|
Cash & Equivalents
|
5.48M | 1.41M | 2.22M | 9.10M | 28.24M | 13.89M | 57.50M | 16.56M | 89.51M | 130.24M | 171.44M | 298.39M | 137.64M | 517.55M |
|
Short-term Investments
|
| 7.50M | 17.48M | 26.46M | 26.44M | 26.51M | 26.52M | 36.92M | 5.01M | 10.04M | 19.82M | | | |
|
Cash & Current Investments
|
5.48M | 8.91M | 19.70M | 35.56M | 54.68M | 40.41M | 84.01M | 53.48M | 94.52M | 140.28M | 191.27M | 298.39M | 137.64M | 517.55M |
|
Receivables - Net
|
| | | | | | | | 10.54M | 5.99M | 6.62M | 10.44M | 53.51M | 65.48M |
|
Receivables - Other
|
0.13M | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | 10.54M | 5.99M | 6.62M | 10.44M | 53.51M | 65.48M |
|
Raw Materials
|
| | | | | | | | | | | | 1.91M | 6.52M |
|
Work In Process
|
| | | | | | | | | | | | 4.57M | 3.44M |
|
Finished Goods
|
| | | | | | | | | | | | 9.16M | 9.58M |
|
Inventory
|
| | | | | | | 0.06M | 1.96M | 4.65M | 7.87M | 6.80M | 15.64M | 19.54M |
|
Prepaid Assets
|
0.17M | 1.31M | 1.61M | 4.55M | 1.50M | 1.05M | 1.17M | 1.65M | 4.35M | 8.33M | 4.35M | 5.17M | 12.54M | 21.04M |
|
Current Assets
|
5.78M | 16.73M | 25.32M | 43.83M | 59.90M | 41.45M | 85.19M | 55.19M | 111.36M | 159.24M | 210.11M | 320.81M | 219.33M | 623.61M |
|
Buildings
|
0.08M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.05M | 0.04M | 0.07M | 0.19M | 0.24M | 0.19M | 0.25M | 0.21M | 0.13M | 0.96M | 0.85M | 1.20M | 1.35M |
|
Long-Term Investments
|
| | | | | | | 5.01M | | | | | 16.49M | 21.56M |
|
Intangibles
|
| | | | | | | | | | | 32.47M | 227.71M | 227.71M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 32.47M | 227.71M | 227.71M |
|
Long-Term Deferred Tax
|
| 15.59M | 19.39M | 24.89M | 34.31M | | | | | 32.97M | 23.70M | 18.74M | 36.54M | 45.98M |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | |
|
Non-Current Assets
|
0.06M | 0.06M | 0.05M | 0.08M | 0.20M | 0.25M | 0.20M | 5.26M | 1.01M | 33.11M | 27.68M | 54.82M | 250.78M | 227.80M |
|
Assets
|
5.83M | 16.79M | 25.37M | 43.91M | 60.10M | 41.71M | 85.39M | 60.45M | 112.38M | 192.35M | 237.79M | 375.63M | 470.11M | 851.41M |
|
Accounts Payables
|
0.11M | 1.37M | 0.85M | 1.81M | 1.79M | 0.93M | 1.95M | 2.34M | 4.12M | 4.26M | 2.77M | 3.98M | 14.79M | 16.59M |
|
Payables
|
0.11M | 1.37M | 0.85M | 1.81M | 1.79M | 0.93M | 1.95M | 2.34M | 4.12M | 4.26M | 2.77M | 3.98M | 14.79M | 16.59M |
|
Accumulated Expenses
|
0.19M | 0.28M | 1.29M | 4.04M | 1.65M | 1.16M | 2.32M | 7.17M | 19.98M | 18.50M | 24.30M | 53.61M | 61.27M | 104.08M |
|
Other Accumulated Expenses
|
| 0.01M | 0.01M | 3.50M | 0.02M | | 0.02M | 0.07M | | | | | 0.47M | 0.42M |
|
Current Taxes
|
| | | | | | | | | | | | 0.73M | 0.89M |
|
Current Deferred Revenue
|
| 765.00 | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.03M | | | | | | |
|
Total Current Liabilities
|
0.30M | 1.65M | 2.14M | 5.86M | 3.44M | 2.09M | 4.27M | 9.51M | 24.10M | 22.76M | 27.06M | 57.59M | 76.06M | 120.68M |
|
Non-Current Deffered Revenue
|
| 0.02M | 0.02M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 0.65M | | 4.20M | 3.89M | 3.19M | 2.79M |
|
Other Non-Current Liabilities
|
0.01M | 0.50M | 1.82M | 2.79M | 1.01M | 0.18M | 0.16M | 0.15M | | | | 14.06M | 2.98M | 0.32M |
|
Total Non-Current Liabilities
|
0.30M | 1.67M | 2.16M | 5.87M | 3.62M | 2.22M | 4.27M | 9.51M | | | | 61.15M | 79.25M | 123.46M |
|
Total Liabilities
|
0.31M | 2.17M | 3.98M | 8.67M | 4.63M | 2.40M | 4.42M | 9.67M | 24.75M | 22.76M | 30.96M | 75.21M | 82.23M | 123.78M |
|
Common Equity
|
5.52M | 14.62M | 21.39M | 35.24M | 55.48M | 39.31M | 80.96M | 50.78M | 87.63M | 169.60M | 206.83M | 300.42M | 387.88M | 727.63M |
|
Shareholder's Equity
|
5.52M | 14.62M | 21.39M | 35.24M | 55.48M | 39.31M | 80.96M | 50.78M | 87.63M | 169.60M | 206.83M | 300.42M | 387.88M | 727.63M |
|
Liabilities and Shareholders Equity
|
5.83M | 16.79M | 25.37M | 43.91M | 60.10M | 41.71M | 85.39M | 60.45M | 112.38M | 192.35M | 237.79M | 375.63M | 470.11M | 851.41M |
|
Retained Earnings
|
-31.71M | -42.18M | -54.33M | -69.84M | -90.08M | -108.15M | -126.56M | -160.56M | -128.69M | -53.70M | -26.31M | 49.86M | 121.27M | 285.16M |
|
Treasury Shares
|
| | | 0.08M | 0.05M | 0.03M | | | 0.35M | 0.24M | -2.21M | 1.00M | 0.85M | 0.71M |