|
Cash & Equivalents
|
138.59M | 207.90M | 197.34M | 155.89M | 130.08M | 249.38M | 216.53M | 384.26M | 325.10M | 279.10M | 337.54M | 300.12M | 215.18M | 152.43M | 138.02M |
|
Cash & Current Investments
|
138.59M | 207.90M | 197.34M | 155.89M | 130.08M | 249.38M | 216.53M | 384.26M | 325.10M | 279.10M | 337.54M | 300.12M | 215.18M | 152.43M | 138.02M |
|
Receivables - Net
|
| | | | | | | 1.64M | 3.88M | 10.88M | 21.05M | 38.80M | 36.36M | 51.26M | 55.79M |
|
Receivables
|
| | | | | | | 1.64M | 3.88M | 10.88M | 21.05M | 38.80M | 36.36M | 51.26M | 55.79M |
|
Raw Materials
|
| | | | | 0.11M | 0.11M | 0.56M | 0.64M | 1.30M | 2.02M | 1.73M | 1.44M | 0.99M | 1.01M |
|
Finished Goods
|
| | | | | | | 0.65M | 0.82M | 0.88M | 1.09M | 1.48M | 1.73M | 2.44M | 2.60M |
|
Inventory
|
| | | | | 0.11M | 0.11M | 1.21M | 1.46M | 2.18M | 3.11M | 3.21M | 3.17M | 3.43M | 3.61M |
|
Prepaid Assets
|
7.65M | 1.86M | 0.97M | 5.13M | 10.27M | 8.76M | 12.94M | 13.19M | 12.75M | 15.50M | 14.98M | 20.87M | 13.05M | 14.62M | 13.23M |
|
Current Assets
|
145.74M | 209.26M | 197.81M | 160.51M | 139.84M | 257.72M | 226.73M | 397.43M | 340.31M | 304.79M | 373.82M | 360.13M | 264.90M | 218.88M | 207.78M |
|
Property, Plant & Equipment (Net)
|
0.71M | 0.88M | 0.83M | 1.21M | 1.27M | 1.16M | 1.98M | 2.15M | 1.96M | 1.81M | 1.66M | 1.48M | 1.35M | 1.24M | 1.16M |
|
Other Non-Current Assets
|
0.81M | 0.81M | 0.81M | 0.51M | 0.51M | 3.75M | 3.75M | 2.86M | 2.87M | 2.86M | 2.86M | 2.86M | 2.86M | 2.86M | 2.86M |
|
Non-Current Assets
|
3.31M | 4.25M | 4.12M | 4.30M | 4.17M | 7.32M | 10.27M | 16.41M | 16.18M | 14.59M | 13.22M | 18.18M | 29.31M | 31.34M | 32.51M |
|
Assets
|
149.05M | 213.50M | 201.93M | 164.81M | 144.01M | 265.04M | 236.99M | 413.84M | 356.50M | 319.38M | 387.04M | 378.32M | 294.21M | 250.22M | 240.29M |
|
Accounts Payables
|
2.86M | 5.76M | 7.13M | 10.00M | 4.80M | 4.17M | 5.79M | 12.60M | 8.40M | 7.66M | 7.13M | 10.51M | 11.62M | 4.01M | 1.07M |
|
Payables
|
2.86M | 5.76M | 7.13M | 10.00M | 4.80M | 4.17M | 5.79M | 12.60M | 8.40M | 7.66M | 7.13M | 10.51M | 11.62M | 4.01M | 1.07M |
|
Accumulated Expenses
|
7.57M | 13.78M | 13.29M | 14.68M | 8.02M | 15.45M | 13.46M | 17.20M | 16.54M | 27.30M | 35.76M | 53.23M | 43.03M | 64.30M | 65.35M |
|
Other Accumulated Expenses
|
0.06M | 0.04M | 0.03M | 0.15M | 0.06M | 0.02M | 0.02M | 0.12M | 0.90M | 0.73M | 1.79M | 3.04M | 2.81M | 4.87M | 4.79M |
|
Current Leases
|
0.49M | 0.63M | 0.69M | 0.71M | 0.71M | 0.72M | 0.72M | 0.73M | 0.73M | 0.72M | 0.68M | 0.50M | 0.32M | 0.24M | 0.59M |
|
Current Deferred Revenue
|
| | | | | 0.28M | 2.39M | 7.11M | 16.48M | 9.91M | 20.19M | 19.78M | 17.27M | 21.53M | 24.34M |
|
Total Current Liabilities
|
11.39M | 21.07M | 22.88M | 26.24M | 14.44M | 21.55M | 23.98M | 38.78M | 43.46M | 47.01M | 65.29M | 85.73M | 74.03M | 91.82M | 93.12M |
|
Non-Current Debt
|
91.04M | 92.43M | 93.88M | 95.26M | 96.64M | 97.81M | 99.26M | 137.84M | 149.02M | 174.42M | 175.73M | 201.41M | 203.25M | 205.14M | 207.09M |
|
Non-Current Deffered Revenue
|
| | | 109.53M | | 119.80M | 123.40M | 299.82M | 302.53M | 321.19M | 322.39M | 333.26M | 343.81M | 347.00M | 348.98M |
|
Operating Leases
|
1.08M | 1.39M | 1.25M | 1.10M | 0.94M | 0.79M | 0.63M | 0.46M | 0.29M | 0.13M | | | | 0.59M | 2.12M |
|
Other Non-Current Liabilities
|
7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 7.50M | 9.70M | 9.70M | 10.45M | 10.75M | 11.50M | 11.50M | 11.50M | 11.50M |
|
Total Non-Current Liabilities
|
103.51M | 213.00M | 220.85M | 232.12M | 226.71M | 239.94M | 247.26M | 476.90M | 495.30M | 542.75M | 563.41M | 620.40M | 621.08M | 644.55M | 651.32M |
|
Total Liabilities
|
111.01M | 220.50M | 228.35M | 239.62M | 234.21M | 247.44M | 254.76M | 486.60M | 505.00M | 553.21M | 574.16M | 631.90M | 632.58M | 656.05M | 662.82M |
|
Total Debt
|
91.04M | 92.43M | 93.88M | 95.26M | 96.64M | 97.81M | 99.26M | 137.84M | 149.02M | 174.42M | 175.73M | 201.41M | 203.25M | 205.14M | 207.09M |
|
Common Equity
|
38.03M | -7.00M | -26.42M | -74.81M | -90.19M | 17.60M | -17.77M | -72.76M | -148.50M | -233.83M | -187.11M | -253.58M | -338.38M | -405.83M | -422.53M |
|
Shareholder's Equity
|
38.03M | -7.00M | -26.42M | -74.81M | -90.19M | 17.60M | -17.77M | -72.76M | -148.50M | -233.83M | -187.11M | -253.58M | -338.38M | -405.83M | -422.53M |
|
Liabilities and Shareholders Equity
|
149.05M | 213.50M | 201.93M | 164.81M | 144.01M | 265.04M | 236.99M | 413.84M | 356.50M | 319.38M | 387.04M | 378.32M | 294.21M | 250.22M | 240.29M |
|
Retained Earnings
|
-570.03M | -620.96M | -672.05M | -727.09M | -764.91M | -805.87M | -849.12M | -928.68M | -1011.54M | -1102.98M | -1188.56M | -1263.01M | -1357.33M | -1433.14M | -1463.11M |
|
Treasury Shares
|
0.92M | 0.70M | 0.48M | 0.25M | 0.03M | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 |