|
Cash & Equivalents
|
6.97M | 37.93M | 35.49M | 33.72M | 27.51M | 23.13M | 43.61M | 35.22M | 18.04M | 65.56M | 54.86M | 44.06M | 32.40M | 23.00M | 25.62M | 30.59M | 219.70M | 133.65M | 93.66M | 6.96M | 5.29M | 1.40M | 0.32M | 12.97M | 9.75M | 7.31M | 5.20M |
|
Cash & Current Investments
|
6.97M | 37.93M | 35.49M | 33.72M | 27.51M | 23.13M | 43.61M | 35.22M | 18.04M | 65.56M | 54.86M | 44.06M | 32.40M | 23.00M | 25.62M | 30.59M | 219.70M | 133.65M | 93.66M | 6.96M | 5.29M | 1.40M | 0.32M | 12.97M | 9.75M | 7.31M | 5.20M |
|
Receivables - Net
|
| | | 0.18M | | | | | | | | | | | | | | | | 0.35M | | | | 0.64M | 0.97M | 0.90M | 0.30M |
|
Receivables - Other
|
0.06M | 0.09M | 0.04M | 0.04M | 0.23M | 0.10M | 0.12M | 0.17M | 0.12M | 0.15M | 0.11M | 0.06M | 0.01M | 0.15M | 0.28M | 0.04M | 0.03M | 0.13M | 0.16M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.05M | 0.03M | 0.09M |
|
Receivables
|
| | | 0.21M | | | | | | | | | | | | | | | | 0.35M | | | | 0.65M | 1.03M | 0.93M | 0.39M |
|
Inventory
|
| | | | | | | | | | | | | 0.33M | 0.43M | 0.73M | 0.87M | 0.91M | 0.94M | 0.10M | 0.10M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M |
|
Prepaid Assets
|
0.18M | 0.25M | 0.17M | 0.14M | 1.94M | 2.29M | 1.23M | 2.97M | 1.98M | 0.97M | 1.99M | 0.16M | 3.77M | 4.00M | 4.06M | 0.64M | 0.71M | 0.12M | 0.47M | 0.58M | 0.53M | 2.51M | 7.08M | 0.16M | 0.51M | 0.50M | 0.41M |
|
Current Assets
|
7.89M | 38.90M | 36.30M | 34.52M | 30.02M | 25.93M | 46.03M | 37.60M | 21.57M | 71.29M | 61.04M | 52.13M | 40.70M | 32.42M | 35.47M | 36.42M | 31.14M | 25.04M | 20.64M | 7.99M | 6.16M | 2.36M | 0.99M | 13.85M | 11.31M | 8.80M | 6.00M |
|
Property, Plant & Equipment (Net)
|
6.01M | 6.43M | 6.50M | 7.26M | 7.25M | 8.29M | 3.36M | 3.51M | 8.57M | 4.82M | 5.54M | 5.69M | 5.58M | 5.34M | 2.68M | 2.54M | 2.45M | 2.36M | 2.27M | 10.64M | 10.53M | 10.48M | 1.86M | 1.74M | 1.79M | 1.75M | 1.69M |
|
Long-Term Investments
|
0.50M | 0.50M | 0.85M | 0.85M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.01M | 1.28M | 0.98M | 0.94M | 1.83M |
|
Intangibles
|
0.15M | 0.20M | 0.21M | 0.20M | 0.14M | 0.16M | 0.45M | 1.01M | 0.05M | 0.09M | 0.35M | 1.15M | 0.07M | 0.14M | 0.23M | 1.51M | 0.10M | 0.23M | 0.38M | 2.00M | 0.18M | 0.33M | 0.45M | 1.71M | 1.84M | 1.80M | 1.77M |
|
Goodwill & Intangibles
|
0.15M | 0.20M | 0.21M | 0.20M | 0.14M | 0.16M | 0.45M | 1.01M | 0.05M | 0.09M | 0.35M | 1.15M | 0.07M | 0.14M | 0.23M | 1.51M | 0.10M | 0.23M | 0.38M | 2.00M | 0.18M | 0.33M | 0.45M | 1.71M | 1.84M | 1.80M | 1.77M |
|
Long-Term Deferred Tax
|
| | | 9.23M | | | | 18.09M | | | | 29.76M | | | | 34.00M | | | | 38.99M | | | | 40.29M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | 4.10M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | |
|
Non-Current Assets
|
6.65M | 7.13M | 7.55M | 8.31M | 9.08M | 10.13M | 5.49M | 5.81M | 10.95M | 7.19M | -56.25M | 7.09M | 7.03M | 6.80M | 4.17M | 4.14M | 4.11M | 4.12M | 4.13M | 12.56M | 12.59M | 12.64M | 3.69M | 4.73M | 4.61M | 4.49M | 5.29M |
|
Assets
|
14.54M | 46.02M | 43.85M | 42.84M | 39.10M | 36.06M | 51.51M | 43.40M | 32.52M | 78.48M | 4.79M | 59.22M | 47.73M | 39.22M | 39.64M | 40.56M | 35.24M | 29.16M | 24.78M | 20.55M | 18.74M | 15.00M | 4.68M | 18.58M | 15.92M | 13.29M | 11.29M |
|
Accounts Payables
|
3.10M | 1.51M | 1.65M | 2.08M | 1.41M | 2.10M | 4.09M | 8.12M | 9.06M | 5.23M | 5.42M | 9.85M | 7.85M | 6.91M | 6.97M | 2.51M | 3.83M | 2.00M | 1.56M | 2.32M | 2.89M | 4.38M | 5.09M | 3.54M | 3.51M | 3.33M | 2.94M |
|
Notes Payables
|
3.65M | 4.26M | 4.93M | | | | | | | | | | | | 1.00M | 1.01M | 1.00M | 1.00M | 1.00M | | | | | | | | |
|
Payables
|
6.76M | 5.77M | 6.57M | 2.08M | 1.41M | 2.10M | 4.09M | 8.12M | 9.06M | 5.23M | 5.42M | 9.85M | 7.85M | 6.91M | 7.97M | 3.52M | 4.83M | 3.00M | 2.56M | 2.32M | 2.89M | 4.38M | 5.09M | 3.54M | 3.51M | 3.33M | 2.94M |
|
Accumulated Expenses
|
0.56M | 0.70M | 0.97M | | | | | 0.54M | | 0.35M | 0.31M | 0.77M | 0.35M | 0.30M | 0.26M | 0.27M | 0.15M | 0.10M | 60.00 | 0.51M | 0.17M | 0.32M | 0.31M | 0.55M | 0.46M | 0.60M | 0.65M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.27M | | 0.34M | 0.31M |
|
Short term Debt
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.94M | 0.97M | 0.92M | 0.89M | | 0.13M | 0.25M | 0.05M | 0.06M | 0.21M | 0.36M | 0.50M | 0.10M | 0.24M | 0.39M | 0.52M | 0.31M | 0.41M | 0.46M | 0.51M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Total Current Liabilities
|
6.81M | 5.82M | 6.63M | 2.13M | 1.46M | 2.15M | 4.14M | 9.06M | 10.03M | 6.15M | 6.31M | 9.85M | 7.98M | 7.16M | 8.02M | 3.58M | 5.04M | 3.35M | 3.06M | 2.42M | 3.13M | 4.87M | 8.08M | 3.96M | 4.02M | 3.90M | 3.55M |
|
Non-Current Debt
|
0.91M | 0.92M | 0.90M | 2.24M | 2.19M | 2.32M | 2.34M | 1.52M | 1.61M | 3.32M | 3.32M | 3.38M | 3.30M | 3.10M | 3.24M | 3.24M | 3.10M | 2.97M | 2.81M | 3.22M | 5.55M | 4.50M | 2.67M | 2.77M | 2.79M | 2.66M | 2.50M |
|
Convertible Debt
|
3.65M | 4.26M | 4.93M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 0.83M | | 0.86M | 0.88M |
|
Non-Current Deferred Tax Liability
|
| | | -0.03M | | | | | | | | 0.43M | | | | 0.32M | | | | 0.41M | | | | 0.45M | | | |
|
Other Non-Current Liabilities
|
| | | 2.31M | 2.25M | 2.38M | 2.40M | 2.46M | 2.60M | 4.25M | 4.22M | 3.39M | 3.45M | 3.36M | 3.29M | 3.30M | 3.31M | 3.33M | 0.00M | 3.38M | 0.78M | 0.80M | 0.82M | 3.08M | 3.19M | | |
|
Total Non-Current Liabilities
|
7.72M | 6.74M | 7.53M | 2.06M | 1.40M | 2.09M | 4.08M | 8.11M | 9.05M | 5.22M | 5.41M | 9.83M | 7.84M | 6.90M | 7.97M | 3.52M | 4.83M | 3.00M | 5.87M | 3.03M | 8.69M | 9.37M | 10.75M | 15.13M | 15.45M | | |
|
Total Liabilities
|
7.72M | 6.74M | 7.53M | 4.37M | 3.65M | 4.47M | 6.48M | 10.58M | 11.64M | 9.47M | 9.63M | 13.23M | 11.28M | 10.26M | 11.26M | 6.82M | 8.13M | 6.32M | 5.88M | 6.41M | 9.47M | 10.17M | 11.56M | 18.21M | 18.64M | 18.76M | 18.61M |
|
Total Debt
|
0.97M | 0.97M | 0.96M | 2.29M | 2.24M | 2.37M | 2.39M | 2.45M | 2.59M | 4.24M | 4.20M | 3.38M | 3.43M | 3.35M | 3.29M | 3.30M | 3.31M | 3.33M | 3.31M | 3.32M | 5.80M | 4.89M | 3.19M | 3.08M | 3.19M | 3.13M | 3.01M |
|
Common Equity
|
6.82M | 39.28M | 36.32M | 38.46M | 35.45M | 31.59M | 45.03M | 32.82M | 20.87M | 69.00M | 59.53M | 46.00M | 36.45M | 28.96M | 28.38M | 33.74M | 27.11M | 22.83M | 18.90M | 14.14M | 9.27M | 4.83M | -6.88M | 0.37M | -2.72M | -5.47M | -7.32M |
|
Shareholder's Equity
|
6.82M | 39.28M | 36.32M | 38.46M | 35.45M | 31.59M | 45.03M | 32.82M | 20.87M | 69.00M | 59.53M | 46.00M | 36.45M | 28.96M | 28.38M | 33.74M | 27.11M | 22.83M | 18.90M | 14.14M | 9.27M | 4.83M | -6.88M | 0.37M | -2.72M | -5.47M | -7.32M |
|
Liabilities and Shareholders Equity
|
14.54M | 46.02M | 43.85M | 42.84M | 39.10M | 36.06M | 51.51M | 43.40M | 32.52M | 78.48M | 4.79M | 59.22M | 47.73M | 39.22M | 39.64M | 40.56M | 35.24M | 29.16M | 24.78M | 20.55M | 18.74M | 15.00M | 4.68M | 18.58M | 15.92M | 13.29M | 11.29M |
|
Retained Earnings
|
-42.37M | -45.71M | -49.56M | -53.32M | -57.17M | -62.30M | -76.47M | -89.66M | -101.82M | -110.21M | -120.31M | -134.58M | -152.59M | -160.29M | -161.31M | -155.88M | -162.88M | -167.63M | -171.88M | -176.97M | -182.16M | -187.00M | -198.91M | -192.03M | -195.47M | -198.68M | -201.62M |
|
Treasury Shares
|
| | | | | | | | | | | | | 4,554.86M | | | | | | 4.37M | 4.40M | 4.46M | 4.45M | 4.47M | 3.98M | 4.26M | 4.26M |