|
Cash & Equivalents
|
7.12M | 14.34M | 40.02M | 2.53M | 3.11M | 3.11M | 5.64M | 8.77M | 3.87M | 7.10M | 6.05M | 1.71M | 5.89M | 1.83M | 1.58M | 3.34M |
|
Short-term Investments
|
| 15.01M | 9.41M | 30.80M | 32.19M | 20.44M | 14.60M | 1.00M | | | 0.30M | | 9.27M | 1.08M | | |
|
Cash & Current Investments
|
7.12M | 29.35M | 49.44M | 33.33M | 35.30M | 23.55M | 20.24M | 9.77M | 3.87M | 7.10M | 6.35M | 1.71M | 15.16M | 2.91M | 1.58M | 3.34M |
|
Receivables - Net
|
| 1.08M | 0.97M | 0.29M | 0.15M | 0.18M | 0.73M | 0.56M | 1.68M | 1.62M | 1.18M | 0.92M | 2.44M | 3.24M | 0.73M | 0.68M |
|
Receivables - Other
|
| 0.20M | 0.13M | 0.26M | 0.38M | 0.16M | 0.05M | 0.02M | | | | | | | | |
|
Receivables
|
| 1.28M | 1.10M | 0.55M | 0.53M | 0.34M | 0.78M | 0.58M | 1.68M | 1.62M | 1.18M | 0.92M | 2.44M | 3.24M | 0.73M | 0.68M |
|
Raw Materials
|
| | | | | | | | | | | 0.05M | 0.88M | 1.28M | 0.21M | 0.63M |
|
Work In Process
|
| | | | 0.54M | 0.65M | 1.48M | 1.27M | 1.61M | 0.55M | 0.75M | 0.89M | 2.17M | 2.60M | 1.52M | 0.47M |
|
Finished Goods
|
| | | | 0.03M | 0.23M | 0.12M | 0.18M | 0.15M | 0.60M | 0.22M | 0.34M | 0.78M | 1.47M | 0.88M | 0.98M |
|
Inventory
|
| | | 0.25M | 0.57M | 0.88M | 1.60M | 1.45M | 1.77M | 1.15M | 0.97M | 1.27M | 3.82M | 5.35M | 2.61M | 2.08M |
|
Current Deferred Tax Assets
|
| | 0.10M | | | | | | | | | | | 0.60M | | |
|
Prepaid Assets
|
| 3.38M | 1.60M | 1.36M | 1.10M | 0.89M | 0.70M | 0.47M | 1.35M | 0.92M | 0.47M | 0.96M | 1.16M | 0.57M | 0.62M | 0.19M |
|
Current Assets
|
| 34.01M | 52.00M | 34.98M | 38.38M | 25.49M | 23.27M | 12.25M | 8.66M | 10.80M | 8.97M | 6.58M | 23.68M | 12.71M | 5.54M | 6.29M |
|
Property, Plant & Equipment (Net)
|
| 2.16M | 1.38M | 1.24M | 0.71M | 0.85M | 1.63M | 1.27M | 0.83M | 0.28M | 0.20M | 2.62M | 2.35M | 2.23M | 1.16M | 0.51M |
|
Long-Term Investments
|
| 8.19M | 8.54M | 7.38M | 13.93M | 2.25M | | | | | | | 2.93M | | | |
|
Goodwill
|
| 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 23.13M | 13.28M | 13.28M | 0.42M | | | 9.95M | | | |
|
Intangibles
|
| 6.24M | 11.30M | 10.41M | 10.02M | 10.02M | 0.33M | 0.22M | 0.11M | | | | 8.45M | 8.47M | 8.47M | 8.47M |
|
Goodwill & Intangibles
|
| 29.37M | 34.43M | 33.54M | 33.15M | 33.15M | 23.47M | 13.50M | 13.39M | 0.42M | | | 18.39M | 8.47M | 8.47M | 8.47M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 15.89M | 20.27M | | |
|
Other Non-Current Assets
|
| 0.23M | 0.18M | 0.15M | 0.19M | 0.24M | 0.33M | 0.12M | 0.26M | 0.26M | 0.08M | 0.05M | 0.08M | 0.12M | 0.12M | 0.13M |
|
Non-Current Assets
|
| 39.96M | 37.63M | 34.56M | 39.61M | 27.13M | 25.43M | 14.89M | 14.48M | 0.96M | 0.43M | 3.40M | 24.27M | 9.77M | 5.17M | 0.91M |
|
Assets
|
| 73.97M | 89.64M | 69.53M | 77.99M | 52.63M | 48.69M | 27.14M | 23.14M | 11.76M | 9.40M | 9.99M | 47.95M | 22.49M | 10.71M | 7.21M |
|
Accounts Payables
|
| 0.84M | 0.34M | 0.39M | 0.28M | 0.49M | 0.94M | 0.56M | 0.17M | 0.24M | 0.22M | 1.09M | 2.90M | 1.84M | 2.45M | 1.04M |
|
Notes Payables
|
| | | | | | | | | | | 0.24M | | | | |
|
Payables
|
| 0.84M | 0.34M | 0.39M | 0.28M | 0.49M | 0.94M | 0.56M | 0.17M | 0.24M | 0.22M | 1.33M | 2.90M | 1.84M | 2.45M | 1.04M |
|
Accumulated Expenses
|
| 2.62M | 2.78M | 3.95M | 2.08M | 2.35M | 2.66M | 2.50M | 2.51M | 1.40M | 1.16M | 0.46M | 2.90M | 0.47M | 0.61M | 1.99M |
|
Other Accumulated Expenses
|
| | 1.33M | 2.27M | 0.74M | 0.64M | 0.02M | 0.06M | 0.33M | 0.36M | 0.36M | 0.14M | 0.00M | 0.33M | 0.61M | 0.04M |
|
Short term Debt
|
| | | | | | | | | | | 0.58M | | | | |
|
Current Leases
|
| | | | | | 0.14M | | | | 0.17M | 0.23M | 0.38M | 0.69M | 0.37M | 0.14M |
|
Current Taxes
|
| | | | | | | 0.05M | 0.15M | 0.02M | 0.02M | 0.02M | 0.19M | | | |
|
Current Deferred Revenue
|
| 1.80M | 0.92M | 0.48M | 0.17M | 0.00M | 0.03M | 0.27M | 3.94M | 0.27M | 0.17M | 0.01M | 0.38M | 332.00M | 1.10M | 0.34M |
|
Total Current Liabilities
|
| 6.76M | 4.04M | 4.82M | 2.35M | 2.85M | 3.60M | 3.33M | 6.62M | 1.91M | 1.71M | 2.35M | 5.59M | 4.68M | 4.53M | 3.50M |
|
Capital Leases
|
| | | | | | | | | | | | | 0.47M | 0.35M | |
|
Non-Current Debt
|
| | | | | | | | | | | 0.34M | | | | |
|
Convertible Debt
|
| | | | | | | 8.25M | 9.16M | 2.67M | 2.86M | 4.32M | 8.18M | | | |
|
Operating Leases
|
| | | | | | | | | 0.02M | | 0.53M | 0.29M | 0.47M | 0.35M | 0.18M |
|
Other Non-Current Liabilities
|
| | | | | | 0.25M | 0.23M | 0.02M | 0.02M | | 6.71M | | 2.08M | 1.75M | 0.06M |
|
Total Non-Current Liabilities
|
| 0.15M | 0.11M | 0.17M | 0.22M | 0.24M | 0.25M | 0.23M | 15.78M | 4.58M | | 7.20M | | 5.15M | 4.88M | 3.69M |
|
Total Liabilities
|
| | | | | | 3.85M | 11.82M | 15.79M | 4.60M | 4.56M | 13.91M | 5.88M | 7.23M | 6.63M | 3.74M |
|
Total Debt
|
| | | | | | | | | | | 0.92M | | | | |
|
Common Equity
|
64.70M | 67.06M | 85.49M | 64.54M | 75.42M | 49.54M | 44.84M | 15.33M | 7.35M | 7.16M | 4.84M | -3.92M | 42.07M | 15.26M | 4.08M | 3.47M |
|
Shareholder's Equity
|
64.70M | 67.06M | 85.49M | 64.54M | 75.42M | 49.54M | 44.84M | 15.33M | 7.35M | 7.16M | 4.84M | -3.92M | 42.07M | 15.26M | 4.08M | 3.47M |
|
Liabilities and Shareholders Equity
|
| 73.97M | 89.64M | 69.53M | 77.99M | 52.63M | 48.69M | 27.14M | 23.14M | 11.76M | 9.40M | 9.99M | 47.95M | 22.49M | 10.71M | 7.21M |
|
Retained Earnings
|
| -76.66M | -65.40M | -93.01M | -117.81M | -150.49M | -181.97M | -214.02M | -224.69M | -235.87M | -238.45M | -106.29M | -117.20M | -149.60M | -166.39M | -177.12M |
|
Treasury Shares
|
0.05M | 0.03M | 0.01M | 0.25M | 0.00M | 0.04M | 0.02M | 0.01M | 0.02M | 0.01M | 0.10M | 0.07M | | 0.03M | 0.01M | 0.00M |