|
Cash & Equivalents
|
8.56M | 9.39M | 13.22M | 1.52M | 88.36M | 26.26M | 7.60M | 6.95M | 8.73M | 6.55M | 13.56M | 15.62M | 14.86M | 3.83M | 4.24M | 9.06M | 23.73M | 38.00M | 34.69M | 29.88M | 26.33M | 21.64M | 17.71M | 11.91M | 8.44M | 13.46M | 10.33M | 7.85M | 10.30M | 4.93M | 3.45M | 3.78M | 3.37M | 7.86M |
|
Short-term Investments
|
| | 23.95M | | 7.47M | 54.25M | 60.96M | 45.41M | 32.40M | 26.94M | 10.50M | | 4.00M | 22.14M | 18.39M | 16.39M | 9.03M | 1.00M | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 3.93M | 8.02M | 8.52M | 4.00M | 3.80M | 5.10M |
|
Cash & Current Investments
|
8.56M | 9.39M | 37.17M | 1.52M | 95.83M | 80.51M | 68.56M | 52.37M | 41.13M | 33.49M | 24.06M | 15.62M | 18.86M | 25.97M | 22.63M | 25.45M | 32.75M | 39.00M | 34.69M | 29.88M | 26.58M | 21.89M | 17.96M | 12.16M | 8.69M | 13.71M | 10.58M | 8.10M | 14.23M | 12.95M | 11.97M | 7.78M | 7.17M | 12.96M |
|
Receivables - Net
|
| | 0.10M | | 0.30M | 0.23M | 0.27M | 0.29M | 0.50M | 0.75M | 0.50M | 0.27M | 0.12M | 0.18M | 0.27M | 0.26M | 0.37M | 0.33M | 0.44M | 0.36M | 0.57M | 0.36M | 0.40M | 0.21M | 0.24M | 0.59M | 0.72M | 0.47M | 0.54M | 0.55M | 1.37M | 1.46M | 0.81M | 1.48M |
|
Receivables
|
| | 0.10M | | 0.30M | 0.23M | 0.27M | 0.29M | 0.50M | 0.75M | 0.50M | 0.27M | 0.12M | 0.18M | 0.27M | 0.26M | 0.37M | 0.33M | 0.44M | 0.36M | 0.57M | 0.36M | 0.40M | 0.21M | 0.24M | 0.59M | 0.72M | 0.47M | 0.54M | 0.55M | 1.37M | 1.46M | 0.81M | 1.48M |
|
Raw Materials
|
| | 0.12M | | 0.41M | 0.64M | 0.82M | 1.19M | 1.18M | | | | | | | | | | | | | | | | | | | | | | 0.92M | 1.20M | 1.01M | 0.58M |
|
Work In Process
|
| | 0.02M | | 0.02M | 0.19M | 0.95M | 1.94M | 3.43M | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.10M | 0.03M | 0.03M |
|
Finished Goods
|
| | 0.19M | | 0.32M | 0.30M | 0.18M | 0.45M | 0.40M | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.43M | 0.39M | 0.60M |
|
Inventory
|
| | 0.33M | | 0.75M | 1.12M | 1.95M | 3.59M | 5.00M | 3.11M | 0.89M | 0.66M | 0.76M | 0.79M | 0.88M | 0.94M | 1.08M | 1.08M | 1.36M | 1.58M | 1.74M | 1.97M | 1.98M | 2.48M | 2.37M | 2.50M | 2.16M | 2.51M | 2.58M | 1.96M | 1.68M | 1.73M | 1.43M | 1.21M |
|
Prepaid Assets
|
| | 0.57M | | 2.86M | 3.10M | 1.92M | 0.99M | 0.54M | 1.60M | 1.09M | 0.84M | 0.18M | 1.66M | 1.29M | 0.94M | 0.24M | 1.48M | 1.05M | 0.67M | 0.23M | 1.07M | 0.83M | 0.53M | 0.11M | 1.04M | 0.84M | 0.63M | 0.36M | 1.07M | 1.04M | 0.77M | 0.92M | 1.46M |
|
Current Assets
|
| | 39.03M | | 99.73M | 84.96M | 72.70M | 57.24M | 47.17M | 38.95M | 26.53M | 17.40M | 19.92M | 28.60M | 25.06M | 27.59M | 25.41M | 41.88M | 37.54M | 32.49M | 29.12M | 25.31M | 21.17M | 15.37M | 11.40M | 17.84M | 14.29M | 11.71M | 17.96M | 16.78M | 16.30M | 11.97M | 10.56M | 17.35M |
|
Property, Plant & Equipment (Net)
|
| | 0.17M | | 0.38M | 0.41M | 0.38M | 0.39M | 0.40M | 0.37M | 0.35M | 0.32M | 0.29M | 0.27M | 0.24M | 0.22M | 0.20M | 0.17M | 0.15M | 0.12M | 0.10M | 0.08M | 0.05M | 0.03M | 0.11M | 0.18M | 0.20M | 0.19M | 0.18M | 0.17M | 0.16M | 0.18M | 0.20M | 0.19M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.72M | 0.72M | 0.73M | 0.49M | 0.45M | 0.39M | 0.31M | 0.22M | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.72M | 0.72M | 0.73M | 0.49M | 0.45M | 0.39M | 0.31M | 0.22M | | | |
|
Other Non-Current Assets
|
| | 0.03M | | 0.03M | 0.06M | 0.42M | 0.98M | 1.31M | 1.21M | 1.13M | 1.07M | 0.99M | 0.92M | 0.83M | 0.76M | 0.69M | 0.63M | 0.59M | 0.64M | 0.76M | 0.85M | 0.77M | 0.89M | 0.82M | 0.76M | 0.49M | 0.45M | 0.44M | 0.36M | 0.27M | 0.19M | 0.14M | 0.24M |
|
Non-Current Assets
|
| | 0.20M | | 0.41M | 0.47M | 0.81M | 5.26M | 3.38M | 5.14M | 8.93M | 8.97M | 8.74M | 8.47M | 6.45M | 6.16M | 5.89M | 5.69M | 5.29M | 4.69M | 4.36M | 4.18M | 3.58M | 2.93M | 2.82M | 2.27M | 1.81M | 2.18M | 4.40M | 4.27M | 4.17M | 4.07M | 4.00M | 4.07M |
|
Assets
|
| | 39.23M | | 100.14M | 85.42M | 73.50M | 62.50M | 50.55M | 44.09M | 35.46M | 26.36M | 28.66M | 37.08M | 31.52M | 33.75M | 31.30M | 47.57M | 42.83M | 37.18M | 33.48M | 29.49M | 24.76M | 18.30M | 14.22M | 20.11M | 16.10M | 13.89M | 22.36M | 21.05M | 20.47M | 16.04M | 14.56M | 21.41M |
|
Accounts Payables
|
| | 0.84M | | 6.89M | 4.73M | 2.70M | 1.86M | 2.27M | 5.63M | 5.21M | 3.65M | 1.87M | 2.03M | 2.08M | 2.11M | 2.30M | 1.25M | 0.94M | 2.23M | 2.05M | 1.90M | 2.13M | 2.00M | 2.28M | 3.03M | 2.16M | 2.32M | 1.46M | 1.24M | 1.83M | 1.76M | 2.57M | 3.07M |
|
Notes Payables
|
| | | | | | | | | 0.46M | 0.11M | | 0.55M | 0.73M | 0.31M | 0.55M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.84M | | 6.89M | 4.73M | 2.70M | 1.86M | 2.27M | 6.09M | 5.32M | 3.65M | 2.43M | 2.76M | 2.39M | 2.66M | 2.30M | 1.25M | 0.94M | 2.23M | 2.05M | 1.90M | 2.13M | 2.00M | 2.28M | 3.03M | 2.16M | 2.32M | 1.46M | 1.24M | 1.83M | 1.76M | 2.57M | 3.07M |
|
Accumulated Expenses
|
| | 3.04M | | | 1.31M | 4.37M | 3.26M | 4.46M | 3.72M | 3.34M | 3.19M | 2.15M | 2.54M | 2.97M | 2.15M | 2.92M | 4.43M | 4.49M | 2.38M | 3.52M | 4.67M | 4.84M | 3.77M | 4.21M | 5.39M | 5.87M | 5.41M | 5.45M | 6.31M | 6.96M | 5.73M | 6.65M | 8.61M |
|
Other Accumulated Expenses
|
| | 0.10M | | 0.43M | 0.65M | 0.95M | 0.74M | 0.93M | 0.73M | 0.84M | 1.89M | | | 0.49M | 0.78M | 0.75M | 0.70M | 0.46M | 0.60M | 0.64M | 0.60M | 0.53M | 0.53M | 0.07M | 0.43M | 0.66M | 0.96M | 0.76M | 0.93M | 0.78M | 1.00M | 0.81M | 1.09M |
|
Short term Debt
|
| | 2.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.21M | 0.38M | 0.44M | 0.49M | 0.51M | 0.50M | 0.51M | 0.53M | 0.54M | 0.54M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.34M | 0.36M | 0.36M | 0.36M | 0.41M | 0.47M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 0.54M | 0.55M | 0.26M | 0.27M | 0.09M | 0.05M | 0.13M | 0.16M | 0.18M | 0.22M | 0.27M | 0.35M | 0.32M | 0.33M | 0.38M | 0.41M | 0.51M | 0.48M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.02M | 0.04M | 0.18M | 0.24M | 0.13M | 0.08M | 0.04M | 0.08M | 0.06M | 0.07M | |
|
Total Current Liabilities
|
| | 6.12M | | 6.91M | 4.77M | 7.07M | 5.33M | 7.11M | 10.25M | 9.14M | 7.35M | 5.08M | 5.81M | 5.89M | 5.34M | 5.76M | 5.74M | 5.49M | 4.68M | 5.64M | 6.64M | 7.04M | 5.85M | 6.58M | 8.51M | 8.12M | 7.83M | 7.25M | 7.91M | 9.15M | 7.86M | 9.62M | 12.14M |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.86M | 1.33M | 1.10M | 0.86M | | | | | | | | | | | | | | | | | | 6.53M |
|
Non-Current Deffered Revenue
|
| | 0.31M | | 0.28M | 0.26M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | 122.27M | | | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 4.00M | 1.68M | 1.55M | 1.42M | 1.28M | 1.18M | 1.04M | 0.89M | 0.87M | 0.92M | 0.72M | 0.70M | 0.68M | 0.66M | 0.65M | 0.62M | 0.60M | 0.58M | 0.56M | 0.54M | 1.57M | 3.63M | 3.68M | 3.77M | 3.82M | 3.83M | 3.82M |
|
Total Liabilities
|
| | 6.43M | 98.83M | 7.19M | 5.03M | 7.32M | 9.33M | 8.79M | 11.80M | 10.56M | 8.63M | 7.12M | 8.18M | 7.87M | 7.08M | 6.68M | 6.45M | 6.18M | 5.37M | 6.31M | 7.29M | 7.67M | 6.45M | 7.16M | 9.07M | 8.66M | 9.39M | 10.88M | 11.59M | 12.93M | 11.68M | 13.45M | 22.48M |
|
Total Debt
|
| | 2.24M | | | | | | | | | | 0.86M | 1.33M | 1.10M | 0.86M | | | | | | | | | | | | | | | | | | 6.53M |
|
Common Equity
|
| | -89.47M | -98.83M | 92.95M | 80.39M | 66.19M | 53.17M | 41.76M | 32.29M | 24.90M | 17.73M | 21.54M | 28.90M | 23.64M | 26.67M | 24.62M | 41.12M | 36.65M | 31.82M | 27.11M | 22.20M | 17.09M | 11.85M | 7.06M | 11.04M | 7.44M | 4.50M | 11.47M | 9.46M | 7.54M | 4.37M | 1.11M | -1.07M |
|
Shareholder's Equity
|
| | -89.47M | -98.83M | 92.95M | 80.39M | 66.19M | 53.17M | 41.76M | 32.29M | 24.90M | 17.73M | 21.54M | 28.90M | 23.64M | 26.67M | 24.62M | 41.12M | 36.65M | 31.82M | 27.11M | 22.20M | 17.09M | 11.85M | 7.06M | 11.04M | 7.44M | 4.50M | 11.47M | 9.46M | 7.54M | 4.37M | 1.11M | -1.07M |
|
Liabilities and Shareholders Equity
|
| | 39.23M | | 100.14M | 85.42M | 73.50M | 62.50M | 50.55M | 44.09M | 35.46M | 26.36M | 28.66M | 37.08M | 31.52M | 33.75M | 31.30M | 47.57M | 42.83M | 37.18M | 33.48M | 29.49M | 24.76M | 18.30M | 14.22M | 20.11M | 16.10M | 13.89M | 22.36M | 21.05M | 20.47M | 16.04M | 14.56M | 21.41M |
|
Retained Earnings
|
| | -152.93M | | -9.79M | -23.00M | -38.33M | -52.19M | -64.29M | -74.98M | -83.48M | -91.44M | -96.18M | -100.67M | -106.99M | -112.37M | -115.27M | -119.26M | -124.21M | -129.79M | -135.13M | -140.58M | -146.37M | -152.24M | -157.14M | -161.17M | -165.20M | -168.71M | -171.37M | -173.86M | -177.09M | -180.94M | -184.62M | -188.02M |
|
Treasury Shares
|
| | | | | | 0.19M | | | | 1.24M | 0.99M | 1.38M | 1.18M | 1.01M | 1.15M | 1.22M | 1.12M | 70.00 | 0.00M | 935.00 | 0.93M | 0.13M | 0.12M | 0.12M | 0.23M | 0.23M | 0.42M | 0.42M | 0.45M | 0.46M | 0.51M | 0.45M | 0.59M |