|
Cash & Equivalents
|
4.62M | 42.70M | 40.60M | 35.87M | 34.55M | 32.34M | 31.64M | 28.98M | | | 14.67M | | 25.47M | 24.92M | 20.62M | 15.30M | 12.48M | 10.44M | 16.26M | 19.55M | 15.06M | 12.76M |
|
Short-term Investments
|
| | | | | | | | | | | | | | 3.44M | 3.95M | 5.93M | 7.64M | 6.19M | 5.70M | 13.16M | 9.23M |
|
Cash & Current Investments
|
4.62M | 42.70M | 40.60M | 35.87M | 34.55M | 32.34M | 31.64M | 28.98M | | | 14.67M | | 25.47M | 24.92M | 24.06M | 19.25M | 18.41M | 18.08M | 22.45M | 25.25M | 28.22M | 21.99M |
|
Receivables - Net
|
3.38M | 2.43M | 2.01M | 2.10M | 2.69M | 2.80M | 4.64M | 3.58M | 2.76M | 3.56M | 6.04M | 4.66M | 3.22M | 3.85M | 4.00M | 4.02M | 5.89M | 4.37M | 6.08M | 6.88M | 4.99M | 5.90M |
|
Receivables - Other
|
| | | | | | | | | 0.07M | 0.33M | 0.40M | 0.82M | 0.89M | 0.98M | 0.79M | 0.63M | 0.59M | 0.24M | 0.14M | 0.04M | |
|
Receivables
|
3.38M | 2.43M | 2.01M | 2.10M | 2.69M | 2.80M | 4.64M | 3.58M | 2.76M | 3.63M | 6.37M | 5.06M | 4.05M | 4.74M | 4.98M | 4.81M | 6.52M | 4.97M | 6.32M | 7.03M | 5.03M | 5.90M |
|
Raw Materials
|
3.74M | 3.84M | 2.60M | 2.73M | 2.95M | 2.07M | 2.00M | 2.05M | 3.70M | 3.93M | 6.94M | 8.36M | 9.10M | 8.14M | 8.36M | 9.38M | 9.16M | 7.20M | 7.20M | 7.68M | 8.47M | 10.87M |
|
Work In Process
|
1.17M | 2.04M | 0.32M | 1.02M | 1.41M | 0.21M | 0.17M | 0.02M | 0.27M | 1.49M | 0.80M | 1.91M | 2.75M | 2.07M | 2.40M | 2.44M | 2.35M | 2.55M | 1.29M | 3.32M | 3.80M | 4.36M |
|
Finished Goods
|
3.16M | 7.81M | 10.55M | 9.27M | 8.09M | 7.87M | 4.32M | 2.21M | 1.88M | 2.47M | 4.00M | 5.40M | 6.30M | 7.27M | 4.94M | 6.00M | 6.42M | 5.15M | 2.94M | 4.33M | 6.97M | 5.36M |
|
Inventory
|
8.06M | 13.69M | 13.47M | 13.02M | 12.45M | 10.15M | 6.49M | 4.28M | 5.86M | 7.89M | 11.74M | 15.67M | 18.15M | 17.48M | 15.69M | 17.82M | 17.93M | 14.89M | 11.43M | 15.32M | 19.24M | 20.60M |
|
Prepaid Assets
|
0.62M | 0.74M | 1.86M | 1.82M | 1.43M | 1.00M | 1.70M | 1.51M | 1.23M | 1.30M | 1.06M | 1.47M | 1.73M | 2.13M | 2.37M | 2.36M | 1.85M | 1.71M | 1.62M | 1.37M | 0.99M | 0.78M |
|
Current Assets
|
17.18M | 60.01M | 58.38M | 53.24M | 51.57M | 46.66M | 44.81M | 38.55M | 35.21M | 32.17M | 33.72M | 29.98M | 49.16M | 48.65M | 46.44M | 42.44M | 40.23M | 39.40M | 41.98M | 49.19M | 45.87M | 44.43M |
|
Property, Plant & Equipment (Net)
|
0.72M | 0.79M | 0.83M | 0.74M | 0.73M | 1.01M | 0.76M | 0.76M | 0.68M | 0.64M | 0.56M | 0.52M | 0.60M | 0.48M | 0.68M | 0.75M | 0.72M | 0.68M | 0.66M | 0.58M | 0.61M | 0.56M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | 0.49M | 1.24M | 1.23M | 0.49M | | | | |
|
Intangibles
|
16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 14.06M | 14.06M | 14.06M |
|
Goodwill & Intangibles
|
16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 16.36M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 18.76M | 14.06M | 14.06M | 14.06M |
|
Other Non-Current Assets
|
1.01M | 3.91M | 3.76M | 3.62M | 3.48M | 3.35M | 3.21M | 3.08M | 2.95M | 2.86M | 2.69M | 2.60M | 2.48M | 2.34M | 2.21M | 2.06M | 1.97M | 1.85M | 2.62M | 2.48M | 2.35M | 2.93M |
|
Non-Current Assets
|
17.35M | 20.70M | 20.73M | 20.30M | 20.92M | 21.44M | 21.65M | 21.75M | 23.49M | 22.63M | 22.13M | 21.99M | 22.03M | 22.21M | 23.14M | 23.70M | 21.18M | 22.62M | 24.32M | 23.77M | 24.55M | 25.77M |
|
Assets
|
34.54M | 80.71M | 79.12M | 73.54M | 72.48M | 68.10M | 66.47M | 60.30M | 58.70M | 54.80M | 55.84M | 51.96M | 71.20M | 70.85M | 69.58M | 66.13M | 61.41M | 62.02M | 66.30M | 72.96M | 70.41M | 70.20M |
|
Accounts Payables
|
1.58M | 2.35M | 2.48M | 1.70M | 2.86M | 2.40M | 2.69M | 2.85M | 4.19M | 3.51M | 5.42M | 4.92M | 4.62M | 3.94M | 4.01M | 4.12M | 4.12M | 3.87M | 6.00M | 7.75M | 11.31M | 14.79M |
|
Payables
|
1.58M | 2.35M | 2.48M | 1.70M | 2.86M | 2.40M | 2.69M | 2.85M | 4.19M | 3.51M | 5.42M | 4.92M | 4.62M | 3.94M | 4.01M | 4.12M | 4.12M | 3.87M | 6.00M | 7.75M | 11.31M | 14.79M |
|
Accumulated Expenses
|
4.78M | 3.59M | 4.57M | 2.76M | 3.29M | 4.20M | 4.60M | 3.41M | 4.37M | 4.95M | 4.70M | 3.49M | 4.32M | 5.46M | 5.72M | 4.18M | 4.26M | 5.80M | 6.81M | 6.91M | 5.73M | 7.89M |
|
Other Accumulated Expenses
|
0.70M | 1.50M | 0.25M | 0.50M | 0.57M | 0.73M | 0.66M | 0.84M | 0.46M | 0.53M | 0.62M | 0.70M | 0.71M | 0.68M | 1.00M | 0.64M | 0.59M | 0.74M | 0.60M | 0.75M | 0.50M | 0.84M |
|
Current Leases
|
| | 0.49M | | | | 0.51M | 0.52M | 0.52M | 0.53M | 0.53M | 0.54M | 0.55M | 0.55M | 0.56M | 0.56M | 0.57M | 0.57M | 0.52M | 0.52M | 0.52M | 0.69M |
|
Current Deferred Revenue
|
0.78M | 0.84M | 1.05M | 1.06M | 1.14M | 1.01M | 0.97M | 1.04M | 0.97M | 0.83M | 0.94M | 1.39M | 1.63M | 1.62M | 1.92M | 2.12M | 1.41M | 1.44M | 1.68M | 1.99M | 2.53M | 2.34M |
|
Total Current Liabilities
|
7.83M | 8.27M | 8.47M | 5.93M | 7.72M | 8.03M | 8.71M | 7.76M | 11.22M | 9.79M | 11.42M | 9.99M | 10.56M | 11.01M | 11.63M | 10.45M | 10.37M | 11.68M | 15.00M | 27.17M | 30.09M | 35.73M |
|
Non-Current Debt
|
20.20M | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
36.42M | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | 13.75M | 13.75M | 13.75M | 13.75M | 13.78M | 13.78M | 13.78M | 13.78M | 13.78M | 13.78M |
|
Operating Leases
|
0.33M | 3.44M | 3.31M | 3.19M | 3.06M | 2.93M | 2.80M | 2.67M | 2.54M | 2.41M | 2.27M | 2.17M | 2.03M | 1.89M | 1.75M | 1.61M | 1.46M | 1.32M | 2.09M | 1.96M | 1.81M | 2.19M |
|
Other Non-Current Liabilities
|
0.31M | 0.05M | 0.13M | 0.10M | 0.07M | 0.09M | 0.07M | 0.05M | | | 0.17M | | 11.60M | 7.26M | 8.46M | 7.96M | 11.88M | 12.29M | 29.86M | 51.57M | 47.24M | 43.50M |
|
Total Non-Current Liabilities
|
64.78M | 11.71M | 11.78M | 9.12M | 10.78M | 10.96M | 11.52M | 10.44M | 13.80M | 12.22M | 13.69M | 12.52M | 13.16M | 13.46M | 13.95M | 12.59M | 12.09M | 13.20M | 17.80M | 29.75M | 32.44M | 38.82M |
|
Total Liabilities
|
65.09M | 11.76M | 11.91M | 9.21M | 10.86M | 11.05M | 11.59M | 10.49M | 13.80M | 12.22M | 13.86M | 12.52M | 24.76M | 20.72M | 22.41M | 20.55M | 23.98M | 25.50M | 47.65M | 81.32M | 79.68M | 82.33M |
|
Total Debt
|
20.20M | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-30.55M | 68.95M | 67.21M | 64.33M | 61.63M | 57.05M | 54.88M | 49.81M | 44.90M | 42.58M | 41.98M | 39.44M | 32.69M | 36.38M | 33.43M | 31.84M | 23.64M | 22.74M | 4.86M | -22.14M | -23.05M | -25.91M |
|
Shareholder's Equity
|
-30.55M | 68.95M | 67.21M | 64.33M | 61.63M | 57.05M | 54.88M | 49.81M | 44.90M | 42.58M | 41.98M | 39.44M | 32.69M | 36.38M | 33.43M | 31.84M | 23.64M | 22.74M | 4.86M | -22.14M | -23.05M | -25.91M |
|
Liabilities and Shareholders Equity
|
34.54M | 80.71M | 79.12M | 73.54M | 72.48M | 68.10M | 66.47M | 60.30M | 58.70M | 54.80M | 55.84M | 51.96M | 71.20M | 70.85M | 69.58M | 66.13M | 61.41M | 62.02M | 66.30M | 72.96M | 70.41M | 70.20M |
|
Retained Earnings
|
-38.19M | -51.16M | -57.99M | -63.17M | -67.54M | -73.69M | -77.59M | -84.27M | -91.03M | -95.02M | -97.51M | -101.78M | -110.53M | -107.97M | -111.89M | -114.05M | -123.09M | -124.59M | -143.29M | -170.64M | -172.40M | -176.12M |
|
Treasury Shares
|
0.04M | | 2.05M | 0.00M | 0.00M | 0.00M | 1.33M | 0.99M | 0.85M | 0.73M | 0.62M | 0.51M | 0.56M | 0.49M | 0.48M | 0.39M | 0.91M | 0.81M | 0.80M | 1.02M | 0.95M | 0.95M |