|
Cash & Equivalents
|
2.44M | 3.42M | 2.30M | 1.19M | 1.80M | 1.74M | 2.06M | 1.73M | 1.37M | 1.87M | 2.35M | 2.18M | 6.42M | 4.88M | 0.43M | 3.61M | 10.42M | 8.02M | 7.39M | 5.32M | 3.54M | 8.67M | 6.38M | 5.25M | 3.24M | 16.40M | 15.40M | 17.32M | 21.09M | 25.28M | 24.91M | 22.37M | 19.65M | 16.34M | 15.98M | 12.23M | 26.39M | 35.11M | 87.98M | 71.42M | 68.47M | 65.61M | 61.04M | 52.14M | 43.02M | 30.16M | 22.55M | 22.14M | 19.05M | 13.20M | 8.40M | 14.13M | 8.61M | 8.46M | 6.50M | 3.28M | 11.60M | 10.20M | 7.54M |
|
Short-term Investments
|
| | | | | | | | | | | | 4.75M | 4.75M | 7.35M | 1.94M | | | | 2.19M | 2.49M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | |
|
Cash & Current Investments
|
2.44M | 3.42M | 2.30M | 1.19M | 1.80M | 1.74M | 2.06M | 1.73M | 1.37M | 1.87M | 2.35M | 2.18M | 11.16M | 9.62M | 7.78M | 5.55M | 10.42M | 8.02M | 7.39M | 7.51M | 6.03M | 8.92M | 6.38M | 5.25M | 3.24M | 16.40M | 15.40M | 17.32M | 21.09M | 25.28M | 24.91M | 22.37M | 19.65M | 16.34M | 15.98M | 12.23M | 26.39M | 35.11M | 87.98M | 71.42M | 68.47M | 65.61M | 61.04M | 52.14M | 43.02M | 30.16M | 22.55M | 22.14M | 19.05M | 13.20M | 8.40M | 14.13M | 8.61M | 8.46M | 6.50M | 8.28M | 11.60M | 10.20M | 7.54M |
|
Receivables - Net
|
| | | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.11M | 0.08M | 0.19M | 0.45M | 0.33M | 0.33M | 0.56M | 0.82M | 0.67M | 0.50M | 0.55M | 0.65M | 0.76M | 0.94M | 1.41M | 1.43M | 1.73M | 2.06M | 2.35M | 2.21M | 2.35M | 2.90M | 3.64M | 3.94M | 3.27M | 3.45M | 3.45M | 4.47M | 5.40M | 3.89M | 5.80M | 5.16M | 5.02M | 5.75M | 5.24M | 4.52M | 4.58M | 5.17M | 4.96M | 5.66M | 5.53M | 7.02M | 6.18M | 6.06M | 6.77M | 7.82M | 6.63M | 7.32M | 7.67M | 7.74M | 7.43M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.27M | 1.25M | 1.44M | 2.38M | 2.40M | 1.95M | 1.81M | 1.91M | 2.25M | 2.04M | 2.20M | 3.18M | 3.00M | 2.76M | 3.56M | 3.42M | 3.00M | 3.15M | 4.25M | 4.22M | 3.82M | 4.01M | 4.76M | 4.53M | 3.85M | 4.97M | 5.91M | 4.85M | 4.43M | 5.86M | 6.64M | 6.00M |
|
Receivables
|
| | | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.11M | 0.08M | 0.19M | 0.45M | 0.33M | 0.33M | 0.56M | 0.82M | 0.67M | 0.50M | 0.55M | 0.65M | 0.76M | 0.94M | 1.41M | 1.43M | 1.73M | 2.06M | 2.55M | 3.47M | 3.60M | 4.34M | 6.02M | 6.34M | 5.22M | 5.26M | 5.36M | 6.71M | 7.44M | 6.09M | 8.97M | 8.16M | 7.78M | 9.32M | 8.66M | 7.52M | 7.73M | 9.42M | 9.18M | 9.49M | 9.53M | 11.78M | 10.71M | 9.90M | 11.74M | 13.73M | 11.48M | 11.75M | 13.53M | 14.38M | 13.42M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | | 0.57M | 0.55M | 0.49M | 0.56M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | | | | 0.50M | 0.62M | 0.78M | 1.13M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | | | | 1.66M | 1.85M | 2.44M | 2.31M |
|
Inventory
|
| | 0.19M | 0.43M | 0.47M | 0.54M | 0.63M | 0.68M | 0.56M | 0.48M | 0.36M | 0.25M | 0.15M | 0.30M | 0.39M | 0.54M | | | | 1.19M | 1.06M | 1.05M | 1.05M | 0.83M | 0.86M | 0.89M | 1.09M | 0.80M | 0.68M | 0.77M | 0.78M | 0.83M | 1.21M | 1.46M | 1.77M | 2.11M | 1.97M | 1.99M | 2.02M | 2.67M | 3.11M | 3.69M | 4.53M | 4.77M | 5.45M | 4.98M | 3.54M | 3.46M | 1.73M | 2.05M | 2.98M | 3.38M | 3.74M | 4.32M | 3.25M | 2.73M | 3.02M | 3.71M | 4.00M |
|
Prepaid Assets
|
0.31M | 0.04M | 0.03M | 0.04M | 0.05M | 0.15M | 0.12M | 0.48M | 0.09M | 0.16M | 0.74M | 0.61M | 0.19M | 0.36M | 0.23M | 0.70M | | | | 0.51M | 0.19M | 0.16M | 0.22M | 0.32M | 0.45M | 0.39M | 0.55M | 0.42M | 0.39M | 1.83M | 0.62M | 1.12M | 0.70M | 0.96M | 1.16M | 2.09M | 3.78M | 0.96M | 1.00M | 3.20M | 3.04M | 2.03M | 1.94M | 2.87M | 2.81M | 1.33M | 1.33M | 2.49M | 1.86M | 1.42M | 1.75M | 1.83M | 0.88M | 1.36M | 1.03M | 3.27M | 3.14M | 1.33M | 2.35M |
|
Current Assets
|
2.47M | 3.45M | 2.52M | 1.70M | 2.36M | 2.47M | 2.86M | 2.94M | 2.13M | 2.59M | 3.64M | 3.49M | 11.83M | 10.62M | 8.95M | 7.61M | | | | 9.86M | 8.04M | 11.07M | 9.05M | 7.83M | 6.28M | 19.74M | 19.39M | 20.74M | 24.52M | 30.78M | 29.95M | 28.26M | 24.83M | 22.21M | 22.35M | 20.90M | 37.53M | 41.95M | 96.80M | 82.45M | 79.63M | 77.08M | 72.75M | 64.30M | 55.85M | 41.65M | 32.38M | 33.76M | 28.16M | 23.64M | 19.26M | 25.40M | 19.99M | 21.96M | 16.60M | 21.60M | 25.41M | 22.99M | 21.31M |
|
Property, Plant & Equipment (Net)
|
0.14M | 0.14M | 0.14M | 0.16M | 0.15M | 0.14M | 0.13M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.16M | 0.17M | 0.19M | 0.25M | | | | 0.56M | 0.57M | 0.60M | 0.62M | 0.57M | 0.59M | 0.73M | 1.03M | 1.40M | 1.61M | 1.77M | 1.68M | 1.73M | 1.90M | 1.92M | 1.92M | 1.93M | 1.99M | 1.95M | 2.08M | 2.12M | 2.40M | 3.06M | 3.80M | 5.15M | 7.85M | 10.22M | 10.71M | 10.74M | 10.70M | 10.50M | 10.28M | 10.06M | 9.75M | 9.42M | 9.27M | 9.00M | 8.72M | 8.47M | 8.19M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | | | | 3.36M | | | | 4.22M | | | | 4.70M | | | | 4.39M | | | | 3.91M | | | | 3.75M | 3.70M | 3.74M | 3.59M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | | | | 3.36M | | | | 4.22M | | | | 4.70M | | | | 4.39M | | | | 3.91M | | | | 3.75M | 3.70M | 3.74M | 3.59M |
|
Other Non-Current Assets
|
0.27M | 0.27M | 0.27M | 0.27M | 0.28M | 0.29M | 0.28M | 0.25M | 0.26M | 0.25M | 0.25M | 0.41M | 0.41M | 0.46M | 0.48M | 0.62M | | | | 0.84M | 0.90M | 1.04M | 1.18M | 1.30M | 1.42M | 1.62M | 1.80M | 1.96M | 2.18M | 2.40M | 2.62M | 2.75M | 2.91M | 3.08M | 3.24M | 3.48M | 3.73M | 4.13M | 4.27M | 4.35M | 4.52M | 4.79M | 4.87M | 4.96M | 4.68M | 4.67M | 4.70M | 4.44M | 4.45M | 4.28M | 4.15M | 3.96M | 3.92M | 6.48M | 6.48M | 3.77M | 3.76M | 3.79M | 3.65M |
|
Non-Current Assets
|
0.40M | 0.41M | 0.42M | 0.43M | 0.43M | 0.43M | 0.41M | 0.40M | 0.40M | 0.39M | 0.39M | 0.56M | 0.57M | 0.63M | 0.67M | 0.86M | | | | 1.39M | 1.47M | 1.64M | 1.80M | 1.87M | 2.01M | 2.35M | 2.83M | 3.36M | 3.79M | 4.17M | 4.30M | 5.93M | 6.17M | 6.27M | 6.33M | 6.48M | 6.70M | 7.31M | 7.48M | 7.50M | 7.84M | 21.11M | 22.32M | 25.22M | 27.42M | 29.56M | 29.89M | 29.47M | 29.30M | 28.80M | 28.31M | 27.56M | 27.08M | 31.47M | 31.21M | 25.77M | 25.37M | 25.00M | 24.44M |
|
Assets
|
2.88M | 3.86M | 2.93M | 2.12M | 2.78M | 2.90M | 3.27M | 3.34M | 2.53M | 2.98M | 4.04M | 4.05M | 12.39M | 11.26M | 9.63M | 8.47M | | | | 11.25M | 9.51M | 12.71M | 10.86M | 9.69M | 8.29M | 22.09M | 22.22M | 24.10M | 28.30M | 34.95M | 34.25M | 34.20M | 30.99M | 28.48M | 28.68M | 27.38M | 44.23M | 49.26M | 104.28M | 89.95M | 87.48M | 98.19M | 95.07M | 89.52M | 83.27M | 71.21M | 62.27M | 63.23M | 57.46M | 52.44M | 47.58M | 52.96M | 47.07M | 53.43M | 47.80M | 47.37M | 50.78M | 47.99M | 45.75M |
|
Accounts Payables
|
0.77M | 0.83M | 0.78M | 0.68M | 0.65M | 0.62M | 0.73M | 0.80M | 0.70M | 0.72M | 0.57M | 0.79M | 0.53M | 0.53M | 0.45M | 0.70M | | | | 0.68M | 0.86M | 1.02M | 0.74M | 1.33M | 1.66M | 1.58M | 1.29M | 1.24M | 2.14M | 1.25M | 1.86M | 1.49M | 1.84M | 2.15M | 2.07M | 2.04M | 1.77M | 2.73M | 2.39M | 1.84M | 1.68M | 2.17M | 3.36M | 2.81M | 4.83M | 2.13M | 2.35M | 1.66M | 2.99M | 2.84M | 3.44M | 3.80M | 2.40M | 3.05M | 2.34M | 3.34M | 3.33M | 3.39M | 3.04M |
|
Notes Payables
|
| | 0.24M | 0.29M | 1.15M | 1.19M | 0.97M | 0.93M | | 0.91M | 1.56M | 1.64M | 1.73M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.77M | 0.83M | 1.02M | 0.97M | 1.79M | 1.81M | 1.70M | 1.73M | 0.70M | 1.63M | 2.13M | 2.43M | 2.25M | 1.24M | 0.45M | 0.70M | | | | 0.68M | 0.86M | 1.02M | 0.74M | 1.33M | 1.66M | 1.58M | 1.29M | 1.24M | 2.14M | 1.25M | 1.86M | 1.49M | 1.84M | 2.15M | 2.07M | 2.04M | 1.77M | 2.73M | 2.39M | 1.84M | 1.68M | 2.17M | 3.36M | 2.81M | 4.83M | 2.13M | 2.35M | 1.66M | 2.99M | 2.84M | 3.44M | 3.80M | 2.40M | 3.05M | 2.34M | 3.34M | 3.33M | 3.39M | 3.04M |
|
Accumulated Expenses
|
1.82M | 0.59M | 0.57M | 0.56M | 0.45M | 0.50M | 0.37M | 0.35M | 0.29M | 0.47M | 0.50M | 0.36M | 0.55M | 0.89M | 0.65M | 0.82M | | | | 0.72M | 0.77M | 1.10M | 1.54M | 2.11M | 1.61M | 1.60M | 1.49M | 2.60M | 1.85M | 2.24M | 2.40M | 4.39M | 2.82M | 3.54M | 3.69M | 5.80M | 5.08M | 5.85M | 5.37M | 7.87M | 7.62M | 8.38M | 7.45M | 10.31M | 9.36M | 8.01M | 7.39M | 7.95M | 6.35M | 7.03M | 7.28M | 7.36M | 7.43M | 6.19M | 5.51M | 6.03M | 5.94M | 5.95M | 6.56M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | | | | 0.81M | 0.80M | 0.96M | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.83M | 1.25M | 2.00M | 3.00M | 4.00M | | | | 0.67M | 1.67M | 0.83M | 3.12M | 1.67M | 4.17M | 6.67M | 9.17M | | | | | | | | | | | | 0.83M | 2.50M | 2.50M | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.39M | 0.40M | 0.41M | 0.43M | 0.44M | 0.42M | 0.43M | 0.45M | 0.46M | 0.25M | 0.27M | 0.57M | 0.49M | 0.42M | 0.38M | 0.11M | 0.11M | 0.11M | 0.12M | 0.37M | 0.39M | 0.41M | 0.43M | 0.45M | 0.47M | 0.49M | 0.52M |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.44M | 0.27M | 0.12M | 0.01M | 0.00M | 833.00 | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | | | | 1.95M | | | | 1.52M | | | | 1.38M | | | | 0.60M | 0.55M | 0.36M | 0.40M |
|
Total Current Liabilities
|
1.23M | 1.42M | 1.59M | 1.53M | 2.25M | 2.30M | 2.08M | 2.08M | 0.99M | 2.10M | 3.07M | 3.06M | 3.30M | 2.77M | 1.55M | 4.51M | | | | 3.04M | 3.25M | 3.93M | 5.00M | 4.28M | 6.18M | 6.23M | 5.78M | 7.85M | 3.99M | 3.49M | 4.26M | 6.92M | 6.71M | 6.92M | 9.30M | 9.94M | 11.46M | 15.66M | 17.36M | 10.15M | 9.76M | 10.80M | 11.07M | 13.69M | 14.67M | 10.55M | 10.12M | 9.71M | 9.45M | 9.99M | 11.67M | 14.04M | 12.72M | 9.64M | 8.28M | 9.82M | 9.74M | 9.84M | 10.11M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 4.88M | 4.48M | 4.08M | 3.68M | 7.94M | 6.97M | 5.99M | 9.87M | 9.89M | 9.92M | 9.27M | 8.30M | 9.16M | 11.89M | 13.39M | 10.92M | 8.46M | 5.99M | | | | | | | | | 5.00M | | 5.02M | 4.20M | 2.54M | 1.93M | 13.67M | 13.81M | 14.00M | 14.19M | 14.38M | 14.57M |
|
Convertible Debt
|
| 0.53M | 0.22M | 0.28M | | | | 0.93M | | 0.91M | 1.56M | 1.64M | 1.73M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.36M | 1.27M | 1.17M | 1.07M | 0.97M | 1.23M | 1.13M | 1.03M | 0.92M | 13.26M | 13.65M | 13.82M | 13.66M | 13.51M | 13.39M | 13.25M | 13.17M | 13.09M | 13.01M | 12.90M | 13.18M | 12.68M | 12.57M | 12.44M | 12.32M | 12.19M | 12.05M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 2.98M | | | | 1.64M | 1.62M | 1.81M | 2.30M | 1.81M | 1.66M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.49M | 0.53M | 0.22M | 0.28M | | | | | | | | | | | | -1.46M | | | | 1.41M | 1.63M | 7.01M | 7.18M | 6.54M | 8.20M | 13.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
1.72M | 1.95M | 1.81M | 1.80M | 2.25M | 2.30M | 2.08M | 2.08M | 0.99M | 2.10M | 3.07M | 3.06M | 19.65M | 20.49M | 20.42M | 1.52M | | | | 3.04M | 3.25M | 8.81M | 9.48M | 8.36M | 9.86M | 14.17M | 12.74M | 13.84M | 13.86M | 13.38M | 14.18M | 17.26M | 15.98M | 16.94M | 21.95M | 23.96M | 22.91M | 24.94M | 24.05M | 10.73M | 10.22M | 23.81M | 24.46M | 26.94M | 27.84M | 23.65M | 23.13M | 27.86M | 27.52M | 27.98M | 28.76M | 29.48M | 27.44M | 36.00M | 34.66M | 36.27M | 36.24M | 36.40M | 36.73M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | 4.88M | 4.90M | 4.91M | 4.93M | 9.94M | 9.97M | 9.99M | 9.87M | 9.89M | 9.92M | 9.94M | 9.96M | 9.99M | 15.02M | 15.05M | 15.09M | 15.12M | 15.16M | | | | | | | | | 5.00M | | 5.02M | 5.03M | 5.04M | 4.43M | 13.67M | 13.81M | 14.00M | 14.19M | 14.38M | 14.57M |
|
Common Equity
|
| 1.92M | 1.12M | -10.09M | 0.54M | 0.59M | 1.19M | -11.63M | -11.94M | -13.19M | -13.61M | -14.27M | -7.26M | -9.23M | -10.80M | 6.94M | | | | 9.85M | 6.26M | 3.90M | 1.38M | 1.34M | -1.57M | 7.92M | 9.47M | 10.26M | 14.45M | 21.56M | 20.07M | 16.93M | 15.01M | 11.54M | 6.73M | 3.42M | 21.31M | 24.32M | 80.23M | 79.22M | 77.26M | 74.38M | 70.61M | 62.58M | 55.43M | 47.56M | 39.14M | 35.37M | 29.94M | 24.46M | 18.81M | 23.48M | 19.63M | 17.43M | 13.14M | 11.11M | 14.54M | 11.59M | 9.02M |
|
Shareholder's Equity
|
1.15M | 1.92M | 1.12M | -10.09M | 0.54M | 0.59M | 1.19M | -11.63M | -11.94M | -13.19M | -13.61M | -14.27M | -7.26M | -9.23M | -10.80M | 6.94M | | | | 9.85M | 6.26M | 3.90M | 1.38M | 1.34M | -1.57M | 7.92M | 9.47M | 10.26M | 14.45M | 21.56M | 20.07M | 16.93M | 15.01M | 11.54M | 6.73M | 3.42M | 21.31M | 24.32M | 80.23M | 79.22M | 77.26M | 74.38M | 70.61M | 62.58M | 55.43M | 47.56M | 39.14M | 35.37M | 29.94M | 24.46M | 18.81M | 23.48M | 19.63M | 17.43M | 13.14M | 11.11M | 14.54M | 11.59M | 9.02M |
|
Liabilities and Shareholders Equity
|
2.88M | 3.86M | 2.93M | 2.12M | 2.78M | 2.90M | 3.27M | 3.34M | 2.53M | 2.98M | 4.04M | 4.05M | 12.39M | 11.26M | 9.63M | 8.47M | | | | 11.25M | 9.51M | 12.71M | 10.86M | 9.69M | 8.29M | 22.09M | 22.22M | 24.10M | 28.30M | 34.95M | 34.25M | 34.20M | 30.99M | 28.48M | 28.68M | 27.38M | 44.23M | 49.26M | 104.28M | 89.95M | 87.48M | 98.19M | 95.07M | 89.52M | 83.27M | 71.21M | 62.27M | 63.23M | 57.46M | 52.44M | 47.58M | 52.96M | 47.07M | 53.43M | 47.80M | 47.37M | 50.78M | 47.99M | 45.75M |
|
Retained Earnings
|
-85.95M | 88.16M | 90.63M | 92.56M | 94.65M | 96.27M | 97.55M | 98.73M | 100.95M | 102.98M | 104.47M | -105.81M | 107.90M | 111.12M | -113.90M | -124.39M | | | | -132.53M | -134.36M | -137.37M | -140.05M | -143.52M | -145.84M | -146.96M | -149.17M | -152.31M | -155.29M | -161.12M | -164.12M | -169.52M | -174.41M | -177.96M | -184.84M | -188.79M | -192.24M | -195.11M | -195.95M | -196.63M | -200.79M | -205.47M | -211.88M | -221.19M | -230.15M | -241.03M | -253.23M | -254.00M | -261.36M | -267.97M | -277.14M | -283.29M | -289.38M | -293.67M | -296.44M | -304.01M | -305.49M | -303.54M | -306.71M |
|
Preferred Shares
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
133.10M | | | | | | | | | | | | | | | | | | | | | 1.54M | 0.05M | 0.05M | 0.14M | 0.11M | 0.11M | 0.11M | 1.82M | 0.14M | 0.14M | 0.14M | 0.06M | 0.06M | 0.18M | 0.17M | 0.23M | 0.23M | 0.17M | 0.17M | 0.17M | 0.34M | 0.30M | 0.30M | 0.25M | 0.13M | 0.31M | 0.31M | 0.34M | 0.26M | 0.43M | 0.43M | 0.46M | 0.74M | 0.64M | 2.81M | 2.79M | 2.83M | 2.85M |