|
Cash & Equivalents
|
23.04M | 12.26M | 5.72M | 4.71M | 11.88M | 65.80M | 31.20M | 17.18M | 8.41M | 22.71M | 11.79M | 48.68M | 13.28M | 10.10M | 8.98M | 15.66M |
|
Short-term Investments
|
| 11.94M | 11.81M | | 12.03M | 19.93M | 39.48M | 40.76M | 24.65M | 10.82M | 14.25M | 10.00M | 9.16M | 11.39M | 1.95M | 5.94M |
|
Cash & Current Investments
|
23.04M | 24.20M | 17.53M | 4.71M | 23.92M | 85.73M | 70.68M | 57.94M | 33.06M | 33.53M | 26.05M | 58.68M | 22.44M | 21.49M | 10.94M | 21.60M |
|
Receivables - Net
|
| 4.51M | 4.22M | 4.43M | 4.58M | 4.47M | 5.05M | 6.39M | 6.36M | 6.98M | 4.20M | 4.17M | 5.91M | 6.26M | 10.90M | 8.29M |
|
Receivables - Other
|
| | | | | | | | 6.36M | 6.98M | 4.20M | 4.17M | 5.91M | | | |
|
Receivables
|
| 4.51M | 4.22M | 4.43M | 4.58M | 4.47M | 5.05M | 6.39M | 12.71M | 13.96M | 8.41M | 8.34M | 11.83M | 6.26M | 10.90M | 8.29M |
|
Raw Materials
|
| | 0.82M | 1.02M | 1.14M | 2.20M | 5.50M | | | | | | | | | |
|
Work In Process
|
| | 0.17M | 0.18M | 0.25M | 0.20M | 0.17M | | | | | | | | | |
|
Finished Goods
|
| | 1.51M | 1.45M | 1.40M | 1.53M | 2.20M | | | | | | | | | |
|
Inventory
|
3.09M | 2.94M | 2.50M | 2.65M | 2.80M | 3.92M | 7.87M | 12.14M | 7.64M | 4.04M | 3.65M | 3.91M | 4.08M | 5.81M | 5.87M | 5.78M |
|
Prepaid Assets
|
0.33M | 1.02M | 1.64M | 1.36M | 0.62M | 0.59M | 1.03M | 2.03M | 1.78M | 1.90M | 2.98M | 2.71M | 2.86M | 1.75M | 1.06M | 1.36M |
|
Current Assets
|
29.95M | 32.67M | 25.90M | 13.15M | 31.92M | 94.71M | 84.63M | 78.51M | 48.83M | 46.83M | 36.87M | 69.47M | 35.29M | 35.31M | 28.77M | 37.03M |
|
Property, Plant & Equipment (Net)
|
3.63M | 3.05M | 2.29M | 1.86M | 1.65M | 1.50M | 1.65M | 1.39M | 2.55M | 2.64M | 2.43M | 2.64M | 2.49M | 2.19M | 6.40M | 5.79M |
|
Goodwill
|
0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M |
|
Intangibles
|
0.21M | 0.17M | 0.83M | 0.67M | 0.50M | 0.33M | 0.17M | 0.00M | 0.00M | | | | | | 10.76M | 10.21M |
|
Goodwill & Intangibles
|
1.14M | 1.09M | 1.75M | 1.59M | 1.42M | 1.25M | 1.09M | 0.93M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 11.68M | 11.13M |
|
Other Non-Current Assets
|
0.16M | 0.16M | 2.00M | 0.43M | 1.37M | 0.54M | 0.46M | 0.50M | 0.49M | 0.54M | 0.43M | 0.63M | 0.62M | 0.52M | 0.53M | 0.53M |
|
Non-Current Assets
|
4.93M | 4.30M | 6.04M | 3.88M | 4.44M | 3.29M | 3.20M | 4.64M | 9.95M | 5.73M | 7.44M | 8.28M | 13.29M | 11.32M | 23.40M | 22.18M |
|
Assets
|
34.88M | 36.97M | 31.94M | 17.03M | 36.36M | 98.00M | 87.82M | 83.15M | 58.78M | 52.56M | 44.32M | 77.75M | 48.57M | 46.63M | 52.17M | 59.21M |
|
Accounts Payables
|
3.39M | 3.66M | 5.36M | 14.83M | 8.69M | 5.29M | 4.00M | 5.86M | 4.22M | 4.49M | 3.02M | 4.16M | 3.74M | 4.05M | 4.52M | 2.87M |
|
Notes Payables
|
| | | | | | | | | | 0.76M | | 0.44M | 0.50M | 0.24M | 0.27M |
|
Payables
|
3.39M | 3.66M | 5.36M | 14.83M | 8.69M | 5.29M | 4.00M | 5.86M | 4.22M | 4.49M | 3.78M | 4.16M | 4.18M | 4.56M | 4.76M | 3.14M |
|
Accumulated Expenses
|
1.85M | 2.58M | 8.23M | 12.02M | 6.65M | 4.33M | 3.83M | 4.21M | 4.72M | 5.13M | 4.52M | 5.01M | 5.09M | 7.70M | 7.15M | 6.28M |
|
Other Accumulated Expenses
|
| | 1.42M | 1.07M | 1.92M | 2.22M | 1.72M | 2.01M | 2.32M | 0.42M | 0.10M | | | | | |
|
Short term Debt
|
| | | | 2.31M | | | | | 0.85M | 0.19M | 0.13M | 7.38M | 1.63M | 2.50M | 2.37M |
|
Current Leases
|
0.04M | 0.02M | 0.01M | 0.00M | | | | | | | 1.49M | 1.17M | 2.00M | 1.48M | 1.38M | 1.57M |
|
Current Deferred Revenue
|
0.25M | 0.17M | 0.10M | 0.14M | 0.21M | 19.49M | 17.41M | 0.08M | 16.72M | 14.33M | 12.08M | 10.19M | 8.16M | 4.33M | 0.52M | 0.47M |
|
Total Current Liabilities
|
5.54M | 6.42M | 13.69M | 26.99M | 17.85M | 9.80M | 8.09M | 10.15M | 9.14M | 13.20M | 12.37M | 12.79M | 20.97M | 17.69M | 16.64M | 14.09M |
|
Capital Leases
|
| 0.01M | 0.00M | | | | | | | | | | | 2.09M | 1.53M | 0.93M |
|
Non-Current Debt
|
| | | | 17.92M | | | | | 0.85M | | 20.95M | 13.19M | 7.55M | 8.29M | 8.47M |
|
Non-Current Deffered Revenue
|
| | | | | | | 20.05M | 16.72M | 12.08M | 9.84M | 8.02M | 5.99M | 2.60M | 0.47M | 0.43M |
|
Operating Leases
|
| | | | | | | | | | 1.78M | 1.82M | 5.89M | 2.58M | 1.43M | 1.70M |
|
Other Non-Current Liabilities
|
| 8.28M | 7.10M | 7.18M | 4.90M | | | | | | | | 0.01M | 0.01M | 2.50M | 1.00M |
|
Total Non-Current Liabilities
|
| -8.28M | -7.10M | -7.18M | -4.90M | | | | | | | | 46.02M | 32.52M | 28.38M | 25.62M |
|
Total Liabilities
|
| | | | | | | | 25.87M | 25.28M | 24.00M | 43.58M | 46.04M | 32.53M | 30.88M | 26.62M |
|
Total Debt
|
| | | | 20.23M | | | | | 1.70M | 0.19M | 21.08M | 20.57M | 9.19M | 10.79M | 10.84M |
|
Common Equity
|
29.32M | 30.54M | 18.24M | -9.96M | 0.60M | 68.70M | 62.32M | 52.96M | 32.91M | 27.28M | 20.32M | 34.17M | 2.54M | 14.11M | 21.29M | 32.59M |
|
Shareholder's Equity
|
29.32M | 30.54M | 18.24M | -9.96M | 0.60M | 68.70M | 62.32M | 52.96M | 32.91M | 27.28M | 20.32M | 34.17M | 2.54M | 14.11M | 21.29M | 32.59M |
|
Liabilities and Shareholders Equity
|
34.88M | 36.97M | 31.94M | 17.03M | 36.36M | 98.00M | 87.82M | 83.15M | 58.78M | 52.56M | 44.32M | 77.75M | 48.57M | 46.63M | 52.17M | 59.21M |
|
Retained Earnings
|
-31.86M | -34.54M | -55.99M | -110.01M | -158.79M | -180.12M | -194.54M | -214.34M | -240.26M | -272.39M | -306.52M | -337.41M | -370.08M | -388.76M | -397.20M | -397.68M |
|
Treasury Shares
|
| | | | | | | 0.85M | 0.48M | 0.99M | 0.99M | 0.02M | 0.03M | 0.12M | 0.26M | 0.58M |