|
Cash & Equivalents
|
581.00 | 0.00M | 712.00 | 805.00 | 0.00M | 0.11M | 9.79M | 3.46M | 3.92M | 6.63M | 3.64M | 1.95M | 2.06M | 1.37M | 1.95M | 1.29M | 0.97M | 1.45M | 1.15M | 2.17M | 1.35M | 0.80M | 0.33M | 0.09M | 0.34M |
|
Short-term Investments
|
| | | | | | | | | | | | 2.87M | 3.04M | 3.69M | 2.52M | | | | | | | | | |
|
Cash & Current Investments
|
581.00 | 0.00M | 712.00 | 805.00 | 0.00M | 0.11M | 9.79M | 3.46M | 3.92M | 6.63M | 3.64M | 1.95M | 4.93M | 4.41M | 5.64M | 3.82M | 0.97M | 1.45M | 1.15M | 2.17M | 1.35M | 0.80M | 0.33M | 0.09M | 0.34M |
|
Receivables - Net
|
| | 0.03M | 0.03M | 0.01M | | 0.43M | 0.70M | 1.27M | 1.29M | 1.29M | 0.78M | 0.33M | 0.17M | 0.21M | 0.02M | 0.77M | 0.17M | 0.13M | 0.03M | 0.03M | 0.08M | 0.05M | 0.03M | 0.08M |
|
Receivables - Other
|
| | | | | | | 1.29M | 1.25M | 0.83M | 1.47M | 3.21M | 2.88M | 3.05M | 3.69M | 2.53M | | | | | | | | | |
|
Receivables
|
| | 0.03M | 0.03M | 0.01M | | 0.43M | 1.99M | 2.51M | 2.12M | 2.76M | 3.99M | 3.21M | 3.23M | 3.90M | 2.54M | 0.77M | 0.17M | 0.13M | 0.03M | 0.03M | 0.08M | 0.05M | 0.03M | 0.08M |
|
Raw Materials
|
| | | | | | 0.21M | 0.22M | 0.23M | 0.23M | 0.24M | 0.24M | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | 0.03M | 0.15M | 0.16M | 0.04M | 0.06M | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | 0.01M | 1.23M | 1.33M | 0.79M | 2.04M | 1.56M | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | 0.25M | 1.61M | 1.73M | 0.79M | 2.34M | 1.80M | 1.20M | 3.60M | 1.65M | 2.33M | 2.20M | 1.09M | 1.03M | 0.22M | 0.17M | 0.01M | 0.01M | 0.15M | 0.13M |
|
Prepaid Assets
|
0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.75M | 1.39M | 1.12M | 0.14M | 0.17M | 0.19M | 0.05M | 0.06M | 0.07M | 0.15M | 0.13M | 0.08M | 0.08M | 0.10M | 0.08M | 0.06M | 0.06M | 0.04M | 0.02M |
|
Current Assets
|
0.00M | 0.01M | 0.05M | 0.05M | 0.03M | 0.12M | 11.23M | 8.45M | 9.28M | 10.25M | 8.90M | 7.93M | 6.79M | 8.26M | 7.57M | 6.31M | 4.10M | 2.78M | 2.39M | 2.51M | 1.64M | 0.95M | 0.45M | 0.32M | 0.57M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.00M | 0.09M | 0.14M | 0.14M | 0.11M | 0.16M | 0.15M | 0.90M | 0.71M | 0.69M | 0.67M | 0.64M | 0.62M | 0.60M | 0.59M | 0.58M | 0.56M | 0.55M | 0.54M | 0.01M |
|
Intangibles
|
| | | | | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.02M | 0.02M | 0.57M | 0.57M | 0.55M | 8.35M | 0.01M | 10.26M | 7.82M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
0.05M | 0.05M | 0.06M | 0.01M | 0.01M | 0.00M | 0.22M | 0.96M | 0.92M | 1.31M | 1.39M | 1.30M | 1.45M | 1.23M | 1.18M | 1.12M | 1.06M | 1.00M | 0.95M | 0.90M | 0.85M | 0.80M | 0.75M | 0.70M | 0.24M |
|
Assets
|
0.06M | 0.07M | 0.06M | 0.06M | 0.04M | 0.12M | 11.44M | 9.42M | 10.19M | 11.57M | 10.28M | 9.23M | 8.25M | 9.49M | 8.75M | 7.43M | 5.16M | 3.78M | 3.34M | 3.41M | 2.49M | 1.75M | 1.20M | 1.02M | 0.81M |
|
Accounts Payables
|
| | | | | 0.13M | 1.77M | 2.06M | 2.56M | 2.81M | 3.82M | 4.60M | 4.69M | 5.09M | 5.80M | 6.62M | 7.24M | 8.03M | 8.82M | 9.49M | 10.22M | 10.95M | 11.73M | 12.63M | 11.97M |
|
Notes Payables
|
| | | | | 0.37M | 2.73M | 6.07M | 9.74M | 12.81M | 16.78M | 17.60M | 17.83M | 18.72M | 18.67M | 18.99M | 19.16M | 19.12M | 19.45M | 19.79M | 20.12M | 20.24M | 20.26M | 20.27M | 18.24M |
|
Payables
|
| | | | | 0.50M | 4.50M | 8.13M | 12.30M | 15.63M | 20.60M | 22.20M | 22.52M | 23.81M | 24.47M | 25.61M | 26.40M | 27.15M | 28.28M | 29.28M | 30.34M | 31.19M | 31.99M | 32.90M | 30.21M |
|
Accumulated Expenses
|
| | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.06M | 0.14M | 0.34M | 0.04M |
|
Short term Debt
|
0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.69M | 65.78M | 43.95M | 26.52M | 20.97M | 16.60M | 7.59M | 5.65M | 4.31M | 4.95M | 5.90M | 2.59M | 1.22M | 0.75M | 0.57M | 0.67M | 0.21M | 0.10M | 0.73M | 1.75M |
|
Current Leases
|
| | | | | | 0.02M | 0.19M | 0.20M | 0.12M | 0.18M | 0.16M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M | 0.16M | 0.11M |
|
Current Deferred Revenue
|
| | | | | | 0.08M | 0.31M | 0.05M | 0.02M | 0.04M | 0.04M | | | | | | 0.49M | | | 0.50M | 0.50M | 0.51M | 0.52M | 0.53M |
|
Total Current Liabilities
|
0.06M | 0.06M | 0.07M | 0.07M | 0.06M | 1.54M | 71.24M | 53.03M | 39.90M | 38.41M | 38.38M | 30.84M | 29.79M | 15.81M | 16.79M | 18.55M | 15.71M | 29.78M | 30.44M | 31.25M | 32.40M | 33.19M | 33.97M | 35.79M | 36.84M |
|
Non-Current Debt
|
| | | | | | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 14.27M | 14.59M | 14.91M | 15.23M | 0.28M | 0.30M | 0.31M | 0.33M | | | | |
|
Convertible Debt
|
| | | | | 0.05M | 0.50M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.10M | 3.17M |
|
Non-Current Deffered Revenue
|
| | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | -0.26M | -0.44M | -0.62M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M | -0.78M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 1.24M | | | 1.09M | 1.06M | 1.05M | 1.05M | 1.04M | 1.04M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M |
|
Operating Leases
|
| | | | | | 0.13M | 0.81M | 0.76M | 0.64M | 0.66M | 0.61M | 0.55M | 0.52M | 0.49M | 0.45M | 0.42M | 0.38M | 0.35M | 0.31M | 0.27M | 0.24M | 0.20M | 0.16M | 0.22M |
|
Other Non-Current Liabilities
|
| | | | | | 65.78M | 43.95M | 26.52M | 20.97M | 16.60M | 7.59M | 5.65M | 0.24M | | | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M |
|
Total Non-Current Liabilities
|
| | | | | | 5.94M | 10.11M | 14.37M | 18.35M | 22.68M | 24.11M | 24.95M | 30.22M | | | 30.98M | 30.06M | 30.69M | 31.47M | 32.60M | 33.01M | 33.75M | 35.55M | 36.71M |
|
Total Liabilities
|
0.06M | 0.07M | 0.06M | 0.06M | 0.04M | 1.38M | 71.72M | 54.07M | 40.88M | 39.32M | 39.28M | 31.70M | 30.60M | 30.47M | 31.73M | 33.77M | 31.22M | 30.30M | 30.93M | 31.71M | 32.84M | 33.26M | 34.00M | 35.79M | 36.95M |
|
Total Debt
|
0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.69M | 66.17M | 44.34M | 26.90M | 21.36M | 16.99M | 7.98M | 6.04M | 18.59M | 19.54M | 20.81M | 17.82M | 1.50M | 1.05M | 0.88M | 0.99M | 0.21M | 0.10M | 0.73M | 1.75M |
|
Common Equity
|
| 0.01M | -0.01M | -0.01M | | -1.26M | -60.28M | -44.65M | -30.69M | -27.75M | -29.00M | -22.46M | -22.35M | -20.98M | -22.98M | -26.34M | -26.06M | -26.52M | -27.59M | -28.30M | -30.35M | -31.50M | -32.80M | -34.77M | -36.14M |
|
Shareholder's Equity
|
| 0.01M | -0.01M | -0.01M | | -1.26M | -60.28M | -44.65M | -30.69M | -27.75M | -29.00M | -22.46M | -22.35M | -20.98M | -22.98M | -26.34M | -26.06M | -26.52M | -27.59M | -28.30M | -30.35M | -31.50M | -32.80M | -34.77M | -36.14M |
|
Liabilities and Shareholders Equity
|
0.06M | 0.07M | 0.06M | 0.06M | 0.04M | 0.12M | 11.44M | 9.42M | 10.19M | 11.57M | 10.28M | 9.23M | 8.25M | 9.49M | 8.75M | 7.43M | 5.16M | 3.78M | 3.34M | 3.41M | 2.49M | 1.75M | 1.20M | 1.02M | 0.81M |
|
Treasury Shares
|
| | | | | | | | -0.05M | 0.05M | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Retained Earnings
|
-0.01M | -0.02M | -0.04M | -0.04M | -0.05M | -1.58M | -231.77M | -231.98M | -220.27M | -217.33M | -218.52M | -211.82M | -212.35M | -211.30M | -213.83M | -217.26M | -217.58M | -218.67M | -220.09M | -221.39M | -223.48M | -224.87M | -226.43M | -228.63M | -230.43M |
|
Preferred Shares
|
| | | | | | 50.00 | 50.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |