|
Cash & Equivalents
|
10.16M | 1.82M | 8.02M | 238.94M | 212.33M | 112.71M | 42.90M | 34.77M | 87.81M | 30.29M | 37.17M | 20.16M | 36.33M | 36.74M | 12.82M | 13.34M | 8.42M | 0.91M | 3.54M |
|
Cash & Current Investments
|
10.16M | 1.82M | 8.02M | 238.94M | 212.33M | 112.71M | 42.90M | 34.77M | 87.81M | 30.29M | 37.17M | 20.16M | 36.33M | 36.74M | 12.82M | 13.34M | 8.42M | 0.91M | 3.54M |
|
Receivables - Net
|
| | | 0.45M | 2.93M | 2.49M | 0.08M | 4.95M | 0.69M | 1.39M | 1.26M | 1.99M | 1.04M | 0.98M | 0.41M | 0.21M | 0.25M | 0.15M | 0.11M |
|
Receivables - Other
|
| | | 0.07M | | 0.06M | | | 0.08M | 0.12M | 0.30M | 0.25M | 0.15M | 0.13M | 0.12M | 0.33M | 0.55M | 1.50M | 0.54M |
|
Receivables
|
| | | 0.52M | 2.93M | 2.55M | 0.08M | 4.95M | 0.77M | 1.51M | 1.57M | 2.24M | 1.19M | 1.11M | 0.54M | 0.55M | 0.80M | 1.65M | 0.65M |
|
Inventory
|
| | | | | | | | | | 2.26M | 3.37M | 3.16M | 4.42M | 7.04M | 5.64M | 6.88M | 4.67M | 4.65M |
|
Prepaid Assets
|
0.24M | 0.22M | 0.16M | 4.84M | 4.41M | 3.50M | 3.26M | 5.66M | 3.95M | 3.15M | 2.04M | 3.31M | 3.59M | 3.91M | 5.08M | 5.00M | 2.85M | 4.64M | 2.45M |
|
Current Assets
|
0.57M | 0.25M | 0.16M | 245.52M | 220.83M | 199.37M | 171.24M | 151.64M | 125.06M | 105.42M | 131.43M | 118.10M | 98.25M | 84.66M | 68.55M | 43.36M | 23.69M | 11.17M | 11.56M |
|
Property, Plant & Equipment (Net)
|
| | | 4.50M | 10.06M | 12.46M | 15.95M | 17.57M | 18.37M | 18.48M | 17.99M | 16.27M | 16.93M | 17.76M | 19.86M | 20.58M | 22.51M | 21.89M | 18.48M |
|
Long-Term Investments
|
250.01M | 250.01M | 250.02M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | 4.99M | 4.92M | 4.86M | 4.79M | 4.72M | 4.66M | 4.59M | 4.52M | 4.46M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 4.99M | 4.92M | 4.86M | 4.79M | 4.72M | 4.66M | 4.59M | 4.52M | 4.46M |
|
Other Non-Current Assets
|
0.33M | 0.07M | 0.07M | 0.10M | 0.07M | 0.07M | 0.68M | 0.68M | 0.68M | 0.94M | 0.94M | 0.94M | 0.95M | 0.95M | 0.95M | 0.95M | 0.87M | 0.65M | 0.64M |
|
Non-Current Assets
|
250.10M | 250.05M | 250.06M | 4.68M | 14.65M | 16.75M | 20.62M | 21.92M | 22.39M | 22.34M | 27.23M | 25.13M | 25.39M | 26.47M | 28.14M | 28.45M | 29.89M | 28.45M | 24.59M |
|
Assets
|
250.66M | 250.30M | 250.22M | 250.20M | 235.48M | 216.12M | 191.86M | 173.55M | 147.45M | 127.76M | 158.66M | 143.23M | 123.63M | 111.13M | 96.70M | 71.81M | 53.58M | 39.62M | 36.15M |
|
Accounts Payables
|
0.04M | 0.33M | 0.22M | 1.57M | 1.75M | 1.44M | 1.09M | 3.04M | 2.70M | 2.84M | 3.19M | 2.75M | 2.91M | 5.83M | 10.94M | 8.07M | 10.21M | 10.63M | 9.47M |
|
Notes Payables
|
| | | 1.90M | 1.82M | 2.83M | 2.31M | 1.60M | 1.52M | 1.13M | | | | | | | | | |
|
Payables
|
0.04M | 0.33M | 0.22M | 3.47M | 3.56M | 4.26M | 3.40M | 4.64M | 4.22M | 3.96M | 3.19M | 2.75M | 2.91M | 5.83M | 10.94M | 8.07M | 10.21M | 10.63M | 9.47M |
|
Accumulated Expenses
|
0.10M | 0.10M | | 6.49M | | 1.16M | 1.15M | 14.12M | 2.87M | 5.10M | 2.64M | 10.76M | 3.32M | 3.24M | 3.30M | 9.31M | 7.35M | 8.88M | 8.14M |
|
Current Leases
|
| | | | 1.31M | 1.34M | 1.38M | 1.42M | 1.46M | 1.50M | 1.54M | 1.58M | 1.55M | 1.57M | 1.63M | 1.69M | 1.29M | 0.87M | 2.23M |
|
Current Deferred Revenue
|
| | 3.11M | 3.66M | 6.86M | 6.80M | 3.55M | 8.61M | 8.37M | 6.51M | 21.33M | 20.78M | 19.95M | 20.09M | 20.43M | 19.64M | 19.59M | 13.20M | 6.63M |
|
Total Current Liabilities
|
0.22M | 0.53M | 2.14M | 13.62M | 18.35M | 22.01M | 22.12M | 27.99M | 23.02M | 22.70M | 18.64M | 19.77M | 19.89M | 26.00M | 32.08M | 27.60M | 22.25M | 23.96M | 23.80M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | 8.29M |
|
Non-Current Debt
|
| | | 1.87M | 1.48M | | | 0.32M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
8.75M | 8.75M | 8.75M | | | | | 2.44M | 2.44M | 3.35M | 19.90M | 14.40M | 14.40M | 14.40M | 14.40M | 14.40M | 18.20M | 11.80M | 5.30M |
|
Preferred Stock Liabilities
|
250.00M | 250.00M | 250.00M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 4.92M | 4.61M | 4.29M | 2.54M | 2.15M | 1.77M | 1.36M | 0.96M | 0.61M | 0.88M | 0.45M | 1.69M | | | |
|
Other Non-Current Liabilities
|
| | | 0.55M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | | | | | | 0.11M | 0.12M | 0.10M | 0.08M | 0.06M |
|
Total Non-Current Liabilities
|
| | | 44.49M | 35.93M | 29.17M | 33.51M | 36.49M | 30.14M | 30.46M | 42.20M | 39.88M | | | 47.39M | 42.80M | 41.40M | 36.23M | 37.85M |
|
Total Liabilities
|
20.84M | 27.27M | 31.11M | 45.04M | 36.03M | 29.27M | 33.60M | 36.58M | 30.21M | 30.46M | 42.20M | 39.88M | 35.81M | 42.09M | 47.50M | 42.93M | 41.50M | 36.31M | 37.91M |
|
Total Debt
|
| | | 1.87M | 1.48M | | | 0.32M | | | | | | | | | | | |
|
Common Equity
|
-152.29M | -242.35M | -267.59M | 205.16M | 199.45M | 186.85M | 158.26M | 136.97M | 117.24M | 97.30M | 116.46M | 103.36M | 87.82M | 69.04M | 49.20M | 28.88M | 12.08M | 3.30M | -1.77M |
|
Shareholder's Equity
|
-152.29M | -242.35M | -267.59M | 205.16M | 199.45M | 186.85M | 158.26M | 136.97M | 117.24M | 97.30M | 116.46M | 103.36M | 87.82M | 69.04M | 49.20M | 28.88M | 12.08M | 3.30M | -1.77M |
|
Liabilities and Shareholders Equity
|
250.66M | 250.30M | 250.22M | 250.20M | 235.48M | 216.12M | 191.86M | 173.55M | 147.45M | 127.76M | 158.66M | 143.23M | 123.63M | 111.13M | 96.70M | 71.81M | 53.58M | 39.62M | 36.15M |
|
Retained Earnings
|
-20.18M | -26.96M | -30.89M | -540.61M | -546.32M | -561.91M | -593.50M | -618.58M | -640.48M | -663.41M | -680.03M | -696.16M | -714.47M | -736.41M | -758.90M | -782.38M | -800.40M | -811.46M | -821.84M |