|
Cash & Equivalents
|
3.31M | 14.47M | 108.02M | 98.01M | 87.52M | 76.45M | 64.73M | 49.85M | 42.24M | 30.21M | 23.71M | 32.10M | 28.48M | 21.60M | 18.60M | 6.14M | 3.71M | 3.38M | 3.28M | 3.20M |
|
Short-term Investments
|
1.81M | | | | | | | | | | | | | | | 25.55M | 26.69M | 22.90M | 20.72M | 18.91M |
|
Cash & Current Investments
|
5.13M | 14.47M | 108.02M | 98.01M | 87.52M | 76.45M | 64.73M | 49.85M | 42.24M | 30.21M | 23.71M | 32.10M | 28.48M | 21.60M | 18.60M | 31.69M | 30.40M | 26.27M | 24.00M | 22.12M |
|
Receivables - Net
|
4.62M | | 4.06M | 4.56M | 4.67M | 5.98M | 5.81M | 5.58M | 4.26M | 4.78M | 4.57M | 5.16M | 3.95M | 4.56M | 4.60M | 4.61M | 4.31M | 5.62M | 5.14M | 5.13M |
|
Receivables - Other
|
| | | | | | | 0.70M | | | 1.10M | | | | | | | | | |
|
Receivables
|
4.62M | | 4.06M | 4.56M | 4.67M | 5.98M | 5.81M | 6.28M | 4.26M | 4.78M | 5.67M | 5.16M | 3.95M | 4.56M | 4.60M | 4.61M | 4.31M | 5.62M | 5.14M | 5.13M |
|
Raw Materials
|
1.35M | | 1.24M | 1.54M | 2.12M | 2.37M | 2.80M | 3.53M | 3.69M | 3.90M | 3.57M | 3.25M | 2.97M | 3.11M | 2.88M | 2.31M | 2.10M | 2.42M | 2.72M | 2.64M |
|
Work In Process
|
0.14M | | 0.08M | 0.09M | 0.10M | 0.17M | 0.11M | 0.14M | 0.19M | 0.15M | 0.11M | 0.06M | 0.05M | 0.28M | 0.14M | 0.13M | 0.02M | 0.04M | 0.09M | 0.11M |
|
Finished Goods
|
2.09M | | 2.56M | 2.77M | 3.17M | 3.89M | 5.00M | 6.65M | 8.37M | 8.09M | 8.34M | 8.15M | 8.57M | 7.82M | 7.97M | 5.24M | 4.67M | 4.11M | 4.81M | 4.16M |
|
Inventory
|
3.58M | | 3.88M | 4.40M | 5.39M | 6.43M | 7.91M | 10.32M | 12.25M | 12.15M | 12.02M | 11.47M | 11.59M | 11.21M | 10.99M | 7.67M | 6.80M | 6.57M | 7.61M | 6.91M |
|
Prepaid Assets
|
1.67M | | 0.72M | 2.91M | 2.44M | 1.89M | 1.70M | 3.52M | 2.37M | 2.47M | 1.74M | 2.37M | 1.63M | 1.46M | 1.10M | 1.96M | 1.27M | 1.27M | 1.31M | 2.40M |
|
Current Assets
|
16.41M | | 118.32M | 111.08M | 101.20M | 91.94M | 80.27M | 70.07M | 61.14M | 49.63M | 43.11M | 51.08M | 45.66M | 38.82M | 35.28M | 45.93M | 42.78M | 39.73M | 38.06M | 36.56M |
|
Construction in Progress
|
2.03M | | 8.43M | 12.54M | 18.82M | 25.74M | 35.59M | 41.11M | 23.71M | 26.09M | 26.16M | 3.02M | 2.00M | 1.99M | 2.19M | 2.29M | 2.62M | 2.19M | 2.32M | 2.62M |
|
Property, Plant & Equipment (Net)
|
10.01M | | 18.33M | 22.45M | 29.81M | 37.06M | 47.26M | 52.63M | 51.58M | 53.73M | 52.86M | 51.58M | 50.36M | 48.91M | 47.78M | 46.72M | 45.75M | 44.73M | 43.60M | 42.62M |
|
Goodwill
|
16.61M | | 16.61M | 16.61M | 16.61M | 16.61M | 16.61M | 16.61M | 16.61M | | | | | | | | | | | |
|
Intangibles
|
19.85M | | 22.10M | 18.99M | 18.70M | 18.42M | 18.13M | 17.84M | 17.56M | 22.10M | 22.10M | 22.10M | 19.93M | 19.93M | 19.93M | 19.93M | 19.93M | 19.93M | 19.93M | 19.93M |
|
Goodwill & Intangibles
|
19.85M | | 19.28M | 35.60M | 35.32M | 35.03M | 34.74M | 34.46M | 34.17M | 22.10M | 22.10M | 22.10M | 19.93M | 19.93M | 19.93M | 19.93M | 19.93M | 19.93M | 19.93M | 19.93M |
|
Other Non-Current Assets
|
0.02M | | 0.03M | 0.03M | 0.18M | 0.40M | 0.77M | 1.18M | 2.25M | 2.15M | 2.03M | 1.95M | 1.85M | 1.74M | 1.65M | 1.52M | 1.38M | 1.32M | 1.35M | 1.31M |
|
Non-Current Assets
|
46.50M | | 54.25M | 58.08M | 65.31M | 92.15M | 101.92M | 90.20M | 91.12M | 91.39M | 89.44M | 87.31M | 82.93M | 81.99M | 80.07M | 78.17M | 75.99M | 74.26M | 72.43M | 71.06M |
|
Assets
|
62.91M | | 172.56M | 169.16M | 166.51M | 184.08M | 182.19M | 160.27M | 152.26M | 141.02M | 132.55M | 138.38M | 128.59M | 120.82M | 115.35M | 124.10M | 118.77M | 113.99M | 110.49M | 107.62M |
|
Accounts Payables
|
1.64M | | 2.64M | 3.32M | 2.25M | 3.03M | 1.42M | 3.48M | 2.45M | 1.89M | 1.08M | 1.42M | 1.49M | 1.54M | 1.02M | 0.97M | 0.82M | 1.55M | 1.20M | 1.08M |
|
Payables
|
1.64M | | 2.64M | 3.32M | 2.25M | 3.03M | 1.42M | 3.48M | 2.45M | 1.89M | 1.08M | 1.42M | 1.49M | 1.54M | 1.02M | 0.97M | 0.82M | 1.55M | 1.20M | 1.08M |
|
Accumulated Expenses
|
2.33M | | 3.30M | 2.88M | 5.50M | 7.51M | 8.25M | 6.59M | 6.20M | 4.76M | 3.66M | 5.15M | 5.58M | 3.57M | 3.50M | 4.37M | 4.54M | 3.64M | 3.39M | 3.97M |
|
Other Accumulated Expenses
|
0.76M | | 1.43M | 0.81M | 1.03M | 1.33M | 1.36M | 1.15M | 1.24M | 1.45M | 0.65M | 1.24M | 1.03M | 1.28M | 0.93M | 0.94M | 0.95M | 1.07M | 1.25M | 0.92M |
|
Short term Debt
|
| | | | | | | | | | 22.16M | | | | 1.01M | 2.53M | 4.04M | | | |
|
Current Leases
|
| | | | | 2.10M | 2.19M | 2.25M | 2.22M | 2.01M | 1.75M | 1.77M | 1.80M | 1.92M | 1.88M | 1.84M | 1.80M | 1.85M | 1.89M | 1.89M |
|
Current Deferred Revenue
|
| | | | 0.20M | 1.30M | 0.94M | 0.49M | 0.20M | 0.05M | 0.04M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.01M | 0.01M | 0.00M |
|
Total Current Liabilities
|
3.96M | | 5.94M | 6.20M | 7.74M | 12.64M | 11.87M | 12.33M | 10.88M | 8.65M | 28.65M | 8.34M | 8.88M | 7.04M | 7.41M | 9.72M | 11.21M | 7.04M | 6.48M | 6.94M |
|
Non-Current Debt
|
| | | | | | | | 21.98M | | | 13.17M | 13.25M | 13.18M | 12.27M | 10.86M | | | | |
|
Non-Current Deffered Revenue
|
0.20M | | 0.25M | 0.26M | 0.27M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
35.64M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
5.99M | | 5.24M | 4.35M | 3.15M | 2.79M | 2.40M | 2.03M | 1.22M | 1.20M | 1.22M | 1.23M | 0.92M | 0.88M | 0.88M | 0.87M | 0.83M | 0.85M | 0.87M | 0.95M |
|
Operating Leases
|
| | | | | 17.94M | 17.41M | 16.83M | 18.11M | 16.87M | 16.32M | 15.87M | 15.40M | 16.26M | 15.81M | 15.36M | 14.88M | 14.51M | 14.05M | 14.02M |
|
Other Non-Current Liabilities
|
0.35M | | 0.31M | 0.29M | 0.27M | 0.25M | 0.23M | 0.21M | 0.19M | 0.17M | 0.15M | 0.12M | 0.30M | 0.08M | 0.37M | 0.37M | 0.37M | 0.37M | | |
|
Total Non-Current Liabilities
|
10.16M | | 23.22M | 22.64M | 23.04M | 45.28M | 48.49M | 48.06M | 52.19M | 48.77M | 46.19M | 38.61M | 38.25M | 37.36M | 36.05M | 36.46M | 36.00M | 35.02M | | |
|
Total Liabilities
|
10.51M | | 23.53M | 22.94M | 23.31M | 45.54M | 48.73M | 48.28M | 52.38M | 48.93M | 46.34M | 38.73M | 38.55M | 37.44M | 36.42M | 36.83M | 36.38M | 35.39M | 34.43M | 34.98M |
|
Total Debt
|
| | | | | | | | 21.98M | | 22.16M | 13.17M | 13.25M | 13.18M | 13.28M | 13.38M | 4.04M | | | |
|
Common Equity
|
16.77M | 16.29M | 149.03M | 146.23M | 143.20M | 138.55M | 133.47M | 112.00M | 99.89M | 92.09M | 86.21M | 99.65M | 90.04M | 83.38M | 78.93M | 87.27M | 82.39M | 78.61M | 76.06M | 72.65M |
|
Shareholder's Equity
|
16.77M | 16.29M | 149.03M | 146.23M | 143.20M | 138.55M | 133.47M | 112.00M | 99.89M | 92.09M | 86.21M | 99.65M | 90.04M | 83.38M | 78.93M | 87.27M | 82.39M | 78.61M | 76.06M | 72.65M |
|
Liabilities and Shareholders Equity
|
62.91M | | 172.56M | 169.16M | 166.51M | 184.08M | 182.19M | 160.27M | 152.26M | 141.02M | 132.55M | 138.38M | 128.59M | 120.82M | 115.35M | 124.10M | 118.77M | 113.99M | 110.49M | 107.62M |
|
Retained Earnings
|
2.27M | | -0.64M | -3.89M | -7.54M | -13.04M | -19.24M | -41.71M | -55.01M | -63.82M | -71.00M | -81.13M | -91.79M | -99.90M | -105.25M | -112.81M | -118.53M | -123.18M | -126.75M | -131.03M |
|
Treasury Shares
|
| | | | | | 0.03M | 0.03M | 0.03M | 0.15M | 0.17M | 0.16M | 0.16M | 0.11M | 0.13M | 0.13M | 127.61M | 105.07M | 45.07M | 45.07M |