|
Cash & Equivalents
|
41.38M | 39.85M | 37.32M | 45.45M | 37.14M | 32.57M | 21.99M | 30.23M | 18.38M | 14.34M | 7.87M | 7.87M | 11.98M | 12.35M | 1.95M | 16.52M | 18.63M | 20.26M | 23.37M | 24.70M | 26.83M | 27.68M | 30.06M | 31.07M | 31.07M | 28.52M |
|
Short-term Investments
|
| | 2.95M | | 9.69M | 8.24M | 19.18M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 11.69M | 0.20M | 0.20M | | 7.61M | | | | | | | |
|
Cash & Current Investments
|
41.38M | 39.85M | 40.27M | 45.45M | 46.83M | 40.80M | 41.17M | 30.42M | 18.58M | 14.54M | 8.06M | 8.06M | 12.18M | 12.54M | 13.64M | 16.72M | 18.82M | 20.26M | 30.98M | 24.70M | 26.83M | 27.68M | 30.06M | 31.07M | 31.07M | 28.52M |
|
Receivables - Net
|
| | 26.26M | | 12.87M | 9.94M | 10.03M | 9.67M | 11.72M | 12.78M | 14.92M | 14.82M | 12.92M | 12.34M | 0.47M | 6.98M | 8.17M | 7.42M | 10.69M | 6.17M | 6.81M | 7.98M | 7.88M | 6.10M | 6.23M | 5.76M |
|
Receivables - Other
|
| | 0.69M | | 0.02M | 0.71M | 123.30M | 0.82M | 1.03M | 1.96M | 1.15M | 0.86M | 0.48M | 0.29M | 127.31M | 1.37M | 0.40M | 2.41M | 127.28M | 1.34M | 0.37M | 0.47M | 1.97M | 1.57M | 0.67M | 0.61M |
|
Receivables
|
| | 26.95M | | 12.90M | 10.65M | 133.33M | 10.49M | 12.75M | 14.75M | 16.08M | 15.68M | 13.40M | 12.63M | 127.78M | 8.36M | 8.57M | 9.83M | 137.97M | 7.51M | 7.18M | 8.45M | 9.85M | 7.67M | 6.90M | 6.37M |
|
Raw Materials
|
| | 7.28M | | | | 4.34M | | | | 4.39M | | | | 1.97M | | | | 1.66M | | | | 1.12M | | | |
|
Finished Goods
|
| | 3.77M | | | | 2.14M | | | | 2.39M | | | | 2.40M | | | | 1.91M | | | | 1.68M | | | |
|
Inventory
|
| | 10.52M | | | | 5.85M | | | | 6.13M | | | | 3.62M | | | | 2.18M | | | | 1.31M | | | |
|
Prepaid Assets
|
| | 7.83M | | -1.97M | 9.10M | 7.48M | 7.91M | 7.90M | 5.40M | 6.22M | 5.44M | 5.08M | 4.55M | 4.25M | 4.27M | 4.50M | 5.18M | 6.42M | 6.49M | 6.47M | 6.35M | 5.64M | 5.29M | 7.16M | 7.35M |
|
Current Assets
|
| | 85.27M | | 81.75M | 78.05M | 71.94M | 65.83M | 60.75M | 60.02M | 49.09M | 50.17M | 45.56M | 47.14M | 41.35M | 44.25M | 45.10M | 44.60M | 49.02M | 48.56M | 49.42M | 51.54M | 55.56M | 54.35M | 57.37M | 64.30M |
|
Property, Plant & Equipment (Net)
|
| | 3.79M | | 3.81M | 3.40M | 3.03M | 2.57M | 2.32M | 1.98M | 1.80M | 1.53M | 1.46M | 1.30M | 1.18M | 1.42M | 1.61M | 2.39M | 2.43M | 2.71M | 3.77M | 4.24M | 4.03M | 3.50M | 2.92M | 2.77M |
|
Long-Term Investments
|
| | 0.43M | | 17.10M | 17.50M | 17.82M | 18.16M | 18.51M | 18.27M | 12.59M | 12.77M | 10.18M | 13.29M | 11.69M | 12.62M | 11.40M | 6.95M | 7.61M | 7.21M | 7.11M | 6.97M | 8.70M | 7.97M | 8.55M | 17.28M |
|
Intangibles
|
| | 0.84M | | 0.58M | 0.71M | 1.39M | 1.01M | 0.99M | 1.01M | 1.51M | 0.97M | 0.89M | 0.81M | 1.40M | 0.78M | 0.71M | 0.68M | 1.38M | 0.62M | 0.58M | 0.56M | 0.51M | 0.47M | 0.50M | 0.53M |
|
Goodwill & Intangibles
|
| | 0.84M | | 0.58M | 0.71M | 1.39M | 1.01M | 0.99M | 1.01M | 1.51M | 0.97M | 0.89M | 0.81M | 1.40M | 0.78M | 0.71M | 0.68M | 1.38M | 0.62M | 0.58M | 0.56M | 0.51M | 0.47M | 0.50M | 0.53M |
|
Other Non-Current Assets
|
| | 19.26M | | 0.68M | 0.60M | 2.12M | 1.92M | 1.72M | 1.52M | 1.31M | 1.11M | 0.92M | 0.80M | 0.69M | 0.57M | 0.46M | 0.34M | 0.23M | 0.11M | | | | | | |
|
Non-Current Assets
|
| | 4.83M | | 22.59M | 23.44M | 25.31M | 25.20M | 25.15M | 21.19M | 18.04M | 14.48M | 12.85M | 4.66M | 4.59M | 4.82M | 6.23M | 11.65M | 7.59M | 7.38M | 8.07M | 8.28M | 9.42M | 8.39M | 7.36M | 6.84M |
|
Assets
|
| | 90.10M | | 104.34M | 101.49M | 97.25M | 91.03M | 85.90M | 81.22M | 67.12M | 64.64M | 58.41M | 51.80M | 21.50M | 49.07M | 51.33M | 56.24M | 56.61M | 55.95M | 57.49M | 59.81M | 64.98M | 62.74M | 64.73M | 71.15M |
|
Accounts Payables
|
| | 16.73M | | | | 8.70M | 9.71M | 11.34M | 10.37M | 12.99M | 9.97M | 9.95M | 8.81M | 12.69M | 7.07M | 7.64M | 8.60M | 5.31M | 4.54M | 6.45M | 6.98M | 7.45M | 6.93M | 8.02M | 6.39M |
|
Notes Payables
|
| | 6.66M | | | | 3.70M | | | | 3.18M | | | | 0.57M | | | | 5.30M | | | | 6.96M | | | |
|
Payables
|
| | 23.39M | | | | 12.40M | 9.71M | 11.34M | 10.37M | 16.16M | 9.97M | 9.95M | 8.81M | 13.26M | 7.07M | 7.64M | 8.60M | 10.61M | 4.54M | 6.45M | 6.98M | 14.40M | 6.93M | 8.02M | 6.39M |
|
Accumulated Expenses
|
| | 21.32M | | 21.60M | 21.53M | 25.74M | 25.95M | 25.93M | 27.07M | 27.58M | 27.43M | 25.28M | 23.26M | 24.01M | 23.74M | 22.74M | 23.02M | 24.75M | 23.74M | 23.45M | 23.19M | 25.17M | 23.09M | 21.84M | 20.50M |
|
Other Accumulated Expenses
|
| | | | -0.02M | | 1.50M | | 0.02M | | 1.45M | 1.34M | 1.38M | 1.47M | 1.48M | 1.32M | 1.26M | 1.32M | 1.25M | 1.02M | 0.04M | 0.53M | 0.05M | | 0.01M | 0.01M |
|
Short term Debt
|
| | 6.66M | | 4.22M | 0.76M | 3.70M | 4.89M | 4.78M | 6.31M | 3.18M | 6.16M | 5.22M | 4.60M | 0.57M | 3.11M | 2.63M | 2.40M | 5.30M | 5.47M | 4.64M | 4.00M | 6.96M | 7.94M | 7.96M | 6.90M |
|
Current Leases
|
| | | | | | | | | | | | | | 0.18M | | | | 1.08M | 1.05M | 1.04M | 1.01M | 1.85M | 1.79M | 1.53M | 1.22M |
|
Current Deferred Revenue
|
| | 1.93M | | 1.61M | 1.56M | 0.89M | 0.88M | 0.21M | 1.24M | 1.57M | 1.59M | -0.08M | 1.17M | 0.06M | 1.07M | 0.99M | 0.95M | 1.43M | 1.85M | 1.37M | 0.99M | 0.71M | 0.94M | 2.41M | 3.23M |
|
Total Current Liabilities
|
| | 47.65M | | 38.96M | 37.31M | 40.54M | 42.94M | 44.75M | 46.50M | 46.77M | 51.34M | 48.52M | 40.95M | 36.44M | 36.46M | 35.94M | 37.09M | 39.12M | 37.67M | 36.99M | 36.70M | 42.18M | 40.70M | 41.77M | 38.29M |
|
Non-Current Debt
|
| | | | | | 3.90M | | | | 0.02M | | | | 0.02M | | | | | | | | | | | 0.79M |
|
Convertible Debt
|
| | | | | | | | | | | 4.17M | 4.52M | 1.41M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 22.98M | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 22.98M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | 0.18M | 0.15M | 1.07M | 1.04M | 1.29M | | | | 2.94M | | | |
|
Other Non-Current Liabilities
|
| | | | | 0.34M | 0.32M | 0.31M | 0.29M | 0.28M | 0.26M | 0.25M | 0.23M | 0.22M | 0.08M | 0.19M | 0.17M | 0.16M | 0.14M | 0.13M | 0.12M | 0.10M | 0.09M | 0.07M | 0.06M | 0.04M |
|
Total Non-Current Liabilities
|
| | | | | 0.34M | 0.32M | 0.31M | 0.29M | 0.28M | 0.26M | 0.25M | 0.23M | 0.22M | 0.20M | 0.24M | 1.25M | 1.21M | 1.43M | 1.15M | 0.87M | 0.67M | 1.18M | 0.71M | 0.50M | 1.12M |
|
Total Liabilities
|
| | 47.65M | | 38.96M | 37.65M | 40.86M | 43.24M | 45.04M | 46.77M | 47.03M | 51.59M | 48.76M | 41.16M | 73.44M | 36.70M | 37.19M | 38.30M | 40.55M | 38.82M | 37.86M | 37.37M | 43.36M | 41.41M | 42.27M | 39.41M |
|
Total Debt
|
| | 6.66M | | 4.22M | 0.76M | 7.60M | 4.89M | 4.78M | 6.31M | 3.19M | 6.16M | 5.22M | 4.60M | 0.59M | 3.11M | 2.63M | 2.40M | 5.30M | 5.47M | 4.64M | 4.00M | 6.96M | 7.94M | 7.96M | 7.69M |
|
Common Equity
|
| | 19.47M | | 65.38M | 63.84M | 56.39M | 47.79M | 40.86M | 34.44M | 20.09M | 13.05M | 9.66M | 10.64M | 9.29M | 12.37M | 14.14M | 17.95M | 16.05M | 17.13M | 19.63M | 22.45M | 21.62M | 21.33M | 22.45M | 31.73M |
|
Shareholder's Equity
|
| | 19.47M | | | | 56.39M | | | | 20.09M | | | | 9.29M | | | | 16.05M | | | | 21.62M | | | |
|
Liabilities and Shareholders Equity
|
| | 90.10M | | 104.34M | 101.49M | 97.25M | 91.03M | 85.90M | 81.22M | 67.12M | 64.64M | 58.41M | 51.80M | 21.50M | 49.07M | 51.33M | 56.24M | 56.61M | 55.95M | 57.49M | 59.81M | 64.98M | 62.74M | 64.73M | 71.15M |
|
Treasury Shares
|
| | | | | | | | | | 2.92M | | | | 7.97M | | | | 8.00M | | | | 7.46M | | | |
|
Retained Earnings
|
| | -100.07M | | -141.44M | -151.10M | -163.48M | -178.84M | -187.05M | -194.03M | -209.52M | -217.44M | -223.73M | -228.32M | -229.38M | -227.30M | -228.22M | -224.74M | -226.57M | -226.14M | -223.90M | -220.51M | -222.01M | -222.62M | -221.94M | -212.64M |