|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | 0.10M | | | |
|
Cash & Equivalents
|
0.03M | | 15.28M | 0.03M | 0.13M | 52.47M | 14.18M | 11.18M | 4.24M | 58.49M | 19.06M | 20.50M | 18.39M | 37.15M | 16.93M | 9.54M | 11.21M | 5.85M | 10.27M | 5.27M | 2.37M | 43.03M |
|
Receivables - Net
|
| | 0.16M | | | 0.15M | 4.22M | 0.29M | 0.19M | 0.62M | 0.62M | 0.12M | 0.29M | 0.24M | 0.13M | 0.07M | 0.01M | 0.08M | 0.01M | 0.01M | 0.03M | 0.06M |
|
Receivables - Other
|
| | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.18M | | | 0.15M | 4.22M | 0.29M | 0.19M | 0.62M | 0.62M | 0.12M | 0.29M | 0.24M | 0.13M | 0.07M | 0.01M | 0.08M | 0.01M | 0.01M | 0.03M | 0.06M |
|
Raw Materials
|
| | | | | | | | | | | | | | 0.41M | | 0.25M | 0.18M | 0.16M | 0.08M | 0.21M | 0.45M |
|
Work In Process
|
| | | | | | | | | | | | | | 0.16M | | 0.12M | 0.07M | | | | 0.42M |
|
Finished Goods
|
| | | | | | | | | | | | | | 0.02M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Inventory
|
| | 2.65M | | | 4.85M | 4.08M | 4.25M | 5.07M | 4.02M | 4.55M | 4.70M | 4.91M | 4.87M | 0.58M | 0.56M | 0.38M | 0.26M | 0.18M | 0.10M | 0.23M | 0.88M |
|
Prepaid Assets
|
| | 1.40M | 0.48M | 0.47M | 6.70M | 5.05M | 4.54M | 4.15M | 5.50M | 6.18M | 3.53M | 3.30M | 4.51M | 2.52M | 1.75M | 1.79M | 1.48M | 2.71M | 0.93M | 0.94M | 0.94M |
|
Current Assets
|
0.03M | | 19.48M | 0.51M | 0.60M | 194.08M | 177.37M | 152.94M | 135.17M | 122.33M | 105.55M | 82.44M | 67.15M | 55.51M | 39.75M | 31.28M | 30.17M | 24.25M | 25.17M | 26.96M | 20.41M | 86.21M |
|
Property, Plant & Equipment (Net)
|
| | 4.87M | | | 4.83M | 5.13M | 5.68M | 6.72M | 7.62M | 7.67M | 7.90M | 7.78M | 7.79M | 0.28M | 0.34M | 0.46M | 0.63M | 0.60M | 0.57M | 0.55M | 0.55M |
|
Long-Term Investments
|
| | 230.00M | 230.00M | 232.31M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 1.22M | 0.26M | 0.15M | 2.15M | 2.15M | 2.15M | 2.15M | 2.74M | 2.47M | 2.44M | 6.24M | 2.15M | 2.15M | 2.15M | 2.15M | 0.78M | 0.69M | 0.66M | 0.59M | 0.30M |
|
Non-Current Assets
|
| | 6.40M | 230.26M | 232.45M | 7.15M | 8.79M | 24.91M | 26.15M | 28.36M | 27.79M | 27.64M | 28.77M | 25.37M | 14.56M | 14.15M | 13.84M | 2.12M | 1.95M | 1.83M | 1.69M | 1.34M |
|
Assets
|
0.03M | | 25.89M | 230.77M | 233.05M | 201.23M | 186.15M | 177.85M | 161.32M | 150.69M | 133.34M | 110.08M | 95.92M | 80.88M | 54.32M | 45.43M | 44.01M | 26.37M | 27.12M | 28.80M | 22.10M | 87.55M |
|
Accounts Payables
|
| | 1.81M | | | 4.04M | 2.54M | 1.95M | 3.84M | 1.18M | 3.22M | 2.21M | 3.52M | 4.71M | 3.44M | 3.75M | 3.68M | 3.72M | 3.60M | 3.85M | 5.47M | 4.47M |
|
Notes Payables
|
| | 29.08M | 0.73M | 3.46M | | | | | | 8.59M | | | | | | | | | | | |
|
Payables
|
| | 30.89M | 0.73M | 3.46M | 4.04M | 2.54M | 1.95M | 3.84M | 1.18M | 11.81M | 2.21M | 3.52M | 4.71M | 3.44M | 3.75M | 3.68M | 3.72M | 3.60M | 3.85M | 5.47M | 4.47M |
|
Accumulated Expenses
|
98.00 | | 3.36M | 0.33M | 0.08M | 4.08M | 8.74M | 8.99M | 10.79M | 9.89M | 9.76M | 9.65M | 9.02M | 7.25M | 6.58M | 5.24M | 5.18M | 6.96M | 7.71M | 3.69M | 3.12M | 3.51M |
|
Short term Debt
|
0.00M | | 29.08M | 0.01M | 0.11M | | | | | 9.51M | 8.59M | 3.30M | 1.64M | | | | | | | 3.23M | 2.00M | 0.11M |
|
Current Taxes
|
| | 0.02M | 0.05M | 0.10M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.66M | | | 0.24M | 2.92M | 2.15M | 1.63M | 1.52M | 0.99M | 0.48M | 0.15M | 0.02M | | | 0.07M | 0.04M | | | | |
|
Total Current Liabilities
|
0.00M | | 37.59M | 1.13M | 3.75M | 8.36M | 13.57M | 12.80M | 16.26M | 22.09M | 22.56M | 17.71M | 14.33M | 11.97M | 10.03M | 8.99M | 8.93M | 10.71M | 11.31M | 10.77M | 10.59M | 8.09M |
|
Non-Current Debt
|
| | 2.88M | | 3.46M | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 5.34M | 1.54M | | | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Non-Current Deffered Revenue
|
| | 4.17M | | | 3.78M | 3.64M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 213.26M | 213.60M | 211.68M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 19.60M | 19.62M | 19.49M | 19.14M | 18.74M | 18.39M | 17.99M | 14.86M | 16.88M | 16.47M | 0.77M | 0.48M | 0.69M | 0.61M | 0.57M |
|
Other Non-Current Liabilities
|
| | | 11.04M | 12.61M | 0.16M | 0.79M | 0.48M | 0.05M | 0.52M | 0.13M | 0.11M | 0.04M | 0.08M | 0.41M | 0.05M | 0.06M | 0.07M | 0.06M | 0.46M | 0.83M | 0.83M |
|
Total Non-Current Liabilities
|
| | | 1.13M | 3.75M | 11.55M | 16.60M | 30.12M | 33.69M | 39.15M | 39.24M | 34.00M | 30.22M | 27.46M | 24.89M | 23.45M | 23.14M | 11.39M | 11.93M | 11.34M | 11.09M | 8.53M |
|
Total Liabilities
|
0.00M | | 44.11M | 12.17M | 16.36M | 11.70M | 17.39M | 30.61M | 33.73M | 39.67M | 39.37M | 34.11M | 30.26M | 27.54M | 25.29M | 23.50M | 23.20M | 11.46M | 12.00M | 11.80M | 11.92M | 9.36M |
|
Total Debt
|
0.00M | | 31.96M | 0.01M | 3.57M | | | | | 9.51M | 8.59M | 3.30M | 1.64M | | | | | | | 3.23M | 2.00M | 0.11M |
|
Common Equity
|
0.02M | | -18.23M | 5.00M | 5.00M | 189.53M | 168.77M | 147.24M | 127.59M | 111.02M | 93.97M | 75.97M | 65.66M | 53.34M | 29.02M | 21.92M | 20.81M | 14.91M | 15.12M | 17.00M | 10.18M | 78.19M |
|
Shareholder's Equity
|
0.02M | | -18.23M | 5.00M | 5.00M | 189.53M | 168.77M | 147.24M | 127.59M | 111.02M | 93.97M | 75.97M | 65.66M | 53.34M | 29.02M | 21.92M | 20.81M | 14.91M | 15.12M | 17.00M | 10.18M | 78.19M |
|
Liabilities and Shareholders Equity
|
0.03M | | 25.89M | 230.77M | 233.05M | 201.23M | 186.15M | 177.85M | 161.32M | 150.69M | 133.34M | 110.08M | 95.92M | 80.88M | 54.32M | 45.43M | 44.01M | 26.37M | 27.12M | 28.80M | 22.10M | 87.55M |
|
Retained Earnings
|
-0.00M | | -86.78M | -2.55M | -4.46M | -126.76M | -151.79M | -176.68M | -203.14M | -226.77M | -250.51M | -276.77M | -292.81M | -309.85M | -337.63M | -347.85M | -355.84M | -364.55M | -373.10M | -381.11M | -390.38M | -399.71M |
|
Treasury Shares
|
| 3.54M | 3.54M | | | 1.74M | 7.43M | 13.80M | 13.20M | 13.51M | 0.43M | | | | 0.65M | | | | 0.38M | | | |
|
Shares Outstanding
|
60.96M | 99.80M | 101.29M | 101.46M | 101.47M | 154.57M | 155.14M | 156.36M | 158.48M | | 5.44M | 5.70M | 6.05M | 6.22M | 6.31M | 6.50M | 8.44M | 8.94M | 13.73M | 18.69M | 20.55M | 41.78M |