|
Cash & Equivalents
|
1.05M | 22.95M | 19.02M | 10.26M | 10.27M | 64.22M | 59.01M | 32.32M | 77.33M | 73.98M | 70.03M | 8.75M | 16.50M | 1.79M | 18.41M | 13.44M | 7.31M | 6.52M | 3.22M | 2.36M | 6.37M | 5.27M | 4.21M | 75.92M | 132.29M | 131.50M | 112.35M | 100.24M | 76.78M | 70.06M | 65.47M | 40.18M | 66.20M | 43.27M | 43.05M | 42.85M | 39.26M | 54.04M | 33.78M | 37.34M | 47.71M | 54.44M |
|
Short-term Investments
|
| | | | | | | 19.00M | 33.67M | 55.13M | 42.68M | 25.87M | 11.70M | 11.24M | 3.26M | | | | | | | | | | | | | 1.34M | 4.20M | 5.83M | 16.90M | 34.40M | 20.70M | 39.67M | 24.69M | 9.87M | 10.00M | 35.34M | 35.71M | 25.29M | 154.90M | 145.07M |
|
Cash & Current Investments
|
1.05M | 22.95M | 19.02M | 10.26M | 10.27M | 64.22M | 59.01M | 51.32M | 111.00M | 129.12M | 112.71M | 34.62M | 28.20M | 13.03M | 21.67M | 13.44M | 7.31M | 6.52M | 3.22M | 2.36M | 6.37M | 5.27M | 4.21M | 75.92M | 132.29M | 131.50M | 112.35M | 101.58M | 80.98M | 75.89M | 82.37M | 74.58M | 86.89M | 82.94M | 67.74M | 52.72M | 49.26M | 89.38M | 69.50M | 62.63M | 202.61M | 199.51M |
|
Receivables - Net
|
| | | | | | | | | | | 1.51M | | | 0.14M | | | 1.64M | 1.86M | 2.27M | 2.09M | 2.20M | 2.58M | 11.31M | 1.89M | 1.62M | 1.53M | 3.32M | 2.82M | 6.58M | 8.30M | 7.82M | 14.03M | 9.93M | 17.38M | 8.30M | 8.95M | 7.79M | 10.51M | 12.62M | 18.27M | 16.84M |
|
Receivables - Other
|
| | | | | | | 2.38M | | | | | | | 0.14M | | | | 0.18M | | | | 0.14M | 0.40M | 0.40M | 0.40M | 0.11M | | 0.30M | 0.40M | 1.11M | 0.70M | | | 1.26M | | | | 0.33M | | | |
|
Receivables
|
| | | | | | | | | | | 1.51M | | | 0.28M | | | 1.64M | 2.05M | 2.27M | 2.09M | 2.20M | 2.72M | 11.71M | 2.29M | 2.02M | 1.64M | 3.32M | 3.12M | 6.98M | 9.41M | 8.52M | 14.03M | 9.93M | 18.64M | 8.30M | 8.95M | 7.79M | 10.84M | 12.62M | 18.27M | 16.84M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.94M | 4.04M | 4.82M | 4.55M | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 3.31M | 3.32M | 3.08M | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.02M | 5.07M | 2.06M | 1.12M | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 2.56M | 1.11M | 1.37M |
|
Prepaid Assets
|
| | | 0.02M | 0.05M | 0.61M | 0.61M | 2.76M | 0.39M | 0.82M | 0.64M | 1.84M | 1.61M | 2.61M | 1.91M | 1.87M | 1.33M | 0.53M | 1.55M | 0.89M | 0.60M | 0.68M | 1.48M | 0.40M | 2.00M | 1.51M | 1.18M | 0.88M | 3.64M | 2.66M | 1.69M | 1.17M | 2.02M | 1.66M | 1.82M | 1.87M | 2.69M | 2.28M | 4.05M | 3.77M | 4.35M | 7.40M |
|
Current Assets
|
| | | 10.28M | 10.32M | 64.83M | 59.62M | 54.08M | 111.39M | 84.57M | 65.26M | 39.08M | 30.91M | 16.74M | 23.72M | 15.31M | 8.64M | 8.68M | 6.97M | 5.51M | 9.06M | 8.14M | 8.38M | 87.73M | 136.18M | 134.63M | 115.06M | 105.78M | 87.44M | 85.13M | 92.83M | 104.28M | 103.43M | 137.01M | 86.94M | 62.89M | 60.89M | 99.44M | 86.03M | 81.57M | 226.34M | 225.12M |
|
Property, Plant & Equipment (Net)
|
| | | 0.35M | 0.35M | 0.35M | 0.39M | 0.40M | 0.44M | 1.10M | 1.46M | 1.92M | 1.84M | 1.82M | 1.75M | 1.69M | 1.61M | 1.54M | 1.47M | 1.21M | 1.15M | 1.08M | 1.04M | 0.97M | 0.99M | 0.93M | 0.88M | 0.83M | 0.90M | 0.85M | 0.79M | 0.74M | 0.69M | 0.64M | 0.74M | 0.69M | 0.68M | 0.61M | 0.36M | 0.42M | 0.60M | 0.49M |
|
Long-Term Investments
|
| | | | | | | | | 18.85M | 27.36M | | | | | | | | | | | | | | | | 14.93M | 17.56M | 33.53M | 31.46M | 20.00M | | | | | | | 6.11M | 6.01M | 6.09M | 15.09M | 30.86M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.23M | 67.70M | 66.15M | 70.61M | 68.99M | 67.38M | 7.05M | 6.74M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.93M | 72.40M | 70.86M | 75.31M | 73.69M | 72.08M | 11.75M | 11.44M |
|
Long-Term Deferred Tax
|
| | | 18.27M | | | | 29.10M | | | | | | | 60.36M | | | | 67.73M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 1.62M | 2.06M | 1.30M | 1.22M | 0.11M | 0.11M | 0.11M | 0.47M | 1.65M | 1.25M | 0.18M | 0.71M | 0.56M | 0.55M | 0.53M | 0.53M | 0.53M | 0.53M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.05M | 0.05M | 0.05M | 0.15M | 0.09M | 1.79M | 0.88M | 0.51M | 0.38M | 0.29M | 0.22M | 0.15M |
|
Non-Current Assets
|
| | | 3.44M | 3.80M | 1.71M | 1.80M | 0.51M | 0.55M | 20.07M | 29.28M | 3.57M | 3.09M | 2.00M | 3.02M | 4.56M | 4.37M | 4.21M | 3.54M | 3.37M | 3.26M | 3.06M | 2.83M | 2.71M | 2.62M | 2.56M | 17.89M | 19.93M | 36.82M | 34.42M | 22.51M | 2.31M | 2.09M | 1.97M | 10.90M | 88.39M | 83.52M | 92.11M | 13.40M | 12.30M | 29.94M | 45.00M |
|
Assets
|
| | | 13.71M | 14.12M | 66.54M | 61.42M | 54.59M | 111.94M | 104.63M | 94.54M | 42.65M | 34.00M | 18.74M | 26.75M | 19.87M | 13.01M | 12.89M | 10.51M | 8.88M | 12.33M | 11.20M | 11.21M | 90.44M | 138.80M | 137.19M | 132.94M | 125.71M | 124.26M | 119.55M | 115.34M | 106.59M | 105.52M | 138.98M | 172.33M | 151.28M | 144.41M | 191.55M | 178.13M | 172.71M | 256.28M | 270.12M |
|
Accounts Payables
|
| | | 3.10M | 4.00M | 4.88M | 4.03M | 4.91M | 4.18M | 5.36M | 5.60M | 10.18M | 13.97M | 14.68M | 8.34M | 8.18M | 7.86M | 3.10M | 4.91M | 6.42M | 4.73M | 4.35M | 6.65M | 2.85M | 2.97M | 2.08M | 3.04M | 2.58M | 3.60M | 4.28M | 6.17M | 10.49M | 10.51M | 13.08M | 28.40M | 22.79M | 20.45M | 24.46M | 25.46M | 17.82M | 15.84M | 11.07M |
|
Notes Payables
|
| | | 0.33M | | | 1.10M | 1.37M | 1.65M | 1.93M | | 3.33M | 3.33M | 3.33M | 3.33M | 6.37M | 6.50M | 6.72M | 6.98M | 68.61M | 67.27M | 65.92M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 3.42M | 4.00M | 4.88M | 5.13M | 6.28M | 5.83M | 7.29M | 5.60M | 13.51M | 17.30M | 18.01M | 11.68M | 14.55M | 14.36M | 9.81M | 11.89M | 75.02M | 72.00M | 70.27M | 6.65M | 2.85M | 2.97M | 2.08M | 3.04M | 2.58M | 3.60M | 4.28M | 6.17M | 10.49M | 10.51M | 13.08M | 28.40M | 22.79M | 20.45M | 24.46M | 25.46M | 17.82M | 15.84M | 11.07M |
|
Accumulated Expenses
|
| | | 0.70M | | | | 0.95M | | | | | | | 1.92M | | | | 0.70M | | | | 1.30M | | | | 1.05M | | | | 1.67M | | | | 10.67M | | | | 6.13M | | | |
|
Other Accumulated Expenses
|
| | | | | | | 1.31M | | | | 0.11M | 0.11M | 0.10M | 0.85M | 0.23M | 0.22M | 0.23M | 0.35M | 0.24M | 0.24M | 0.21M | 0.62M | 0.36M | 2.64M | 1.26M | 0.84M | 0.01M | 1.34M | 0.85M | 0.72M | 0.30M | 0.32M | 0.31M | 3.07M | 2.09M | 2.63M | 0.93M | 3.20M | 3.40M | 6.87M | 8.99M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.68M | | | | | | | | | | | 37.70M | | | | | | | |
|
Current Leases
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.10M | 0.10M | 0.19M | 0.19M | 0.21M | 0.21M | 0.40M | 0.39M | 0.37M | 0.28M | 0.30M | 0.31M | 0.32M | 0.33M | 0.34M | 0.34M | 0.35M | 0.36M | 0.36M | | 0.47M | 0.48M | 0.47M | 0.46M | 0.43M | 0.54M | 0.58M | 0.60M | 0.54M | 0.42M | 0.59M | 0.53M | 0.44M |
|
Total Current Liabilities
|
| | | 3.94M | 4.03M | 4.91M | 6.79M | 8.34M | 5.84M | 7.39M | 5.70M | 13.81M | 17.60M | 18.32M | 12.00M | 15.17M | 14.97M | 10.41M | 5.43M | 75.56M | 72.55M | 70.80M | 7.54M | 4.24M | 5.96M | 3.70M | 4.23M | 2.94M | 7.21M | 8.60M | 12.02M | 16.01M | 18.25M | 21.71M | 73.72M | 29.91M | 30.45M | 34.48M | 34.06M | 26.98M | 28.83M | 26.11M |
|
Capital Leases
|
| | | 0.03M | 0.02M | 0.01M | 0.00M | | | | | 0.52M | 0.47M | 0.45M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 10.85M | 11.09M | 11.33M | 11.56M | 11.12M | | | | | | | | | | | | | 0.78M | 0.78M | 0.39M | 0.10M | | | | | 12.80M | 12.80M | 12.80M | 12.91M | 12.71M | 38.80M | 5.07M | 37.94M | 58.33M | 58.90M | 59.50M | 60.09M | 60.69M | 61.31M |
|
Convertible Debt
|
| | | 7.24M | 7.39M | 7.55M | 7.71M | 7.41M | 90.09M | 90.39M | 90.78M | 89.79M | 86.84M | 87.17M | 78.11M | 75.37M | 75.55M | 70.55M | 77.34M | | | | 67.66M | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 24.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | 24.21M | 28.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.17M | | | | 0.08M | | | | | | | 0.17M | | | | 0.54M | | | | 0.48M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 2.54M | 2.44M | 2.35M | 1.90M | 2.14M | 2.06M | 1.67M | 1.91M | 1.50M | 1.75M | 1.67M | 1.59M | 1.14M | 1.08M | 0.96M | 1.32M | 0.74M | 0.63M | 0.52M | 0.46M | 1.29M | 1.14M | 0.48M | 0.79M | 1.16M | 1.58M | 1.41M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.01M | 0.48M | 0.52M | 0.77M | 0.74M | 0.72M | 0.69M | 0.35M | 0.30M | 0.24M | 0.17M | 0.12M | 0.06M | 0.10M | 0.14M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.16M | 0.32M | 0.42M | 7.46M | 8.54M | 6.64M | 5.52M | 14.43M | 16.17M | 17.48M | 17.46M |
|
Total Non-Current Liabilities
|
| | | | | | | | 123.41M | 103.82M | 103.83M | 121.56M | 116.80M | 113.36M | 92.62M | 94.35M | 94.26M | 83.27M | 84.80M | 77.44M | 75.13M | 73.44M | 77.48M | 6.17M | 8.10M | 5.42M | 5.79M | 16.86M | 35.61M | 42.04M | 40.20M | 47.17M | 46.33M | 77.04M | 103.00M | 93.93M | 105.29M | 116.26M | 124.03M | 115.52M | 121.57M | 119.49M |
|
Total Liabilities
|
| | | 38.02M | 40.26M | 63.08M | 67.16M | 64.71M | 123.42M | 104.30M | 104.35M | 122.33M | 117.55M | 114.08M | 93.31M | 94.70M | 94.56M | 83.51M | 84.96M | 77.56M | 75.19M | 73.53M | 77.62M | 6.18M | 8.13M | 5.45M | 5.82M | 16.89M | 35.63M | 42.07M | 40.22M | 47.33M | 46.65M | 77.46M | 110.46M | 102.47M | 111.93M | 121.78M | 138.46M | 131.69M | 139.05M | 136.95M |
|
Total Debt
|
| | | 10.85M | 11.09M | 11.33M | 11.56M | 11.12M | | | | | | | | | | | | | 0.78M | 0.78M | 0.78M | 0.78M | | | | | 12.80M | 12.80M | 12.80M | 12.91M | 12.71M | 38.80M | 42.77M | 37.94M | 58.33M | 58.90M | 59.50M | 60.09M | 60.69M | 61.31M |
|
Common Equity
|
| | | -48.51M | -54.35M | 3.46M | -5.75M | -10.12M | -11.48M | 0.33M | -9.80M | -79.68M | -83.55M | -95.34M | -66.57M | -74.84M | -81.55M | -70.62M | -74.46M | -68.67M | -62.86M | -62.33M | -66.41M | 84.25M | 130.66M | 131.74M | 127.12M | 432.39M | 434.17M | 435.15M | 75.12M | 437.26M | 439.60M | 61.52M | 61.86M | 48.82M | 32.48M | 69.77M | 39.67M | 41.02M | 117.23M | 133.16M |
|
Shareholder's Equity
|
| | | -48.51M | -54.35M | 3.46M | -5.75M | -10.12M | -11.48M | 0.33M | -9.80M | -79.68M | -83.55M | -95.34M | -66.57M | -74.84M | -81.55M | -70.62M | -74.46M | -68.67M | -62.86M | -62.33M | -66.41M | 84.25M | 130.66M | 131.74M | 127.12M | 432.39M | 434.17M | 435.15M | 75.12M | 437.26M | 439.60M | 61.52M | 61.86M | 48.82M | 32.48M | 69.77M | 39.67M | 41.02M | 117.23M | 133.16M |
|
Liabilities and Shareholders Equity
|
| | | 13.71M | 14.12M | 66.54M | 61.42M | 54.59M | 111.94M | 104.63M | 94.54M | 42.65M | 34.00M | 18.74M | 26.75M | 19.87M | 13.01M | 12.89M | 10.51M | 8.88M | 12.33M | 11.20M | 11.21M | 90.44M | 138.80M | 137.19M | 132.94M | 125.71M | 124.26M | 119.55M | 115.34M | 106.59M | 105.52M | 138.98M | 172.33M | 151.28M | 144.41M | 191.55M | 178.13M | 172.71M | 256.28M | 270.12M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.59M | 0.91M | 0.91M | 0.59M | 0.67M | 1.58M | 1.58M | 0.67M | | | | 1.84M | | | |
|
Retained Earnings
|
| | | -50.16M | -56.13M | -85.88M | -95.62M | -104.82M | -107.76M | -97.99M | -111.40M | -190.94M | -200.94M | -216.01M | -221.19M | -233.48M | -242.74M | -239.68M | -245.71M | -251.47M | -250.61M | -253.62M | -258.47M | -268.77M | -262.57M | -264.33M | -267.03M | -316.47M | -338.44M | -350.76M | -353.73M | -366.95M | -369.52M | -379.89M | -399.78M | -416.40M | -436.32M | -469.60M | -505.29M | -508.39M | -433.68M | -434.23M |