|
Assets
|
| 186.69M | 257.11M | 310.04M | 226.06M | 154.13M | 131.75M | 78.13M | 119.11M | 139.11M | 147.57M | 110.38M | 167.33M | 134.28M | 117.22M | 163.98M |
|
Cash & Equivalents
|
14.72M | 8.88M | 18.63M | 33.48M | 20.85M | 15.20M | 43.46M | 17.63M | 38.29M | 76.32M | 22.52M | 30.37M | 18.89M | 24.46M | 32.79M | 56.75M |
|
Short-term Investments
|
-169.93M | 168.42M | 229.01M | 264.76M | 191.12M | 127.96M | 82.82M | 57.13M | 77.46M | 52.22M | 75.56M | 26.95M | 106.08M | 33.75M | 24.15M | 20.57M |
|
Cash & Current Investments
|
-155.21M | 177.29M | 247.64M | 298.24M | 211.97M | 143.16M | 126.28M | 74.77M | 115.75M | 128.54M | 98.08M | 57.33M | 124.97M | 58.21M | 56.93M | 77.32M |
|
Receivables - Net
|
| | | | 5.75M | 5.75M | 0.20M | | | 4.08M | 10.11M | 15.97M | 15.47M | 20.00M | 30.55M | 41.62M |
|
Receivables
|
| | | | 5.75M | 5.75M | 0.20M | | | 4.08M | 10.11M | 15.97M | 15.47M | 20.00M | 30.55M | 41.62M |
|
Raw Materials
|
| | | | | | | | | | | | 5.14M | 4.55M | 4.61M | 1.08M |
|
Work In Process
|
| | | | | | | | | 0.53M | 0.81M | 1.19M | 0.16M | 2.66M | 1.88M | 1.23M |
|
Finished Goods
|
| | | | | | | | | 0.36M | 0.54M | 0.45M | 1.31M | 1.90M | 1.51M | 5.01M |
|
Inventory
|
| | | | | | | | | 0.89M | 1.35M | 1.64M | 6.62M | 9.12M | 5.52M | 6.00M |
|
Prepaid Assets
|
2.65M | 2.63M | 2.59M | 4.22M | 2.35M | 1.63M | 2.54M | 1.45M | 1.68M | 3.48M | 9.46M | 14.04M | 7.41M | 8.26M | 6.26M | 10.16M |
|
Current Assets
|
135.97M | 179.93M | 250.23M | 302.46M | 220.07M | 150.54M | 129.02M | 76.21M | 117.43M | 136.99M | 119.00M | 88.98M | 154.47M | 115.90M | 99.27M | 135.10M |
|
Property, Plant & Equipment (Net)
|
2.29M | 4.53M | 4.88M | 5.83M | 4.46M | 2.51M | 1.61M | 1.16M | 0.88M | 1.39M | 2.16M | 2.68M | 2.18M | 0.86M | 0.17M | 0.09M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 14.95M | 13.88M | 27.10M |
|
Long-Term Deferred Tax
|
210.94M | 197.04M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
2.48M | 2.23M | 1.99M | 1.76M | 1.53M | 1.09M | 1.11M | 0.76M | 0.80M | 0.73M | 0.70M | 0.82M | 0.97M | 0.64M | 3.06M | 1.44M |
|
Non-Current Assets
|
-135.97M | 6.77M | 6.87M | 7.58M | 5.98M | 3.60M | 2.72M | 1.92M | 1.68M | 2.12M | 28.56M | 21.39M | 12.86M | 18.38M | 17.96M | 28.87M |
|
Accounts Payables
|
| 1.40M | 1.56M | 1.70M | 3.90M | 1.61M | 2.76M | 5.56M | 2.64M | 6.39M | 4.15M | 3.71M | 3.79M | 22.51M | 7.14M | 3.34M |
|
Payables
|
| 1.40M | 1.56M | 1.70M | 3.90M | 1.61M | 2.76M | 5.56M | 2.64M | 6.39M | 4.15M | 3.71M | 3.79M | 22.51M | 7.14M | 3.34M |
|
Accumulated Expenses
|
6.84M | 4.81M | 7.27M | 6.78M | 2.85M | 2.83M | 6.25M | 4.08M | 7.06M | 9.95M | 8.82M | 9.59M | 10.69M | 8.87M | 8.68M | 10.14M |
|
Other Accumulated Expenses
|
6.72M | 4.36M | 0.50M | 0.94M | 0.75M | 0.53M | 1.13M | 1.03M | 3.33M | 3.60M | 6.72M | 11.01M | 13.51M | 6.49M | 5.33M | 10.40M |
|
Short term Debt
|
| | | | | | | | | | | | | | 7.23M | 7.27M |
|
Current Leases
|
| 0.76M | | | | 2.80M | 3.00M | 3.22M | 0.28M | 3.60M | 7.27M | 8.62M | 9.89M | 1.13M | 0.69M | 0.28M |
|
Current Deferred Revenue
|
| | 0.13M | 0.67M | 1.21M | 2.25M | 13.43M | 2.80M | | 1.03M | 25.29M | 3.02M | 2.60M | 1.37M | 1.35M | 1.35M |
|
Total Current Liabilities
|
17.77M | 11.33M | 11.53M | 12.20M | 10.29M | 14.03M | 33.80M | 22.59M | 18.34M | 27.73M | 58.21M | 40.84M | 63.55M | 65.21M | 53.27M | 63.30M |
|
Capital Leases
|
-1.45M | 0.76M | | | | 6.47M | 3.46M | 0.24M | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | 9.81M | 19.82M | 19.91M | 39.45M | 52.37M | 52.41M |
|
Non-Current Deffered Revenue
|
12.06M | 9.06M | 9.31M | 8.65M | 7.44M | 5.35M | 3.08M | 0.28M | 0.09M | 1.41M | 1.40M | | | | | |
|
Operating Leases
|
| | | | | | | | | | 19.23M | 19.30M | 0.76M | 0.97M | 0.28M | |
|
Other Non-Current Liabilities
|
0.16M | 0.14M | 0.12M | 0.10M | 0.07M | 0.05M | 0.03M | 0.00M | 0.04M | | 5.10M | 5.04M | 52.73M | 42.26M | 39.94M | 39.98M |
|
Total Non-Current Liabilities
|
-110.02M | 20.43M | 20.84M | 20.85M | 17.73M | 25.84M | 40.34M | 23.11M | 18.43M | | 88.66M | 71.31M | 84.23M | 105.63M | 105.92M | 120.71M |
|
Total Liabilities
|
-109.87M | 20.56M | 20.96M | 20.95M | 17.81M | 25.89M | 40.37M | 23.11M | 18.46M | 29.23M | 93.75M | 76.35M | 136.95M | 147.90M | 145.87M | 160.69M |
|
Total Debt
|
| | | | | | | | | | 9.81M | 19.82M | 19.91M | 39.45M | 59.60M | 59.68M |
|
Common Equity
|
109.87M | 166.13M | 236.15M | 289.10M | 208.25M | 128.25M | 91.38M | 55.03M | 100.65M | 109.88M | 53.81M | 34.03M | 30.37M | -13.62M | -28.64M | 3.29M |
|
Shareholder's Equity
|
109.87M | 166.13M | 236.15M | 289.10M | 208.25M | 128.25M | 91.38M | 55.03M | 100.65M | 109.88M | 53.81M | 34.03M | 30.37M | -13.62M | -28.64M | 3.29M |
|
Liabilities and Shareholders Equity
|
| 186.69M | 257.11M | 310.04M | 226.06M | 154.13M | 131.75M | 78.13M | 119.11M | 139.11M | 147.57M | 110.38M | 167.33M | 134.28M | 117.22M | 163.98M |
|
Retained Earnings
|
-613.32M | 575.43M | -661.41M | -760.25M | -849.27M | -940.18M | -991.65M | -1060.86M | -1138.85M | -1209.33M | -1276.23M | -1305.97M | -1323.89M | -1382.46M | -1407.55M | -1390.07M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.23M | 1.10M | 0.19M | 0.39M |