|
Cash & Equivalents
|
62.68M | 86.23M | 77.39M | 65.47M | 188.50M | 161.58M | 145.10M | 132.48M | 117.47M | 104.03M | 93.95M | 85.42M | 75.18M | 63.20M | 53.81M | 45.77M | 37.65M | 33.09M | 25.42M | 21.56M |
|
Short-term Investments
|
1.61M | | | | 2.66M | 1.98M | 1.60M | 1.26M | 0.77M | 0.71M | 0.97M | 0.55M | 0.62M | | | 0.22M | 0.03M | 0.44M | 0.16M | 0.47M |
|
Cash & Current Investments
|
64.29M | 86.23M | 77.39M | 65.47M | 191.16M | 163.56M | 146.71M | 133.74M | 118.24M | 104.74M | 94.92M | 85.97M | 75.80M | 63.20M | 53.81M | 45.98M | 37.67M | 33.53M | 25.58M | 22.03M |
|
Receivables - Net
|
0.17M | | | | 0.55M | 1.94M | 1.99M | 2.70M | 2.10M | 3.02M | 3.95M | 2.44M | 3.19M | 5.34M | 5.37M | 6.80M | 5.96M | 5.33M | 5.06M | 4.89M |
|
Receivables - Other
|
1.47M | | | | 0.09M | 0.48M | 1.12M | 1.48M | 0.45M | 0.71M | 0.66M | 0.68M | 0.94M | 0.47M | 0.15M | 1.12M | 2.35M | 1.94M | 1.89M | 1.42M |
|
Receivables
|
1.64M | | | | 0.64M | 2.42M | 3.10M | 4.18M | 2.56M | 3.73M | 4.61M | 3.12M | 4.13M | 5.81M | 5.52M | 7.92M | 8.30M | 7.27M | 6.95M | 6.31M |
|
Raw Materials
|
| | | | 2.35M | 2.36M | 2.37M | 2.37M | 2.24M | 2.55M | 3.07M | 2.73M | 1.76M | 2.62M | 3.01M | 3.42M | 3.07M | 2.31M | 2.46M | 2.01M |
|
Finished Goods
|
1.72M | | | | 1.96M | 2.18M | 2.28M | 1.64M | 2.38M | 3.19M | 2.92M | 4.21M | 4.83M | 4.68M | 4.46M | 3.62M | 2.76M | 2.33M | 2.42M | 3.83M |
|
Inventory
|
1.72M | | | | 4.31M | 4.54M | 4.65M | 4.00M | 4.62M | 5.74M | 5.98M | 6.94M | 6.58M | 7.30M | 7.46M | 7.04M | 5.83M | 4.64M | 4.88M | 5.84M |
|
Prepaid Assets
|
0.69M | 0.58M | 0.49M | 0.40M | 1.36M | 3.21M | 2.57M | 1.80M | 3.19M | 2.92M | 2.31M | 2.18M | 2.39M | 2.95M | 2.26M | 2.00M | 1.90M | 2.96M | 2.69M | 2.73M |
|
Current Assets
|
68.33M | 1.45M | 1.24M | 0.93M | 197.49M | 173.73M | 157.03M | 143.72M | 128.66M | 117.14M | 107.82M | 98.22M | 88.91M | 79.69M | 71.03M | 64.09M | 53.71M | 48.40M | 40.10M | 36.90M |
|
Property, Plant & Equipment (Net)
|
1.90M | | | | 3.75M | 3.88M | 3.50M | 3.45M | 3.25M | 3.09M | 3.06M | 3.16M | 3.00M | 3.71M | 3.43M | 3.12M | 3.12M | 3.09M | 3.12M | 2.75M |
|
Long-Term Investments
|
| 207.00M | 207.01M | 207.01M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.04M | | | | 1.24M | 1.22M | 1.18M | 1.17M | 2.14M | 1.87M | 1.73M | 1.69M | 2.29M | 2.05M | 2.16M | 2.17M | 2.07M | 1.88M | 2.02M | 1.86M |
|
Non-Current Assets
|
3.19M | 207.00M | 207.01M | 207.01M | 4.99M | 5.10M | 4.68M | 4.62M | 5.39M | 4.96M | 4.78M | 4.85M | 5.29M | 5.75M | 5.58M | 5.29M | 5.19M | 4.97M | 5.14M | 4.61M |
|
Assets
|
71.53M | 208.45M | 208.25M | 207.94M | 202.47M | 178.83M | 161.71M | 148.33M | 134.05M | 122.10M | 112.61M | 103.06M | 94.20M | 85.44M | 76.61M | 69.39M | 58.90M | 53.38M | 45.23M | 41.51M |
|
Accounts Payables
|
0.95M | 0.09M | 1.35M | 1.94M | 2.25M | 1.75M | 1.70M | 0.74M | 0.68M | 1.67M | 1.37M | 0.91M | 1.21M | 2.53M | 2.24M | 1.40M | 1.61M | 2.31M | 2.97M | 3.71M |
|
Notes Payables
|
0.04M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.99M | 0.09M | 1.35M | 1.94M | 2.25M | 1.75M | 1.70M | 0.74M | 0.68M | 1.67M | 1.37M | 0.91M | 1.21M | 2.53M | 2.24M | 1.40M | 1.61M | 2.31M | 2.97M | 3.71M |
|
Accumulated Expenses
|
1.26M | 0.04M | 0.01M | 0.01M | 8.12M | 6.62M | 6.11M | 8.95M | 5.98M | 4.14M | 4.16M | 5.25M | 5.42M | 4.66M | 5.06M | 6.87M | 5.57M | 3.77M | 3.43M | 4.51M |
|
Other Accumulated Expenses
|
0.03M | | | | 0.02M | 0.13M | 0.07M | 0.20M | 0.04M | 0.33M | 0.18M | 0.38M | 0.45M | 0.16M | 0.24M | 0.65M | 0.47M | 0.17M | 0.23M | 0.26M |
|
Short term Debt
|
0.14M | | | | 1.98M | 0.10M | 0.08M | 0.06M | | 0.06M | | | | | | | | | | |
|
Current Deferred Revenue
|
0.16M | | | | 0.73M | 0.97M | 0.96M | 1.45M | 1.38M | 1.42M | 1.49M | 1.45M | 1.45M | 1.53M | 1.43M | 1.41M | 1.46M | 1.41M | 1.37M | 1.44M |
|
Total Current Liabilities
|
4.12M | 0.12M | 1.36M | 1.95M | 15.74M | 11.41M | 10.46M | 12.46M | 8.80M | 8.00M | 8.04M | 8.21M | 8.77M | 8.77M | 8.79M | 9.96M | 8.73M | 7.98M | 7.99M | 10.17M |
|
Non-Current Debt
|
0.18M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 7.25M | 7.25M | 7.25M | 0.51M | 0.85M | 0.74M | 0.89M | 1.53M | 1.36M | 1.28M | 1.09M | 0.97M | 1.02M | 1.06M | 1.10M | 1.05M | 1.03M | 0.91M | 0.97M |
|
Preferred Stock Liabilities
|
128.29M | 196.08M | 194.65M | 207.00M | 322.54M | | | | 333.20M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.06M | | | | 0.08M | 0.02M | 0.01M | |
|
Total Non-Current Liabilities
|
| | | | | | 11.20M | 13.35M | | 9.37M | 9.31M | 9.30M | 9.74M | 9.80M | 9.85M | 11.06M | 9.78M | 10.25M | 10.10M | 14.64M |
|
Total Liabilities
|
4.29M | 7.37M | 8.60M | 9.19M | 16.25M | 12.27M | 11.20M | 13.35M | 10.33M | 9.37M | 9.31M | 9.30M | 9.80M | 9.80M | 9.85M | 11.06M | 9.86M | 10.26M | 10.11M | 14.64M |
|
Total Debt
|
0.31M | | | | 1.98M | 0.10M | 0.08M | 0.06M | | 0.06M | | | | | | | | | | |
|
Common Equity
|
-61.05M | -67.83M | -87.31M | -101.06M | 186.23M | 166.56M | 150.51M | 134.98M | 123.72M | 112.74M | 103.29M | 93.77M | 84.40M | 75.64M | 66.76M | 58.32M | 49.04M | 43.11M | 35.13M | 26.87M |
|
Shareholder's Equity
|
-61.05M | -67.83M | -87.31M | -101.06M | 186.23M | 166.56M | 150.51M | 134.98M | 123.72M | 112.74M | 103.29M | 93.77M | 84.40M | 75.64M | 66.76M | 58.32M | 49.04M | 43.11M | 35.13M | 26.87M |
|
Liabilities and Shareholders Equity
|
71.53M | 208.45M | 208.25M | 207.94M | 202.47M | 178.83M | 161.71M | 148.33M | 134.05M | 122.10M | 112.61M | 103.06M | 94.20M | 85.44M | 76.61M | 69.39M | 58.90M | 53.38M | 45.23M | 41.51M |
|
Retained Earnings
|
-71.47M | -0.15M | -1.59M | -8.25M | -136.32M | -160.09M | -183.25M | -196.43M | -209.48M | -221.64M | -232.28M | -243.04M | -253.72M | -263.57M | -273.73M | -284.05M | -294.44M | -303.86M | -313.08M | -324.10M |
|
Treasury Shares
|
| 0.25M | 0.25M | 0.25M | 0.12M | 1.78M | 2.39M | 2.04M | 1.59M | 1.15M | 0.91M | 0.69M | 0.37M | 0.31M | 0.27M | 0.22M | 0.14M | 2.44M | 2.57M | 2.54M |