|
Cash & Equivalents
|
101.67M | 70.69M | 65.11M | 92.94M | 48.74M | 45.90M | 64.79M | 25.84M | 35.09M | 31.31M | 46.45M | 25.03M | 13.84M | 16.90M | 5.74M |
|
Short-term Investments
|
200.14M | 260.62M | 200.29M | 149.88M | 156.67M | 107.74M | 37.62M | 25.88M | 11.15M | 3.98M | 20.74M | 17.47M | 0.15M | 5.42M | 7.97M |
|
Cash & Current Investments
|
301.81M | 331.31M | 265.40M | 242.82M | 205.41M | 153.64M | 102.41M | 51.73M | 46.24M | 35.29M | 67.19M | 42.50M | 13.99M | 22.32M | 13.71M |
|
Receivables - Net
|
0.67M | 0.64M | 0.25M | 40.22M | 0.40M | 0.51M | 0.16M | 34.11M | 35.83M | 2.42M | 1.33M | 1.48M | 8.88M | | 1.91M |
|
Receivables
|
0.67M | 0.64M | 0.25M | 40.22M | 0.40M | 0.51M | 0.16M | 34.11M | 35.83M | 2.42M | 1.33M | 1.48M | 8.88M | | 1.91M |
|
Raw Materials
|
| | | 1.21M | 1.32M | 2.75M | 2.42M | 2.33M | 4.36M | 3.64M | 1.65M | 0.96M | | | |
|
Work In Process
|
| | | 0.37M | 4.02M | 5.11M | 4.17M | 7.37M | 11.72M | 15.11M | 12.33M | 9.69M | | | |
|
Inventory
|
| | | 1.59M | 5.34M | 7.86M | 6.59M | 9.71M | 16.08M | 18.75M | 13.98M | 10.65M | | | |
|
Prepaid Assets
|
11.57M | 13.69M | 16.05M | 10.31M | 12.89M | 10.16M | 9.39M | 6.18M | 8.13M | 5.80M | 9.21M | 10.12M | 4.32M | 2.45M | 2.81M |
|
Current Assets
|
314.39M | 346.98M | 283.05M | 295.08M | 224.18M | 172.32M | 118.70M | 101.87M | 106.43M | 62.41M | 91.86M | 64.89M | 27.18M | 24.77M | 18.43M |
|
Property, Plant & Equipment (Net)
|
9.11M | 8.33M | 7.27M | 6.30M | 5.85M | 5.35M | 4.63M | 3.86M | 2.99M | 2.32M | 1.66M | 1.29M | 0.28M | 0.18M | 0.15M |
|
Other Non-Current Assets
|
51.43M | 7.23M | 7.17M | 7.02M | 6.91M | 6.58M | 6.29M | 4.84M | 3.87M | 3.61M | 3.36M | 3.10M | 2.84M | 0.93M | 0.88M |
|
Non-Current Assets
|
82.89M | 89.14M | 85.27M | 81.34M | 77.90M | 74.12M | 70.09M | 63.63M | 58.84M | 54.87M | 50.85M | 44.20M | 34.86M | 12.13M | 11.73M |
|
Assets
|
397.28M | 436.12M | 368.32M | 376.42M | 302.08M | 246.44M | 188.79M | 165.50M | 165.27M | 117.28M | 142.71M | 109.10M | 62.04M | 36.90M | 30.17M |
|
Accounts Payables
|
11.95M | 12.80M | 11.30M | 6.87M | 5.07M | 4.14M | 6.51M | 3.68M | 2.85M | 5.25M | 2.15M | 4.37M | 1.38M | 1.76M | 0.32M |
|
Payables
|
11.95M | 12.80M | 11.30M | 6.87M | 5.07M | 4.14M | 6.51M | 3.68M | 2.85M | 5.25M | 2.15M | 4.37M | 1.38M | 1.76M | 0.32M |
|
Accumulated Expenses
|
16.38M | 16.32M | 17.61M | 17.66M | 8.91M | 12.56M | 14.43M | 19.01M | 18.20M | 11.19M | 8.06M | 6.59M | 9.50M | 4.78M | 2.55M |
|
Other Accumulated Expenses
|
13.99M | 19.78M | 22.81M | 24.99M | 23.77M | 25.17M | 23.97M | 31.83M | 33.05M | 26.15M | 23.64M | 20.16M | 24.14M | 7.67M | 4.65M |
|
Current Leases
|
| | | 12.81M | 11.78M | 12.10M | 12.41M | 11.26M | 13.09M | 13.02M | 13.65M | 12.88M | 12.85M | 2.24M | 1.95M |
|
Current Deferred Revenue
|
50.94M | 1.67M | 2.66M | 85.00M | 9.92M | 11.95M | 11.61M | 77.83M | 123.15M | 107.58M | 116.34M | 95.09M | 15.98M | 1.61M | 1.01M |
|
Total Current Liabilities
|
101.56M | 65.69M | 72.24M | 78.92M | 67.88M | 74.55M | 79.09M | 142.23M | 180.69M | 148.27M | 155.98M | 134.57M | 47.89M | 14.56M | 18.06M |
|
Non-Current Deffered Revenue
|
45.00M | 43.33M | 42.34M | 77.00M | 78.04M | 75.56M | 73.93M | 37.56M | 0.72M | 0.57M | 0.47M | | | | |
|
Liabilities from Discontinued Operations
|
8.33M | | | | | | | | | | | | | | |
|
Operating Leases
|
17.45M | 64.00M | 61.07M | 58.06M | 54.92M | 51.75M | 48.51M | 45.69M | 42.20M | 38.70M | 35.24M | 29.91M | 26.71M | 15.43M | 15.01M |
|
Other Non-Current Liabilities
|
0.62M | 5.63M | 5.55M | 5.56M | 5.18M | 5.02M | 4.85M | 35.08M | 4.40M | 4.17M | 3.97M | 39.01M | 39.87M | 40.79M | 41.65M |
|
Total Non-Current Liabilities
|
172.35M | 173.02M | 175.65M | 244.22M | 231.95M | 233.96M | 234.78M | 229.66M | 259.18M | 223.99M | 229.28M | 167.38M | 77.24M | 31.15M | 25.16M |
|
Total Liabilities
|
172.96M | 178.64M | 181.20M | 249.78M | 237.12M | 238.99M | 239.63M | 264.74M | 263.58M | 228.15M | 233.25M | 206.38M | 117.11M | 71.94M | 66.80M |
|
Common Equity
|
224.32M | 257.48M | 187.11M | 126.64M | 64.96M | 7.45M | -50.84M | -99.23M | -98.31M | -110.87M | -90.54M | -97.28M | -55.07M | -35.04M | -36.63M |
|
Shareholder's Equity
|
224.32M | 257.48M | 187.11M | 126.64M | 64.96M | 7.45M | -50.84M | -99.23M | -98.31M | -110.87M | -90.54M | -97.28M | -55.07M | -35.04M | -36.63M |
|
Liabilities and Shareholders Equity
|
397.28M | 436.12M | 368.32M | 376.42M | 302.08M | 246.44M | 188.79M | 165.50M | 165.27M | 117.28M | 142.71M | 109.10M | 62.04M | 36.90M | 30.17M |
|
Retained Earnings
|
-1552.83M | -1534.36M | -1618.45M | -1693.02M | -1767.80M | -1838.90M | -1908.70M | -1969.15M | -2000.90M | -2019.95M | -2041.86M | -2054.55M | -2016.54M | -2014.16M | -2018.46M |
|
Treasury Shares
|
8.15M | 7.49M | 7.93M | 6.71M | 10.58M | 9.76M | 8.46M | 0.25M | 16.47M | 0.55M | 0.52M | 0.41M | 0.68M | 0.50M | 0.28M |