|
Cash & Equivalents
|
0.53M | 0.40M | 0.27M | 36.19M | 0.12M | 11.72M | 2.24M | 4.41M | 9.03M | 14.94M | 9.46M | 11.75M | 8.50M | 10.21M | 24.50M |
|
Short-term Investments
|
| | | 1.52M | | 43.91M | 34.44M | 26.81M | 12.92M | 5.21M | 10.04M | 8.16M | 11.78M | 17.80M | 15.82M |
|
Cash & Current Investments
|
0.53M | 0.40M | 0.27M | 37.72M | 0.12M | 55.63M | 36.68M | 31.21M | 21.95M | 20.16M | 19.50M | 19.90M | 20.28M | 28.02M | 40.32M |
|
Receivables - Net
|
| | | 15.82M | | 45.82M | 20.36M | 6.86M | 6.31M | 6.92M | 8.83M | 7.98M | 10.37M | 10.39M | 15.78M |
|
Receivables - Other
|
| | | 0.30M | | | | 0.30M | | | | | | | |
|
Receivables
|
| | | 16.12M | | 45.82M | 20.36M | 7.16M | 6.31M | 6.92M | 8.83M | 7.98M | 10.37M | 10.39M | 15.78M |
|
Raw Materials
|
| | | 1.74M | | 0.55M | 1.06M | 0.67M | 0.82M | 0.82M | 0.66M | 0.66M | 0.88M | 0.88M | 0.49M |
|
Work In Process
|
| | | 0.03M | | | | | | | | | | | |
|
Finished Goods
|
| | | 23.14M | | 50.77M | 57.45M | 60.73M | 54.94M | 50.49M | 46.12M | 21.34M | 18.02M | 18.04M | 28.05M |
|
Inventory
|
| | | 24.91M | | 50.64M | 57.44M | 61.40M | 55.76M | 51.31M | 46.79M | 22.00M | 18.91M | 18.93M | 28.54M |
|
Prepaid Assets
|
0.22M | 0.18M | 0.15M | 3.97M | 0.14M | 3.78M | 2.77M | 5.24M | 4.39M | 4.51M | 3.59M | 3.53M | 2.23M | 3.01M | 3.15M |
|
Current Assets
|
0.76M | 0.61M | 0.44M | 85.09M | 0.26M | 155.88M | 117.25M | 104.71M | 88.40M | 83.09M | 78.72M | 53.41M | 51.78M | 60.35M | 87.76M |
|
Property, Plant & Equipment (Net)
|
| | | 1.65M | | 2.84M | 2.76M | 3.46M | 3.38M | 3.19M | 3.04M | 2.81M | 2.53M | 2.54M | 2.54M |
|
Long-Term Investments
|
116.77M | 116.92M | 117.45M | 24.68M | 24.60M | | | 1.98M | | | | | | | |
|
Goodwill
|
| | | | | 13.10M | 13.10M | 12.21M | 12.21M | 12.21M | 12.21M | 12.21M | 12.21M | 12.21M | 12.21M |
|
Intangibles
|
| | | | | 0.10M | 0.20M | 2.19M | 2.12M | 0.10M | 0.20M | 1.92M | 1.85M | 1.79M | 1.72M |
|
Goodwill & Intangibles
|
| | | | | 13.20M | 13.30M | 14.40M | 14.33M | 12.31M | 12.41M | 14.13M | 14.06M | 14.00M | 13.93M |
|
Long-Term Deferred Tax
|
| | | | | 11.15M | | 0.02M | | | | | | | |
|
Other Non-Current Assets
|
0.06M | 0.01M | | 0.08M | | 22.92M | 20.67M | 18.43M | 16.20M | 13.96M | 11.72M | 9.49M | 7.25M | 5.02M | 2.78M |
|
Non-Current Assets
|
116.83M | 116.94M | 117.45M | 2.90M | 24.60M | 39.26M | 25.89M | 5.96M | 20.73M | 20.23M | 19.86M | 4.39M | 3.81M | 5.24M | 5.08M |
|
Assets
|
117.59M | 117.55M | 117.89M | 88.08M | 24.86M | 195.13M | 143.14M | 127.78M | 109.12M | 103.33M | 98.57M | 72.91M | 70.64M | 80.64M | 107.84M |
|
Accounts Payables
|
0.12M | 0.11M | 0.15M | 23.29M | 0.95M | 54.12M | 19.49M | 15.69M | 6.03M | 7.08M | 11.84M | 8.08M | 7.97M | 14.23M | 28.36M |
|
Notes Payables
|
| | | | 0.20M | | | | | | | | 42.75M | 44.98M | 47.22M |
|
Payables
|
0.12M | 0.11M | 0.15M | 23.29M | 1.15M | 54.12M | 19.49M | 15.69M | 6.03M | 7.08M | 11.84M | 8.08M | 50.71M | 59.21M | 75.57M |
|
Accumulated Expenses
|
| | | 0.39M | | | 0.54M | 0.53M | 0.52M | 0.54M | 0.51M | 0.50M | 0.61M | 0.56M | 0.56M |
|
Other Accumulated Expenses
|
| | | 4.38M | | 10.33M | 8.68M | 8.68M | 6.04M | 6.64M | 6.14M | 7.36M | 5.88M | 6.82M | 6.90M |
|
Short term Debt
|
| | | 10.00M | | 0.49M | | | | | | | 42.75M | 44.98M | 47.22M |
|
Current Leases
|
| | | 0.58M | | 1.14M | 1.16M | 1.19M | 1.12M | 0.94M | 0.85M | 0.65M | 0.44M | 0.69M | 0.82M |
|
Current Taxes
|
| 0.00M | 0.09M | 0.40M | 0.14M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 1.12M | | 0.44M | 0.46M | 0.80M | 1.05M | 0.98M | 1.23M | 1.17M | 1.38M | 1.62M | 1.90M |
|
Total Current Liabilities
|
| | | 39.59M | | 66.52M | 30.14M | 26.42M | 14.16M | 15.47M | 19.90M | 17.11M | 58.33M | 68.00M | 84.87M |
|
Non-Current Debt
|
| | | 10.64M | | 50.00M | 50.00M | 31.57M | 33.80M | 36.04M | 38.27M | 40.51M | | | |
|
Convertible Debt
|
| | | | | | | 50.00M | | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M | 50.00M |
|
Non-Current Deffered Revenue
|
| | | 0.17M | | 0.19M | 0.19M | 0.47M | 0.61M | 0.70M | 0.67M | 0.64M | 0.69M | 0.90M | 0.88M |
|
Preferred Stock Liabilities
|
116.72M | 116.72M | 117.08M | 1.51M | 24.49M | | | | | | | | | | |
|
Operating Leases
|
| | | 0.76M | | 1.80M | 1.67M | 1.39M | 1.27M | 1.13M | 1.06M | 0.96M | 0.84M | 2.21M | 2.01M |
|
Other Non-Current Liabilities
|
| | | 3.96M | | 61.78M | 5.26M | 5.11M | 4.96M | 5.24M | 5.19M | 5.30M | 6.71M | 7.57M | 7.77M |
|
Total Non-Current Liabilities
|
| | | 52.67M | | 102.92M | 62.05M | 59.85M | 49.84M | 53.35M | 59.91M | 59.22M | 60.15M | 71.38M | 88.01M |
|
Total Liabilities
|
0.12M | 0.12M | 0.25M | 56.63M | 1.28M | 164.70M | 67.31M | 64.95M | 54.80M | 58.59M | 65.10M | 64.53M | 66.86M | 78.95M | 95.78M |
|
Total Debt
|
| | | 20.64M | | 50.49M | 50.00M | 31.57M | 33.80M | 36.04M | 38.27M | 40.51M | 42.75M | 44.98M | 47.22M |
|
Common Equity
|
0.74M | 0.71M | 0.56M | -55.69M | -0.91M | 30.43M | 75.83M | 62.82M | 54.32M | 44.74M | 33.47M | 8.38M | 3.77M | 1.69M | 12.05M |
|
Shareholder's Equity
|
0.74M | 0.71M | 0.56M | -55.69M | -0.91M | 30.43M | 75.83M | 62.82M | 54.32M | 44.74M | 33.47M | 8.38M | 3.77M | 1.69M | 12.05M |
|
Liabilities and Shareholders Equity
|
117.59M | 117.55M | 117.89M | 88.08M | 24.86M | 195.13M | 143.14M | 127.78M | 109.12M | 103.33M | 98.57M | 72.91M | 70.64M | 80.64M | 107.84M |
|
Retained Earnings
|
-0.53M | -0.56M | -0.35M | -62.22M | -1.00M | -90.06M | -61.01M | -75.78M | -87.29M | -98.61M | -111.72M | -138.53M | -145.53M | -149.96M | -152.12M |
|
Treasury Shares
|
| | | | | | 0.94M | 0.87M | 0.83M | 1.53M | 2.10M | 2.10M | 1.99M | 2.13M | 3.57M |