|
Cash & Equivalents
|
15.56M | 15.56M | 15.56M | 26.32M | 39.49M | 41.80M | 191.11M | 44.99M | 46.58M | 31.91M | 56.79M | 15.49M | 20.02M | 11.19M | 17.26M | 35.10M | 35.10M | 24.71M | 35.42M | 35.42M | 46.59M | 46.59M |
|
Short-term Investments
|
| | 35.25M | | 10.07M | 14.51M | 117.57M | 120.53M | 110.18M | 121.03M | 128.36M | 124.21M | 116.63M | 131.51M | 124.76M | 104.69M | 105.92M | 97.66M | 95.53M | 71.54M | 56.13M | 1.12M |
|
Cash & Current Investments
|
15.56M | 15.56M | 50.81M | 26.32M | 49.56M | 56.31M | 308.68M | 165.52M | 156.75M | 152.94M | 185.15M | 139.70M | 136.66M | 142.70M | 142.02M | 139.79M | 141.02M | 122.36M | 130.96M | 106.97M | 102.72M | 47.71M |
|
Receivables - Net
|
| | 8.68M | | | | 7.09M | | | | 11.51M | | | | 14.64M | | | 0.29M | 7.75M | | | |
|
Receivables
|
| | 8.68M | | | | 7.09M | | | | 11.51M | | | | 14.64M | | | 0.29M | 7.75M | | | |
|
Work In Process
|
| | | | | | | | | | 9.87M | | | | 6.18M | | | | 4.55M | | | |
|
Finished Goods
|
| | | | | | | | | | 13.95M | | | | 7.66M | | | | 5.61M | | | |
|
Inventory
|
| | 3.16M | | | | 9.32M | | | | 23.82M | | | | 13.84M | | | 2.63M | 10.15M | | | |
|
Prepaid Assets
|
-0.51M | -0.24M | 2.97M | -1.13M | -1.83M | 4.25M | 8.26M | 7.74M | 3.76M | 5.56M | 4.79M | -0.64M | 4.38M | 1.05M | 4.20M | 0.21M | 3.97M | 1.28M | 3.90M | 0.82M | 3.81M | -1.15M |
|
Current Assets
|
| | 76.38M | | 70.04M | 225.06M | 199.03M | 195.94M | 188.61M | 185.57M | 188.51M | 181.55M | 177.49M | 170.94M | 174.69M | 166.16M | 158.69M | 155.05M | 153.90M | 136.70M | 127.33M | 119.99M |
|
Property, Plant & Equipment (Net)
|
| | 2.35M | | 2.34M | 2.15M | 2.74M | 2.79M | 2.57M | 2.59M | 2.79M | 3.01M | 3.08M | 2.82M | 2.95M | 2.74M | 2.67M | 2.89M | 3.56M | 3.50M | 3.35M | 3.08M |
|
Goodwill
|
| | | | | | | | | | | | | | | | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M | 1.85M |
|
Intangibles
|
| | | | | | | | | | | | | | | | 5.17M | 4.94M | 4.70M | 4.47M | 4.23M | 4.00M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | 7.02M | 6.78M | 6.55M | 6.31M | 6.08M | 5.84M |
|
Long-Term Deferred Tax
|
| | | | | | 31.89M | | | | 32.38M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.43M | | -0.03M | 0.52M | 0.83M | 0.72M | 0.18M | 0.78M | 0.54M | 0.49M | 0.49M | -0.04M | -0.17M | 0.62M | 0.63M | 0.70M | 0.69M | 0.80M | 0.78M | 0.11M |
|
Non-Current Assets
|
| | 2.79M | | 5.74M | 2.67M | 3.57M | 8.24M | 7.62M | 7.51M | 7.15M | 7.15M | 6.84M | 6.01M | 5.86M | 5.11M | 17.09M | 16.84M | 18.25M | 17.86M | 17.46M | 16.70M |
|
Assets
|
| | 79.17M | | 75.78M | 227.73M | 202.60M | 204.18M | 196.23M | 193.08M | 195.66M | 188.70M | 184.34M | 176.96M | 180.56M | 171.28M | 175.79M | 171.89M | 172.15M | 154.56M | 144.79M | 136.69M |
|
Accounts Payables
|
| | 1.79M | | | | 4.49M | | | | 10.65M | | | | 4.95M | | | | 6.00M | | | |
|
Payables
|
| | 1.79M | | | | 4.49M | | | | 10.65M | | | | 4.95M | | | | 6.00M | | | |
|
Accumulated Expenses
|
-2.48M | -2.72M | 3.95M | | -0.95M | -0.93M | 4.58M | | 4.91M | | 6.21M | | 5.20M | -0.65M | 4.26M | -0.77M | 4.24M | 4.66M | 4.96M | -1.62M | 4.80M | 4.39M |
|
Other Accumulated Expenses
|
-0.55M | 0.23M | 5.43M | | -0.15M | 2.00M | 6.62M | | 6.26M | | 6.12M | | 5.78M | -1.43M | 4.96M | -0.15M | 0.77M | 7.35M | 8.38M | 8.26M | -0.35M | 8.06M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 0.60M | | | |
|
Current Leases
|
| | | | | | | | 1.81M | | 1.81M | | 1.86M | | 1.77M | | 2.85M | 2.83M | 0.97M | 1.06M | 1.38M | 1.53M |
|
Current Taxes
|
| | | | | | | | | | 0.51M | | | | 0.04M | | | | 0.03M | | | |
|
Total Current Liabilities
|
| | -2.08M | -0.49M | 13.91M | 3.11M | 4.45M | 1.55M | 2.74M | -1.37M | 6.96M | -5.06M | 16.73M | 18.38M | 15.93M | -2.76M | 16.34M | 18.91M | 20.33M | -3.20M | 21.33M | 21.14M |
|
Non-Current Debt
|
-0.00M | -0.00M | 0.04M | -0.01M | -0.01M | 0.04M | 0.01M | 0.05M | 0.05M | -0.00M | 0.01M | 0.07M | 0.07M | 0.13M | 0.10M | 0.08M | 0.07M | -0.03M | 0.08M | -0.00M | 0.01M | -0.03M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | 0.04M | | | | 0.00M | | | |
|
Minority Interest
|
| | 149.61M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.83M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 2.65M | | | 1.62M | 1.34M | | | 0.19M | 0.14M | | -0.65M | 6.64M | | | |
|
Other Non-Current Liabilities
|
| | 0.57M | | | | 0.05M | | | | | | | | | | 2.06M | 2.33M | 2.41M | 2.59M | 1.75M | 2.49M |
|
Total Non-Current Liabilities
|
| | 0.61M | | 0.04M | 4.52M | 4.70M | 4.75M | 2.69M | 2.81M | 3.43M | 1.70M | 1.33M | 0.80M | 0.32M | 0.23M | 5.92M | 5.99M | 9.14M | 9.08M | 6.96M | 6.72M |
|
Total Liabilities
|
| | 11.78M | | 13.95M | 39.00M | 20.40M | 24.19M | 23.02M | 21.74M | 28.22M | 21.88M | 18.06M | 19.18M | 16.25M | 13.12M | 22.26M | 24.90M | 29.46M | 25.95M | 28.30M | 27.86M |
|
Total Debt
|
-0.00M | -0.00M | 0.04M | -0.01M | -0.01M | 0.04M | 0.01M | 0.05M | 0.05M | -0.00M | 0.01M | 0.07M | 0.07M | 0.13M | 0.10M | 0.08M | 0.07M | -0.03M | 0.68M | -0.00M | 0.01M | -0.03M |
|
Common Equity
|
| | -82.22M | | -88.34M | 188.73M | 182.20M | 179.99M | 173.21M | 171.34M | 167.44M | 166.81M | 166.28M | 157.77M | 164.30M | 158.15M | 153.53M | 146.99M | 142.69M | 128.61M | 116.50M | 108.83M |
|
Shareholder's Equity
|
| | -82.22M | | | | 182.20M | | 173.21M | | 167.44M | | | | 164.30M | | | | 142.69M | | | |
|
Liabilities and Shareholders Equity
|
| | 79.17M | | 75.78M | 227.73M | 202.60M | 204.18M | 196.23M | 193.08M | 195.66M | 188.70M | 184.34M | 176.96M | 180.56M | 171.28M | 175.79M | 171.89M | 172.15M | 154.56M | 144.79M | 136.69M |
|
Treasury Shares
|
| | | | | | 0.13M | | | | 3.78M | | | | | | | | 0.63M | | | |
|
Retained Earnings
|
| | -103.47M | | | | -130.01M | | -145.05M | | -157.68M | | -167.63M | | -177.34M | | -196.25M | -206.60M | -213.92M | -222.23M | -229.41M | -236.73M |