prepaid Assets
|
10.11M | 12.36M | 9.48M | 7.14M | 6.43M | 5.06M | 6.34M | 6.15M | 7.48M | 5.96M | 7.42M | 6.86M | 5.85M | 3.56M | 3.03M | 2.44M | 1.81M | 1.70M | 1.43M | 1.54M | 1.61M | 1.56M | 2.99M | 2.22M | 4.56M | 4.72M | 5.21M | 3.84M |
|
Current Assets
|
63.87M | 58.78M | 82.97M | 65.77M | 47.34M | 38.56M | 64.90M | 56.45M | 45.57M | 36.26M | 36.97M | 32.60M | 35.69M | 33.81M | 31.18M | 39.18M | 43.63M | 41.45M | 43.47M | 47.54M | 43.79M | 29.54M | 32.59M | 33.86M | 32.16M | 26.93M | 27.12M | 30.30M |
|
Property, Plant & Equipment (Net)
|
1.07M | 1.01M | 1.04M | 1.52M | 1.44M | 1.45M | 1.29M | 1.15M | 0.84M | 0.75M | 0.65M | 0.57M | 0.53M | 0.49M | 0.45M | 0.29M | 0.17M | 0.07M | 0.08M | 0.08M | 0.07M | 0.10M | 0.12M | 0.24M | 0.23M | 0.19M | 0.16M | 0.14M |
|
Other Non-Current Assets
|
2.41M | 2.15M | 1.91M | 1.69M | 6.68M | 6.00M | 5.26M | 4.78M | 3.90M | 3.73M | 3.26M | 5.02M | 2.52M | 4.28M | 5.11M | 6.34M | 2.97M | 2.94M | 2.98M | 2.99M | 2.95M | 3.13M | 3.01M | 2.98M | 0.95M | 0.82M | 0.78M | 0.72M |
|
Non-Current Assets
|
2.01M | 1.69M | 1.40M | 1.18M | 5.98M | 6.10M | 5.39M | 4.83M | 3.04M | 2.57M | 3.90M | 5.59M | 2.37M | 5.48M | 6.11M | 6.82M | 6.86M | 10.35M | 10.27M | 11.07M | 12.26M | 12.85M | 13.29M | 15.28M | 7.57M | 9.02M | 8.96M | 9.92M |
|
Assets
|
67.34M | 61.94M | 85.91M | 68.97M | 55.46M | 46.01M | 71.45M | 62.38M | 50.31M | 40.75M | 40.87M | 38.19M | 41.09M | 39.30M | 37.29M | 46.00M | 53.69M | 51.80M | 53.74M | 58.61M | 56.04M | 42.38M | 45.87M | 49.15M | 39.74M | 35.96M | 36.08M | 40.22M |
|
Accounts Payables
|
27.30M | 27.03M | 18.97M | 18.00M | 7.23M | 5.61M | 11.34M | 10.55M | 8.86M | 11.19M | 16.27M | 12.56M | 9.47M | 13.44M | 8.13M | 12.44M | 21.13M | 20.60M | 20.91M | 23.26M | 19.85M | 9.08M | 9.16M | 9.06M | 22.85M | 17.29M | 20.58M | 20.41M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.92M | 4.82M |
|
Payables
|
27.30M | 27.03M | 18.97M | 18.00M | 7.23M | 5.61M | 11.34M | 10.55M | 8.86M | 11.19M | 16.27M | 12.56M | 9.47M | 13.44M | 8.13M | 12.44M | 21.13M | 20.60M | 20.91M | 23.26M | 19.85M | 9.08M | 9.16M | 9.06M | 22.85M | 19.56M | 23.50M | 25.23M |
|
Accumulated Expenses
|
16.38M | 16.06M | 17.32M | 11.13M | 10.27M | 11.62M | 16.89M | 14.66M | 11.44M | 8.54M | 7.92M | 10.15M | 11.35M | 11.27M | 12.04M | 10.76M | 10.69M | 8.71M | 9.47M | 10.61M | 12.30M | 11.88M | 17.71M | 23.13M | 20.89M | 15.12M | 12.16M | 13.63M |
|
Other Accumulated Expenses
|
1.01M | | | | 0.85M | | | | 0.54M | | | | 0.34M | 0.30M | 6.80M | 0.09M | 0.17M | 0.02M | 0.17M | 0.26M | | | | | | | | |
|
Short term Debt
|
0.30M | 0.28M | 0.23M | 0.15M | 9.82M | 10.11M | 0.15M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.15M | 0.15M | 0.14M | 0.15M | 0.15M | 0.11M | 0.07M | 0.04M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 0.77M | 0.66M | 0.20M | 0.07M | 0.26M | 0.18M | 0.12M | 0.06M | | | | | | | |
|
Current Deferred Revenue
|
4.22M | 3.95M | 0.30M | 0.30M | 0.29M | 0.31M | 0.35M | 0.29M | 0.01M | | 0.87M | | 0.01M | 0.17M | 0.15M | 0.27M | 0.03M | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | |
|
Total Current Liabilities
|
48.20M | 47.32M | 36.83M | 29.57M | 27.61M | 27.64M | 28.73M | 25.68M | 20.47M | 19.91M | 26.53M | 24.19M | 20.98M | 25.80M | 27.93M | 23.81M | 32.06M | 29.68M | 30.64M | 34.04M | 32.15M | 20.98M | 26.89M | 32.18M | 43.74M | 34.68M | 35.66M | 38.86M |
|
Non-Current Debt
|
13.21M | 13.10M | 13.07M | 9.79M | 0.36M | 0.33M | 0.33M | 0.22M | 0.18M | 0.15M | 0.11M | 0.07M | 0.07M | 0.03M | | 0.04M | | | | | | | | | | 0.57M | | 0.25M |
|
Operating Leases
|
| | | | | | | | | | | | 0.07M | 1.01M | 1.57M | 0.20M | 0.07M | 0.26M | 0.18M | 0.12M | 0.06M | | | | | | | |
|
Other Non-Current Liabilities
|
0.81M | 0.90M | 0.94M | 0.98M | 1.96M | 2.05M | 2.14M | 2.13M | 1.24M | 1.26M | 1.27M | 1.28M | 1.41M | 1.44M | 1.44M | 1.48M | 1.43M | 1.43M | 1.45M | 1.46M | 1.53M | 1.57M | 1.51M | 1.61M | 1.70M | 1.79M | 1.75M | 1.81M |
|
Total Non-Current Liabilities
|
61.41M | 60.43M | 49.90M | 39.36M | 27.97M | 27.96M | 29.06M | 25.90M | 20.66M | 20.06M | 26.64M | 24.26M | 21.05M | 26.84M | 28.84M | 23.85M | 32.21M | 29.68M | 30.64M | 34.04M | 32.15M | 20.98M | 26.89M | 32.18M | 43.74M | 35.24M | 35.66M | 39.11M |
|
Total Liabilities
|
62.22M | 61.33M | 50.84M | 40.34M | 29.93M | 30.02M | 31.20M | 28.04M | 21.90M | 21.32M | 27.91M | 25.55M | 22.46M | 28.27M | 30.28M | 25.33M | 33.64M | 31.11M | 32.09M | 35.50M | 33.67M | 22.55M | 28.40M | 33.80M | 45.44M | 37.04M | 37.41M | 40.92M |
|
Total Debt
|
13.51M | 13.39M | 13.29M | 9.94M | 10.18M | 10.43M | 0.47M | 0.40M | 0.36M | 0.33M | 0.29M | 0.25M | 0.21M | 0.18M | 0.14M | 0.18M | 0.15M | 0.11M | 0.07M | 0.04M | | | | | | 0.57M | | 0.25M |
|
Common Equity
|
5.13M | 0.61M | 35.08M | 28.63M | 25.52M | 15.99M | 40.26M | 34.34M | 28.41M | 19.43M | 12.96M | 12.64M | 18.63M | 11.02M | 7.01M | 20.67M | 20.05M | 20.69M | 21.65M | 23.11M | 22.37M | 19.84M | 17.47M | 15.35M | -5.70M | -1.08M | -1.33M | -0.70M |
|
Shareholder's Equity
|
5.13M | 0.61M | 35.08M | 28.63M | 25.52M | 15.99M | 40.26M | 34.34M | 28.41M | 19.43M | 12.96M | 12.64M | 18.63M | 11.02M | 7.01M | 20.67M | 20.05M | 20.69M | 21.65M | 23.11M | 22.37M | 19.84M | 17.47M | 15.35M | -5.70M | -1.08M | -1.33M | -0.70M |
|
Liabilities and Shareholders Equity
|
67.34M | 61.94M | 85.91M | 68.97M | 55.46M | 46.01M | 71.45M | 62.38M | 50.31M | 40.75M | 40.87M | 38.19M | 41.09M | 39.30M | 37.29M | 46.00M | 53.69M | 51.80M | 53.74M | 58.61M | 56.04M | 42.38M | 45.87M | 49.15M | 39.74M | 35.96M | 36.08M | 40.22M |
|
Retained Earnings
|
-143.53M | -149.73M | -155.82M | -162.58M | -166.25M | -176.21M | -183.31M | -189.77M | -196.18M | -205.46M | -212.14M | -223.08M | -234.81M | -243.00M | -247.22M | -248.83M | -249.87M | -249.64M | -249.13M | -248.61M | -249.96M | -252.87M | -259.48M | -261.99M | -283.61M | -283.15M | -290.62M | -295.38M |
|
Treasury Shares
|
0.25M | | | 0.09M | 0.25M | 0.23M | 2.15M | 2.58M | 2.69M | 2.69M | 2.10M | 0.18M | 0.35M | 0.32M | 0.24M | 0.69M | 0.86M | 0.86M | 0.92M | 0.34M | 0.07M | 0.68M | 0.06M | 0.05M | 0.00M | 0.62M | | |