|
Cash & Equivalents
|
17.28M | 10.70M | 45.30M | 41.41M | 85.47M | 81.47M | 74.39M | 65.83M | 60.29M | 53.64M | 43.93M | 33.02M | 27.73M | 54.23M | 42.02M | 30.12M | 65.27M | 58.20M | 46.73M | 37.14M | 26.50M | 17.30M | 52.67M | 42.83M | 34.98M | 29.71M |
|
Short-term Investments
|
| | 9.29M | 5.29M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
17.28M | 10.70M | 54.59M | 46.70M | 85.47M | 81.47M | 74.39M | 65.83M | 60.29M | 53.64M | 43.93M | 33.02M | 27.73M | 54.23M | 42.02M | 30.12M | 65.27M | 58.20M | 46.73M | 37.14M | 26.50M | 17.30M | 52.67M | 42.83M | 34.98M | 29.71M |
|
Receivables - Net
|
1.30M | 2.28M | 2.84M | 2.05M | 2.59M | 2.64M | 2.68M | 2.79M | 3.54M | 3.57M | 4.23M | 4.31M | 5.31M | 5.69M | 6.62M | 6.65M | 7.89M | 8.07M | 9.74M | 9.96M | 9.10M | 11.22M | 10.10M | 10.56M | 11.24M | 11.27M |
|
Receivables
|
1.30M | 2.28M | 2.84M | 2.05M | 2.59M | 2.64M | 2.68M | 2.79M | 3.54M | 3.57M | 4.23M | 4.31M | 5.31M | 5.69M | 6.62M | 6.65M | 7.89M | 8.07M | 9.74M | 9.96M | 9.10M | 11.22M | 10.10M | 10.56M | 11.24M | 11.27M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | 0.06M | | | | 0.14M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | 11.79M | | | | 13.10M | | | | 12.64M | | | |
|
Inventory
|
4.35M | 4.27M | 4.60M | 4.80M | 4.57M | 4.04M | 3.91M | 4.69M | 4.50M | 6.27M | 7.66M | 10.27M | 10.29M | 12.14M | 11.79M | 15.11M | 14.10M | 14.32M | 13.16M | 13.60M | 13.37M | 13.60M | 12.78M | 13.53M | 11.37M | 11.56M |
|
Prepaid Assets
|
0.33M | 0.36M | 2.31M | 1.76M | 1.48M | 0.87M | 2.24M | 1.89M | 2.40M | 2.06M | 3.23M | 2.73M | 2.31M | 1.90M | 2.02M | 1.62M | 1.91M | 1.66M | 2.10M | 1.92M | 2.14M | 2.01M | 2.52M | 2.82M | 3.16M | 3.50M |
|
Current Assets
|
23.25M | 17.62M | 64.33M | 55.31M | 94.11M | 89.02M | 83.22M | 75.20M | 70.73M | 65.54M | 59.05M | 50.33M | 45.63M | 73.95M | 62.45M | 53.50M | 89.17M | 82.25M | 71.73M | 62.62M | 51.11M | 44.13M | 78.07M | 69.75M | 60.74M | 56.05M |
|
Property, Plant & Equipment (Net)
|
0.76M | 0.72M | 0.68M | 0.69M | 0.68M | 0.65M | 0.63M | 0.58M | 0.61M | 0.89M | 1.19M | 1.46M | 1.71M | 1.75M | 1.68M | 1.70M | 1.76M | 1.75M | 1.98M | 2.33M | 2.35M | 2.42M | 2.34M | 2.20M | 2.17M | 2.21M |
|
Intangibles
|
4.00M | | 2.91M | 2.83M | 2.76M | 2.68M | 2.61M | 2.53M | 2.46M | 2.38M | 2.30M | 2.23M | 2.69M | 2.59M | 2.50M | 2.40M | 2.31M | 2.21M | 2.12M | 2.02M | 1.93M | 1.83M | 1.74M | 1.64M | 1.55M | 1.45M |
|
Goodwill & Intangibles
|
3.21M | 2.99M | 2.91M | 2.83M | 2.76M | 2.68M | 2.61M | 2.53M | 2.46M | 2.38M | 2.30M | 2.23M | 2.69M | 2.59M | 2.50M | 2.40M | 2.31M | 2.21M | 2.12M | 2.02M | 1.93M | 1.83M | 1.74M | 1.64M | 1.55M | 1.45M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.09M | 0.06M | 0.06M |
|
Other Non-Current Assets
|
| 1.73M | | | | | | | | | | | | | | | | | 0.27M | 0.27M | 0.27M | 0.27M | 2.28M | 1.63M | 1.13M | 0.25M |
|
Non-Current Assets
|
3.97M | 5.43M | 3.59M | 3.53M | 3.44M | 3.33M | 3.23M | 3.12M | 3.06M | 3.27M | 3.49M | 5.03M | 5.70M | 5.61M | 5.41M | 5.29M | 5.22M | 5.07M | 6.32M | 9.22M | 9.10M | 8.88M | 8.50M | 7.51M | 6.79M | 5.54M |
|
Assets
|
27.23M | 23.05M | 67.92M | 58.84M | 97.55M | 92.35M | 86.46M | 78.32M | 73.80M | 68.81M | 62.54M | 55.35M | 51.33M | 79.56M | 67.86M | 58.79M | 94.39M | 87.32M | 78.05M | 71.84M | 60.20M | 53.02M | 86.57M | 77.25M | 67.54M | 61.59M |
|
Accounts Payables
|
3.42M | 1.70M | 3.17M | 1.39M | 0.95M | 0.98M | 0.65M | 0.96M | 1.28M | 2.33M | 2.41M | 5.70M | 2.25M | 4.86M | 1.53M | 5.22M | 2.25M | 3.09M | 1.67M | 3.36M | 2.31M | 2.48M | 2.15M | 4.00M | 1.74M | 2.37M |
|
Payables
|
3.42M | 1.70M | 3.17M | 1.39M | 0.95M | 0.98M | 0.65M | 0.96M | 1.28M | 2.33M | 2.41M | 5.70M | 2.25M | 4.86M | 1.53M | 5.22M | 2.25M | 3.09M | 1.67M | 3.36M | 2.31M | 2.48M | 2.15M | 4.00M | 1.74M | 2.37M |
|
Accumulated Expenses
|
5.15M | 3.60M | 3.54M | 2.83M | 2.67M | 4.37M | 5.95M | 4.67M | 6.02M | 7.04M | 8.16M | 6.58M | 9.68M | 10.36M | 10.87M | 9.19M | 10.79M | 12.24M | 15.30M | 11.82M | 12.68M | 14.38M | 13.45M | 12.53M | 13.99M | 14.60M |
|
Other Accumulated Expenses
|
0.98M | 1.01M | 0.51M | 0.35M | | | 0.12M | 0.62M | 0.10M | 0.20M | 0.08M | 0.05M | 0.11M | 0.12M | 0.15M | 0.16M | 0.25M | 0.28M | 0.53M | 0.60M | 0.77M | 0.81M | 0.95M | 1.11M | 1.25M | 1.15M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.33M | |
|
Current Leases
|
| | | | | | | | | | | 0.35M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.56M | 0.57M | 0.57M | 0.56M | 0.55M | 0.53M | 0.52M | 0.52M |
|
Total Current Liabilities
|
9.56M | 6.31M | 6.71M | 4.23M | 3.62M | 5.34M | 6.61M | 5.64M | 7.29M | 9.38M | 10.57M | 12.29M | 11.93M | 15.21M | 12.40M | 14.41M | 13.04M | 15.33M | 16.97M | 15.18M | 14.99M | 16.86M | 15.60M | 16.54M | 19.06M | 16.98M |
|
Non-Current Debt
|
29.73M | 30.11M | 30.24M | | | | | | | | 31.49M | | 39.62M | 39.77M | 39.92M | 40.06M | 40.21M | 40.36M | 40.52M | 40.66M | 40.82M | 40.97M | 41.12M | 41.27M | 38.05M | 41.49M |
|
Preferred Stock Liabilities
|
124.15M | 145.38M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.01M | 0.01M | 0.00M | 0.00M | | | | 0.01M | 0.40M | 0.39M | 0.38M | 1.36M | 1.33M | 1.28M | 1.23M | 1.18M | 1.12M | 1.07M | 1.69M | 1.61M | 1.53M | 1.46M | 1.39M | 1.32M | 1.24M | 1.56M |
|
Total Non-Current Liabilities
|
40.93M | 38.06M | 36.96M | 34.61M | | | | 36.62M | 38.44M | 40.69M | 42.07M | 43.95M | 51.54M | 54.98M | 52.32M | 54.47M | 53.26M | 55.70M | 57.48M | 55.84M | 55.81M | 57.83M | 56.72M | 57.81M | 57.11M | 58.47M |
|
Total Liabilities
|
40.94M | 38.07M | 36.96M | 34.61M | 34.15M | 36.02M | 37.43M | 36.63M | 38.83M | 41.08M | 42.45M | 45.32M | 52.88M | 56.26M | 53.55M | 55.65M | 54.38M | 56.77M | 59.17M | 57.45M | 57.33M | 59.29M | 58.11M | 59.13M | 58.35M | 60.03M |
|
Total Debt
|
29.73M | 30.11M | 30.24M | | | | | | | | 31.49M | | 39.62M | 39.77M | 39.92M | 40.06M | 40.21M | 40.36M | 40.52M | 40.66M | 40.82M | 40.97M | 41.12M | 41.27M | 41.38M | 41.49M |
|
Common Equity
|
-137.86M | -160.40M | 30.96M | 24.23M | 63.40M | 56.33M | 49.03M | 41.69M | 34.97M | 27.73M | 20.10M | 10.04M | -1.54M | 23.30M | 14.30M | 3.14M | 40.01M | 30.55M | 18.88M | 14.38M | 2.87M | -6.27M | 28.46M | 18.12M | 9.18M | 1.56M |
|
Shareholder's Equity
|
-137.86M | -160.40M | 30.96M | 24.23M | 63.40M | 56.33M | 49.03M | 41.69M | 34.97M | 27.73M | 20.10M | 10.04M | -1.54M | 23.30M | 14.30M | 3.14M | 40.01M | 30.55M | 18.88M | 14.38M | 2.87M | -6.27M | 28.46M | 18.12M | 9.18M | 1.56M |
|
Liabilities and Shareholders Equity
|
27.23M | 23.05M | 67.92M | 58.84M | 97.55M | 92.35M | 86.46M | 78.32M | 73.80M | 68.81M | 62.54M | 55.35M | 51.33M | 79.56M | 67.86M | 58.79M | 94.39M | 87.32M | 78.05M | 71.84M | 60.20M | 53.02M | 86.57M | 77.25M | 67.54M | 61.59M |
|
Retained Earnings
|
-137.86M | -160.40M | -167.86M | -175.10M | -181.20M | -188.90M | -196.65M | -204.80M | -213.04M | -221.31M | -229.93M | -240.80M | -253.53M | -264.25M | -274.23M | -286.30M | -297.04M | -308.00M | -320.89M | -326.60M | -339.20M | -349.52M | -358.73M | -370.00M | -379.92M | -388.52M |
|
Treasury Shares
|
| | | | | | | 0.19M | 0.16M | 0.16M | 0.16M | 0.29M | 0.31M | 0.31M | 0.31M | 0.75M | 0.78M | 0.86M | 0.66M | 1.08M | 0.77M | 0.75M | 0.73M | 0.99M | 1.14M | 1.09M |