|
Assets
|
| 233.58M | 160.05M | 99.80M | 67.34M | 172.51M | 148.76M | 130.25M | 110.31M | 185.28M | 165.52M | 270.73M | 226.03M | 190.57M | 394.08M | 593.78M |
|
Cash & Equivalents
|
34.60M | 45.97M | 16.11M | 22.06M | 12.99M | 42.80M | 21.25M | 12.81M | 16.34M | 10.57M | 13.64M | 9.93M | 34.87M | 56.84M | 70.02M | 79.02M |
|
Short-term Investments
|
| 140.60M | 105.21M | 73.47M | 52.23M | 108.64M | 92.52M | 102.03M | 78.35M | 152.71M | 125.68M | 186.35M | 148.85M | 115.90M | 263.68M | 327.55M |
|
Cash & Current Investments
|
34.60M | 186.57M | 121.31M | 95.53M | 65.22M | 151.44M | 113.77M | 114.84M | 94.69M | 163.29M | 139.32M | 196.28M | 183.72M | 172.75M | 333.70M | 406.57M |
|
Receivables - Net
|
| | | | | | 1.21M | | | | | | | | | 35.95M |
|
Receivables - Other
|
| 1.80M | 1.40M | 0.75M | 0.56M | 0.96M | 1.21M | 0.47M | 0.44M | 1.17M | 0.80M | 0.72M | 1.76M | 3.14M | 1.66M | 2.85M |
|
Receivables
|
| | | | | | 2.41M | | | | | | | | | 38.80M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 4.90M |
|
Work In Process
|
| | | | | | | | | | | | | | | 30.09M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 3.72M |
|
Inventory
|
| | | | | | | | | | | | | | | 38.71M |
|
Prepaid Assets
|
| 5.86M | 2.12M | 1.34M | 0.47M | 0.74M | 0.65M | 0.52M | 0.58M | 1.33M | 1.21M | 2.50M | 1.36M | 3.99M | 4.88M | 5.05M |
|
Current Assets
|
| 195.02M | 125.62M | 98.42M | 67.06M | 153.41M | 115.89M | 116.11M | 95.97M | 166.06M | 141.61M | 199.86M | 187.21M | 180.25M | 341.35M | 490.99M |
|
Property, Plant & Equipment (Net)
|
| 3.09M | 1.24M | 0.97M | 0.09M | 0.17M | 0.21M | 0.18M | 0.10M | 0.06M | 0.41M | 0.66M | 0.65M | 0.79M | 1.18M | 1.31M |
|
Long-Term Investments
|
| 33.91M | 32.13M | | | 18.93M | 32.66M | 13.95M | 14.24M | 18.58M | 19.65M | 63.39M | 28.65M | | 43.30M | 94.52M |
|
Other Non-Current Assets
|
| 0.85M | 1.05M | 0.41M | 0.20M | | | | | 0.58M | 1.35M | 1.53M | 4.80M | 5.39M | 4.70M | 4.08M |
|
Non-Current Assets
|
| 38.57M | 34.42M | 1.38M | 0.29M | 19.11M | 32.87M | 14.14M | 14.34M | 19.23M | 23.91M | 70.87M | 38.83M | 10.33M | 52.73M | 102.79M |
|
Accounts Payables
|
| 3.46M | 2.98M | 3.43M | 1.40M | 1.03M | 0.16M | 0.23M | 0.50M | 0.98M | 1.18M | 6.92M | 6.69M | 10.19M | 6.16M | 8.60M |
|
Payables
|
| 3.46M | 2.98M | 3.43M | 1.40M | 1.03M | 0.16M | 0.23M | 0.50M | 0.98M | 1.18M | 6.92M | 6.69M | 10.19M | 6.16M | 8.60M |
|
Accumulated Expenses
|
| 6.19M | 3.73M | 5.22M | 3.95M | 4.21M | 3.03M | 2.84M | 3.38M | 2.64M | 7.53M | 14.93M | 29.83M | 33.10M | 40.31M | 35.55M |
|
Other Accumulated Expenses
|
| | 1.21M | 1.24M | 0.62M | 0.18M | 0.26M | 0.36M | 0.14M | 0.46M | 0.21M | 0.39M | 0.54M | 0.51M | 0.81M | 2.08M |
|
Short term Debt
|
| | | | | | | | | | | | | 20.95M | 46.89M | |
|
Current Leases
|
| | | | | | | | | | 0.35M | 0.88M | 0.90M | 0.93M | 0.95M | 0.97M |
|
Current Deferred Revenue
|
| 0.35M | | | | 35.00M | | | | | | | | | | |
|
Total Current Liabilities
|
| 40.85M | 13.44M | 14.15M | 7.59M | 41.80M | 6.63M | 7.87M | 6.52M | 7.55M | 28.16M | 30.94M | 45.52M | 76.69M | 108.07M | 88.30M |
|
Non-Current Debt
|
| | | | | | | | | | | 24.04M | 49.83M | 30.21M | 35.05M | 118.48M |
|
Operating Leases
|
| | | | | | | | | | 2.20M | 4.80M | 4.27M | 3.67M | 3.01M | 2.27M |
|
Other Non-Current Liabilities
|
| | | 0.05M | 0.37M | 0.02M | | | | | | | | | | 104.42M |
|
Total Non-Current Liabilities
|
| | | 14.10M | 7.22M | 41.78M | | | | | | | | | | 209.04M |
|
Total Liabilities
|
-172.58M | 40.85M | 13.44M | 14.15M | 7.59M | 41.80M | 6.63M | 7.87M | 6.52M | 7.55M | 30.36M | 59.78M | 99.62M | 110.58M | 146.13M | 313.46M |
|
Total Debt
|
| | | | | | | | | | | 24.04M | 49.83M | 51.16M | 81.94M | 118.48M |
|
Common Equity
|
172.58M | 192.74M | 146.60M | 85.65M | 59.76M | 130.71M | 142.13M | 122.38M | 103.80M | 177.73M | 135.16M | 210.95M | 126.42M | 80.00M | 247.95M | 280.32M |
|
Shareholder's Equity
|
172.58M | 192.74M | 146.60M | 85.65M | 59.76M | 130.71M | 142.13M | 122.38M | 103.80M | 177.73M | 135.16M | 210.95M | 126.42M | 80.00M | 247.95M | 280.32M |
|
Liabilities and Shareholders Equity
|
| 233.58M | 160.05M | 99.80M | 67.34M | 172.51M | 148.76M | 130.25M | 110.31M | 185.28M | 165.52M | 270.73M | 226.03M | 190.57M | 394.08M | 593.78M |
|
Retained Earnings
|
| -688.65M | -785.50M | -854.38M | -892.76M | -928.43M | -928.39M | -957.92M | -985.84M | -1011.46M | -1080.01M | -1155.63M | -1271.74M | -1413.64M | -1597.77M | -1772.34M |
|
Treasury Shares
|
| | 6.10M | 2.92M | 0.41M | 0.06M | 0.00M | | | | | | | | | 4.79M |