|
Cash & Equivalents
|
21.34M | 8.04M | 9.50M | 10.50M | 13.80M | | | | | 41.31M | | | | 177.98M | 304.32M | 819.31M | 836.23M |
|
Short-term Investments
|
| | 0.05M | | 0.04M | | | | | | | | | | | | |
|
Cash & Current Investments
|
21.34M | 8.04M | 9.55M | 10.50M | 13.84M | | | | | 41.31M | | | | 177.98M | 304.32M | 819.31M | 836.23M |
|
Receivables - Net
|
| | 0.42M | 0.92M | 0.42M | 0.76M | 0.54M | 0.80M | 0.76M | 1.65M | 1.74M | 1.57M | 1.46M | 1.42M | 1.05M | 1.44M | 1.93M |
|
Receivables - Other
|
| | 0.44M | 0.96M | 0.67M | 0.06M | 0.60M | 0.87M | 0.37M | 1.01M | 0.64M | 0.64M | 0.59M | 0.55M | 0.61M | 0.62M | 0.71M |
|
Receivables
|
| | 0.86M | 1.88M | 1.09M | 0.81M | 1.14M | 1.68M | 1.13M | 2.66M | 2.37M | 2.21M | 2.04M | 1.97M | 1.66M | 2.06M | 2.64M |
|
Raw Materials
|
| | 2.10M | | | 2.17M | | | | 2.05M | 2.05M | 2.10M | 1.89M | 1.68M | 1.69M | 2.45M | 2.81M |
|
Work In Process
|
| | 0.01M | | | 0.03M | | | | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M |
|
Inventory
|
| | 2.11M | 2.15M | 2.53M | 2.20M | 2.24M | 2.33M | 2.24M | 2.08M | 2.08M | 2.13M | 1.90M | 1.69M | 1.70M | 2.45M | 2.83M |
|
Current Deferred Tax Assets
|
| | 1.25M | 5.67M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 1.12M | 1.53M | 4.54M | 3.64M | 3.14M | 2.20M | 1.87M | 2.01M | 2.57M | 2.35M | 2.45M | 3.95M | 3.79M | 5.34M | 7.15M |
|
Current Assets
|
29.62M | | 16.02M | 23.18M | 21.44M | 13.93M | 14.91M | 12.84M | 58.19M | 47.05M | 33.69M | 46.91M | 35.08M | 185.04M | 310.87M | 828.54M | 848.14M |
|
Property, Plant & Equipment (Net)
|
| | 3.25M | 2.77M | 2.54M | 2.29M | 2.04M | 1.79M | 1.88M | 2.55M | 2.91M | 3.21M | 3.41M | 4.13M | 4.00M | 4.50M | 5.61M |
|
Intangibles
|
| | 0.27M | 0.26M | 0.26M | 0.24M | 0.23M | 0.20M | 0.20M | 0.18M | 0.30M | 0.41M | 0.44M | 0.49M | 0.53M | 0.59M | 0.80M |
|
Goodwill & Intangibles
|
| | 0.27M | 0.26M | 0.26M | 0.24M | 0.23M | 0.20M | 0.20M | 0.18M | 0.30M | 0.41M | 0.44M | 0.49M | 0.53M | 0.59M | 0.80M |
|
Other Non-Current Assets
|
| | 1.35M | 1.35M | 1.34M | 1.35M | 1.35M | 1.35M | 1.35M | 1.36M | 3.83M | 3.71M | 2.99M | 2.93M | 3.12M | 3.06M | 4.55M |
|
Non-Current Assets
|
6.18M | | 11.83M | 12.50M | 10.60M | 13.02M | 12.55M | 12.07M | 11.98M | 12.31M | 14.92M | 14.90M | 14.48M | 14.81M | 14.73M | 15.06M | 17.68M |
|
Assets
|
35.80M | | 29.47M | 35.69M | 33.65M | 26.95M | 27.46M | 24.91M | 70.18M | 59.36M | 48.60M | 61.81M | 49.56M | 199.85M | 325.60M | 843.60M | 865.82M |
|
Accounts Payables
|
| | 2.11M | 2.48M | 2.49M | 3.76M | 5.61M | 4.11M | 1.54M | 1.47M | 1.04M | 1.17M | 0.70M | 0.81M | 1.02M | 1.19M | 0.99M |
|
Notes Payables
|
| | | | 0.42M | 0.42M | | | | | | | | | | | |
|
Payables
|
| | 2.11M | 2.48M | 2.91M | 4.18M | 5.61M | 4.11M | 1.54M | 1.47M | 1.04M | 1.17M | 0.70M | 0.81M | 1.02M | 1.19M | 0.99M |
|
Accumulated Expenses
|
| | 3.59M | 8.29M | 5.32M | 6.69M | 9.86M | 10.80M | 9.60M | 5.34M | 6.01M | 5.04M | 6.57M | 8.78M | 6.56M | 11.58M | 9.50M |
|
Other Accumulated Expenses
|
| | 0.32M | | 0.11M | | | | | | | | | | | | |
|
Short term Debt
|
0.35M | | 0.39M | 21.35M | 2.23M | 1.86M | 0.98M | 16.10M | 30.20M | 0.40M | 0.37M | 32.67M | 14.07M | 0.35M | 0.35M | | 0.14M |
|
Current Leases
|
| | 1.69M | 1.57M | 1.46M | 1.53M | | | | 1.37M | 1.45M | 1.48M | 1.58M | 1.51M | 1.52M | 1.60M | 1.49M |
|
Current Deferred Revenue
|
4.71M | | 2.72M | 2.62M | 1.67M | 1.79M | 1.84M | 2.83M | 2.27M | 2.75M | 2.40M | 2.62M | 2.97M | 19.36M | 6.25M | 5.56M | 4.02M |
|
Total Current Liabilities
|
11.97M | | 10.45M | 36.30M | 13.59M | 16.04M | 18.28M | 33.83M | 43.52M | 11.25M | 10.86M | 42.94M | 25.83M | 30.14M | 15.00M | 19.27M | 15.51M |
|
Non-Current Debt
|
1.61M | | 30.31M | 12.90M | 12.63M | 31.17M | 31.41M | 31.92M | 32.83M | 63.85M | 63.04M | 31.45M | 32.01M | 30.13M | 30.37M | 32.06M | 32.05M |
|
Non-Current Deffered Revenue
|
| | 0.05M | 0.02M | | 0.01M | 0.01M | 0.12M | 0.09M | 0.08M | 0.40M | 0.03M | 0.06M | 0.67M | 0.70M | 0.65M | 0.63M |
|
Operating Leases
|
| | 6.99M | 6.56M | 6.21M | 7.30M | 7.17M | 7.16M | 6.88M | 7.03M | 6.98M | 6.81M | 6.97M | 6.39M | 6.21M | 6.32M | 6.10M |
|
Other Non-Current Liabilities
|
| | 0.02M | | 5.50M | 1.89M | 1.25M | 3.40M | 1.97M | 1.63M | 4.28M | 2.09M | 1.61M | 69.88M | 65.93M | 91.04M | 140.97M |
|
Total Non-Current Liabilities
|
| | 47.81M | | 32.42M | 54.52M | 56.87M | 73.04M | 83.33M | 82.21M | 81.28M | 81.24M | 64.86M | 67.33M | 52.28M | 58.31M | 54.30M |
|
Total Liabilities
|
15.02M | | 47.82M | 55.78M | 37.92M | 56.41M | 58.12M | 76.44M | 85.30M | 83.84M | 85.56M | 83.33M | 66.48M | 137.21M | 118.21M | 149.35M | 195.27M |
|
Total Debt
|
1.96M | | 30.71M | 34.26M | 14.86M | 33.03M | 32.40M | 48.02M | 63.03M | 64.25M | 63.41M | 64.12M | 46.08M | 30.48M | 30.71M | 32.06M | 32.20M |
|
Common Equity
|
20.78M | 13.10M | -18.36M | -20.09M | -4.27M | -29.46M | -30.66M | -51.53M | -15.12M | -24.50M | -37.00M | -21.51M | -16.91M | 62.65M | 207.39M | 694.25M | 670.55M |
|
Shareholder's Equity
|
20.78M | 13.10M | -18.36M | -20.09M | -4.27M | -29.46M | -30.66M | -51.53M | -15.12M | -24.50M | -37.00M | -21.51M | -16.91M | 62.65M | 207.39M | 694.25M | 670.55M |
|
Liabilities and Shareholders Equity
|
35.80M | | 29.47M | 35.69M | 33.65M | 26.95M | 27.46M | 24.91M | 70.18M | 59.36M | 48.60M | 61.81M | 49.56M | 199.85M | 325.60M | 843.60M | 865.82M |
|
Retained Earnings
|
-305.67M | | -346.64M | -350.10M | -364.01M | -400.35M | -424.80M | -450.94M | -467.05M | -483.10M | -500.40M | -518.20M | -540.90M | -626.94M | -632.36M | -799.69M | -939.68M |
|
Preferred Shares
|
| | 189.88M | 189.88M | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | 8.14M | 11.51M | 11.10M | 10.95M | 7.05M | 10.46M | 10.24M | 10.13M | 8.79M | 11.24M | 10.89M | 10.25M |