|
Cash & Equivalents
|
4.39M | 15.99M | 12.40M | 25.58M | 18.66M | 14.31M | 9.02M | 5.46M | 4.36M | 5.26M | 2.68M | 3.33M | 11.40M | 7.42M | 4.70M | 11.01M | 6.31M | 3.30M | 16.70M | 14.55M | 11.34M | 8.60M | 6.60M | 5.18M | 3.64M | 6.40M | 3.50M | 1.09M | 1.11M | 6.10M | 124.10M |
|
Cash & Current Investments
|
4.39M | 15.99M | 12.40M | 25.58M | 18.66M | 14.31M | 9.02M | 5.46M | 4.36M | 5.26M | 2.68M | 3.33M | 11.40M | 7.42M | 4.70M | 11.01M | 6.31M | 3.30M | 16.70M | 14.55M | 11.34M | 8.60M | 6.60M | 5.18M | 3.64M | 6.40M | 3.50M | 1.09M | 1.11M | 6.10M | 124.10M |
|
Receivables - Net
|
0.70M | 0.53M | 0.04M | 0.18M | 0.91M | 0.72M | 0.56M | 0.21M | 0.11M | 0.06M | 0.08M | 0.07M | 0.05M | 0.05M | 0.02M | 0.07M | 0.06M | 0.01M | 0.02M | 0.07M | 0.01M | 0.14M | 0.09M | 0.12M | 0.05M | 0.12M | 0.03M | 0.07M | | 0.01M | |
|
Receivables - Other
|
| | | 0.10M | 0.18M | 0.29M | 0.20M | 0.36M | 0.12M | 0.14M | 0.14M | 0.16M | 0.15M | 0.17M | 0.17M | 0.18M | 0.18M | | 0.20M | 0.27M | 0.16M | 0.04M | 0.47M | 0.52M | 0.51M | 0.54M | 0.50M | 0.56M | 0.50M | 0.08M | |
|
Receivables
|
0.70M | 0.53M | 0.04M | 0.28M | 1.09M | 1.01M | 0.76M | 0.57M | 0.23M | 0.19M | 0.22M | 0.23M | 0.20M | 0.22M | 0.20M | 0.25M | 0.24M | 0.01M | 0.22M | 0.34M | 0.17M | 0.18M | 0.57M | 0.64M | 0.56M | 0.66M | 0.52M | 0.64M | | 0.09M | |
|
Raw Materials
|
| | | 0.39M | 0.51M | 0.70M | 1.05M | | | | | | | | | 0.17M | | 0.23M | 0.30M | 0.34M | 0.33M | 0.33M | 0.35M | 0.35M | 0.29M | 0.32M | 0.35M | 0.49M | 0.57M | 0.57M | 0.49M |
|
Work In Process
|
| | | | 0.07M | 0.07M | 0.07M | | | | | | | | | 0.53M | | 0.35M | 0.32M | 0.28M | 0.27M | 0.20M | 0.09M | 0.07M | 0.06M | 0.39M | 0.38M | 0.40M | 0.39M | 0.38M | 0.37M |
|
Finished Goods
|
| | | | 0.14M | 0.13M | 0.17M | | | | | | | | | 0.03M | | 0.06M | 0.05M | 0.04M | 0.07M | 0.10M | 0.15M | 0.10M | 0.07M | 0.15M | 0.14M | 0.14M | 0.24M | 0.28M | 0.27M |
|
Inventory
|
| | 0.20M | 0.39M | 0.73M | 0.90M | 1.29M | 0.65M | 0.65M | 0.62M | 0.62M | 0.64M | 0.74M | 0.76M | 0.79M | 0.73M | 0.65M | 0.58M | 0.67M | 0.67M | 0.68M | 0.64M | 0.59M | 0.51M | 0.42M | 0.86M | 0.86M | 1.04M | 1.21M | 1.23M | 1.13M |
|
Prepaid Assets
|
0.26M | 0.20M | 0.10M | 0.45M | 0.35M | 0.30M | 0.16M | 0.61M | 0.69M | 0.71M | 0.67M | 0.73M | 0.78M | 0.83M | 0.80M | 0.86M | 0.95M | 1.00M | 0.73M | 1.22M | 1.08M | 0.92M | 0.89M | 1.16M | 0.94M | 0.77M | 0.64M | 1.30M | 0.66M | 0.49M | 0.48M |
|
Current Assets
|
5.46M | 16.72M | 12.73M | 26.96M | 20.83M | 16.53M | 11.23M | 7.24M | 5.88M | 6.74M | 4.14M | 4.68M | 12.86M | 8.98M | 6.24M | 12.59M | 8.03M | 5.06M | 18.22M | 16.70M | 13.21M | 10.27M | 8.58M | 7.44M | 5.52M | 8.64M | 5.41M | 3.42M | 3.38M | 7.80M | 125.66M |
|
Property, Plant & Equipment (Net)
|
0.19M | 0.35M | 0.56M | 0.55M | 0.69M | 0.71M | 0.72M | 0.71M | 0.68M | 0.48M | 0.46M | 0.49M | 0.48M | 0.45M | 0.45M | 0.41M | 0.38M | 0.36M | 0.35M | 0.35M | 0.35M | 0.34M | 0.18M | 0.18M | 0.17M | 0.17M | 0.16M | 0.11M | 0.10M | 0.09M | |
|
Goodwill
|
| | | | | | | 1.24M | 0.69M | 0.71M | 0.72M | 0.76M | 0.77M | 0.78M | 0.76M | 0.76M | 0.78M | 0.75M | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 0.65M | 0.89M | 0.91M | 0.93M | 0.53M | 0.74M | 0.44M | 0.38M | 0.74M | 0.29M | 0.24M | 0.18M | 0.14M | 0.10M | 0.07M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 1.89M | 1.57M | 1.62M | 1.66M | 1.29M | 1.51M | 1.22M | 1.14M | 1.50M | 1.07M | 0.99M | 0.18M | 0.14M | 0.10M | 0.07M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | | | | |
|
Other Non-Current Assets
|
0.02M | 0.02M | 0.02M | 0.31M | 0.97M | 0.96M | 0.93M | 2.39M | 1.91M | 1.48M | 1.43M | 1.38M | 1.32M | 1.28M | 1.19M | 1.10M | 1.21M | 1.12M | | | | | | | | | | 0.12M | | | 0.08M |
|
Non-Current Assets
|
0.21M | 0.37M | 0.58M | 0.87M | 1.67M | 1.67M | 1.65M | 3.11M | 2.59M | 1.96M | 1.89M | 1.86M | 1.80M | 1.73M | 1.64M | 1.51M | 1.59M | 1.48M | 0.64M | 0.59M | 0.55M | 0.49M | 0.28M | 0.25M | 0.23M | 0.20M | 0.18M | | 0.10M | 0.09M | 350.26M |
|
Assets
|
5.66M | 17.09M | 13.31M | 27.83M | 22.50M | 18.20M | 12.88M | 10.35M | 8.46M | 8.70M | 6.03M | 6.55M | 14.66M | 10.72M | 7.88M | 14.10M | 9.62M | 6.55M | 18.86M | 17.29M | 13.76M | 10.75M | 8.85M | 7.69M | 5.76M | 8.85M | 5.58M | 3.54M | 3.48M | 7.89M | 475.92M |
|
Accounts Payables
|
2.57M | 1.52M | 2.19M | 2.39M | 2.47M | 3.05M | 1.71M | 1.68M | 1.11M | 0.46M | 0.72M | 0.75M | 1.09M | 0.91M | 1.07M | 1.07M | 1.11M | 1.04M | 0.57M | 0.63M | 0.84M | 0.58M | 0.50M | 0.53M | 0.81M | 1.29M | 0.74M | 0.87M | 1.23M | 1.29M | 2.48M |
|
Payables
|
2.57M | 1.52M | 2.19M | 2.39M | 2.47M | 3.05M | 1.71M | 1.68M | 1.11M | 0.46M | 0.72M | 0.75M | 1.09M | 0.91M | 1.07M | 1.07M | 1.11M | 1.04M | 0.57M | 0.63M | 0.84M | 0.58M | 0.50M | 0.53M | 0.81M | 1.29M | 0.74M | 0.87M | 1.23M | 1.29M | 2.48M |
|
Accumulated Expenses
|
1.51M | 1.41M | 1.30M | 1.81M | 1.52M | 1.38M | 1.59M | 1.52M | 1.00M | 1.08M | 1.40M | 1.34M | 1.10M | 0.87M | 1.28M | 1.43M | 1.01M | 0.65M | 0.55M | 1.28M | 0.86M | 0.86M | 0.85M | 1.26M | 0.67M | 0.69M | 0.69M | 1.29M | 0.73M | 0.47M | 0.65M |
|
Other Accumulated Expenses
|
0.39M | 0.55M | 0.28M | 0.25M | 0.35M | 0.16M | 0.14M | 0.08M | 0.15M | 0.11M | 0.16M | 0.13M | 0.16M | 0.14M | 0.09M | 0.07M | 0.22M | 0.06M | 0.05M | 0.59M | 0.37M | 0.15M | 0.08M | 0.45M | 0.28M | 0.11M | 0.04M | 0.36M | 0.22M | 0.09M | 0.16M |
|
Short term Debt
|
3.81M | 15.62M | 14.28M | 13.77M | 5.74M | 0.28M | 0.08M | 0.01M | | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | 0.15M | 0.16M | 0.16M | 0.17M | 0.18M | 0.15M | 0.11M | 0.06M | 0.06M | 0.06M | 0.05M | 0.00M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.04M | 0.02M | 0.01M | | | |
|
Current Deferred Revenue
|
0.10M | | | | | | | 0.43M | 0.32M | 0.33M | 0.34M | 0.28M | 0.28M | 0.29M | 0.25M | 0.15M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | |
|
Total Current Liabilities
|
7.89M | 29.14M | 17.77M | 17.97M | 9.88M | 4.86M | 3.55M | 3.80M | 2.62M | 2.03M | 2.56M | 2.42M | 2.53M | 2.14M | 2.64M | 2.65M | 2.20M | 1.78M | 1.20M | 1.99M | 1.79M | 1.52M | 1.44M | 1.88M | 1.58M | 2.06M | 1.50M | 2.16M | 2.00M | 1.80M | 3.14M |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.24M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.20M | 0.19M | 0.19M | 0.18M | 0.17M | 0.17M | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.60M | 0.55M | 0.51M | 0.47M | 0.42M | 0.06M | 0.05M | 0.03M | 0.02M | | | | 0.10M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.02M | 0.01M | | | | | | | |
|
Other Non-Current Liabilities
|
2.48M | 15.62M | 14.28M | 13.77M | 5.74M | 0.28M | 0.08M | 0.01M | | 0.00M | | | | | | | | | 4.50M | 6.92M | 5.70M | 4.50M | 4.24M | 3.32M | 2.08M | 0.35M | 0.20M | 0.24M | 1.84M | 0.06M | 625.17M |
|
Total Non-Current Liabilities
|
5.41M | 13.52M | 3.49M | 4.20M | 4.74M | 5.13M | 3.98M | 4.51M | | 2.31M | | 2.68M | 2.77M | | | | | | 1.40M | 2.22M | 1.99M | 1.68M | 1.59M | 2.02M | 1.69M | 2.16M | 1.59M | 2.24M | 0.36M | 1.80M | 3.14M |
|
Total Liabilities
|
7.89M | 29.14M | 17.77M | 17.97M | 10.48M | 5.42M | 4.06M | 4.51M | 3.25M | 2.31M | 2.83M | 2.68M | 2.77M | 2.35M | 2.84M | 2.85M | 2.49M | 2.04M | 5.90M | 9.14M | 7.69M | 6.18M | 5.83M | 5.34M | 3.77M | 2.51M | 1.79M | 2.48M | 2.20M | 1.87M | 628.31M |
|
Total Debt
|
3.81M | 15.62M | 14.28M | 13.77M | 5.74M | 0.28M | 0.08M | 0.01M | | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-2.23M | -12.05M | -4.46M | 9.85M | 12.02M | 12.78M | 8.82M | 5.83M | 5.21M | 6.40M | 3.20M | 3.87M | 11.90M | 8.37M | 5.04M | 11.26M | 7.13M | 4.50M | 12.96M | 8.15M | 6.07M | 4.57M | 3.02M | 2.35M | 1.99M | 6.34M | 3.80M | 1.06M | 1.28M | 6.03M | -152.39M |
|
Shareholder's Equity
|
-2.23M | -12.05M | -4.46M | 9.85M | 12.02M | 12.78M | 8.82M | 5.83M | 5.21M | 6.40M | 3.20M | 3.87M | 11.90M | 8.37M | 5.04M | 11.26M | 7.13M | 4.50M | 12.96M | 8.15M | 6.07M | 4.57M | 3.02M | 2.35M | 1.99M | 6.34M | 3.80M | 1.06M | 1.28M | 6.03M | -152.39M |
|
Liabilities and Shareholders Equity
|
5.66M | 17.09M | 13.31M | 27.83M | 22.50M | 18.20M | 12.88M | 10.35M | 8.46M | 8.70M | 6.03M | 6.55M | 14.66M | 10.72M | 7.88M | 14.10M | 9.62M | 6.55M | 18.86M | 17.29M | 13.76M | 10.75M | 8.85M | 7.69M | 5.76M | 8.85M | 5.58M | 3.54M | 3.48M | 7.89M | 475.92M |
|
Retained Earnings
|
-67.53M | -85.36M | -89.88M | -94.99M | -93.67M | -93.85M | -99.44M | -104.77M | -109.53M | -112.89M | -116.37M | -118.90M | -122.27M | -128.25M | -132.93M | -137.03M | -141.40M | -145.20M | -146.22M | -151.11M | -153.60M | -155.25M | -158.91M | -159.96M | -162.50M | -164.10M | -167.80M | -171.70M | -175.54M | -185.40M | -538.14M |
|
Treasury Shares
|
| | 964.00 | 27.00 | 964.00 | | | | | 0.21M | 0.01M | 168.00 | 91.00 | 0.01M | 0.00M | 0.00M | 775.00 | 0.02M | 0.01M | 160.00 | 0.00M | 0.28M | 0.00M | 0.00M | 572.00 | | | | | | |