|
Cash & Equivalents
|
30.08M | 100.05M | 219.59M | 178.39M | 62.50M | 49.72M | 25.83M | 27.06M | 24.41M | 28.68M | 23.79M | 24.29M | 22.43M | 37.12M | 22.04M | 16.91M | 18.91M | 18.33M | 18.95M |
|
Short-term Investments
|
15.00M | 1.27M | 1.42M | 15.11M | 99.73M | 94.37M | 89.06M | 81.58M | 75.28M | 77.39M | 65.60M | 67.77M | 57.10M | 32.27M | 38.79M | 33.82M | 22.76M | 12.92M | 22.30M |
|
Cash & Current Investments
|
45.08M | 101.31M | 221.00M | 193.50M | 162.23M | 144.09M | 114.89M | 108.65M | 99.69M | 106.07M | 89.39M | 92.05M | 79.54M | 69.39M | 60.83M | 50.73M | 41.67M | 31.25M | 41.25M |
|
Receivables - Net
|
4.99M | 3.06M | 5.01M | 5.00M | 3.83M | 4.10M | 4.66M | 5.37M | 5.51M | 3.46M | 3.91M | 5.53M | 4.92M | 5.01M | 3.74M | 7.52M | 4.52M | 6.05M | 5.43M |
|
Receivables - Other
|
0.47M | 1.06M | 1.06M | 0.40M | 0.09M | 0.12M | 0.10M | 0.10M | 0.10M | 0.30M | 0.10M | 0.10M | 0.33M | 0.10M | 0.23M | 0.10M | 0.10M | 0.10M | 0.14M |
|
Receivables
|
5.46M | 4.12M | 6.07M | 5.40M | 3.92M | 4.22M | 4.76M | 5.47M | 5.61M | 3.76M | 4.01M | 5.63M | 5.25M | 5.11M | 3.97M | 7.62M | 4.62M | 6.15M | 5.57M |
|
Raw Materials
|
6.75M | 8.17M | 10.31M | 10.13M | 10.91M | 12.56M | | | | | | | | | | | | | |
|
Work In Process
|
1.19M | 0.72M | 0.69M | 1.24M | 0.87M | 0.72M | | | | | | | | | | | | | |
|
Finished Goods
|
1.02M | 3.02M | 3.16M | 4.30M | 5.92M | 8.01M | | | | | | | | | | | | | |
|
Inventory
|
8.96M | 11.91M | 14.17M | 15.67M | 17.71M | 21.29M | 20.92M | 21.19M | 20.94M | 20.94M | 20.19M | 19.96M | 20.42M | 21.43M | 21.25M | 20.20M | 20.72M | 20.56M | 21.07M |
|
Prepaid Assets
|
3.12M | 3.03M | 5.40M | 3.95M | 3.12M | 2.00M | 4.10M | 3.37M | 3.00M | 2.28M | 1.56M | 2.87M | 3.29M | 2.37M | 2.11M | 2.47M | 2.27M | 2.28M | 2.21M |
|
Current Assets
|
62.15M | 118.05M | 244.16M | 218.12M | 186.90M | 171.48M | 144.58M | 138.58M | 129.15M | 132.75M | 115.05M | 120.42M | 108.16M | 98.20M | 87.93M | 80.92M | 69.18M | 60.15M | 69.95M |
|
Property, Plant & Equipment (Net)
|
7.05M | 7.26M | 8.63M | 11.30M | 12.39M | 12.65M | 13.23M | 13.82M | 13.51M | 13.13M | 12.87M | 12.83M | 12.62M | 12.27M | 11.56M | 11.19M | 10.56M | 10.21M | 9.58M |
|
Long-Term Investments
|
0.69M | 1.01M | 1.35M | 9.97M | 21.94M | 22.82M | 35.21M | 29.79M | 22.46M | 7.25M | 14.62M | 2.91M | | | | | | | |
|
Other Non-Current Assets
|
0.69M | 2.64M | 0.28M | 1.49M | 1.46M | 1.38M | 1.31M | 1.12M | 1.06M | 0.96M | 0.86M | 0.77M | 0.68M | 0.60M | 0.64M | 0.53M | 0.42M | 0.31M | 0.28M |
|
Non-Current Assets
|
7.85M | 11.19M | 10.27M | 23.05M | 43.16M | 44.66M | 57.34M | 52.07M | 44.14M | 28.20M | 35.12M | 23.04M | 19.57M | 18.89M | 17.91M | 17.25M | 16.25M | 15.44M | 14.46M |
|
Assets
|
70.00M | 129.24M | 254.43M | 241.17M | 230.05M | 216.14M | 201.92M | 190.65M | 173.28M | 160.94M | 150.16M | 143.45M | 127.73M | 117.08M | 105.84M | 98.17M | 85.43M | 75.59M | 84.41M |
|
Accounts Payables
|
4.47M | 2.57M | 2.25M | 3.94M | 3.55M | 2.82M | 3.67M | 5.43M | 1.29M | 1.36M | 3.27M | 1.97M | 1.16M | 2.18M | 2.33M | 2.54M | 2.63M | 3.33M | 3.59M |
|
Payables
|
4.47M | 2.57M | 2.25M | 3.94M | 3.55M | 2.82M | 3.67M | 5.43M | 1.29M | 1.36M | 3.27M | 1.97M | 1.16M | 2.18M | 2.33M | 2.54M | 2.63M | 3.33M | 3.59M |
|
Accumulated Expenses
|
6.65M | 9.06M | 11.57M | 10.92M | 6.74M | 5.28M | 7.39M | 8.15M | 6.10M | 7.68M | 6.95M | 9.91M | 7.05M | 7.82M | 7.04M | 7.22M | 5.03M | 5.68M | 6.61M |
|
Other Accumulated Expenses
|
0.11M | 0.54M | 0.69M | 0.34M | 0.09M | 0.20M | | | | | | | | | | | | | |
|
Current Leases
|
| | | | 0.64M | 0.73M | 0.75M | 0.77M | 0.77M | 0.80M | 0.84M | 1.13M | 1.15M | 1.17M | 1.19M | 1.21M | 1.24M | 1.25M | 1.28M |
|
Current Taxes
|
0.69M | 0.72M | 0.75M | 0.78M | 0.83M | 0.24M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
4.42M | 4.40M | 3.90M | 3.31M | 4.00M | 3.92M | 3.40M | 4.71M | 5.50M | 4.60M | 4.60M | 6.00M | 6.23M | 5.43M | 5.40M | 6.60M | 6.10M | 6.14M | 5.10M |
|
Total Current Liabilities
|
15.54M | 16.00M | 17.72M | 18.17M | 14.87M | 12.75M | 15.21M | 19.05M | 13.66M | 14.41M | 15.62M | 18.99M | 15.60M | 16.60M | 15.92M | 17.57M | 15.00M | 16.40M | 16.55M |
|
Non-Current Debt
|
24.81M | 24.98M | | | | | | | | | | | | | | | | | 18.83M |
|
Preferred Stock Liabilities
|
151.83M | 235.84M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 7.38M | 7.73M | 7.47M | 7.20M | 6.94M | 6.66M | 6.50M | 6.21M | 5.92M | 5.62M | 5.26M | 4.95M | 4.64M | 4.32M | 4.00M |
|
Other Non-Current Liabilities
|
| 0.71M | 1.23M | 1.21M | 0.73M | 0.70M | 0.22M | 0.23M | 0.24M | 0.25M | 0.26M | 0.26M | 0.27M | 0.28M | 0.29M | 0.30M | 0.31M | 0.31M | 0.36M |
|
Total Non-Current Liabilities
|
| 57.22M | 18.45M | 18.98M | 22.25M | 20.48M | 22.68M | 26.25M | 20.60M | 21.07M | 22.12M | 25.20M | 21.52M | 22.21M | 21.18M | 22.52M | 19.64M | 20.73M | 39.72M |
|
Total Liabilities
|
45.18M | 57.93M | 19.68M | 20.19M | 22.98M | 21.18M | 22.90M | 26.48M | 20.84M | 21.32M | 22.38M | 25.46M | 21.79M | 22.50M | 21.47M | 22.82M | 19.94M | 21.04M | 40.08M |
|
Total Debt
|
24.81M | 24.98M | | | | | | | | | | | | | | | | | 18.83M |
|
Common Equity
|
-127.01M | -164.53M | 234.75M | 220.98M | 207.07M | 194.97M | 179.02M | 164.17M | 152.44M | 139.63M | 127.79M | 117.99M | 105.94M | 94.59M | 84.37M | 75.35M | 65.49M | 54.55M | 44.33M |
|
Shareholder's Equity
|
-127.01M | -164.53M | 234.75M | 220.98M | 207.07M | 194.97M | 179.02M | 164.17M | 152.44M | 139.63M | 127.79M | 117.99M | 105.94M | 94.59M | 84.37M | 75.35M | 65.49M | 54.55M | 44.33M |
|
Liabilities and Shareholders Equity
|
70.00M | 129.24M | 254.43M | 241.17M | 230.05M | 216.14M | 201.92M | 190.65M | 173.28M | 160.94M | 150.16M | 143.45M | 127.73M | 117.08M | 105.84M | 98.17M | 85.43M | 75.59M | 84.41M |
|
Retained Earnings
|
-241.59M | -275.52M | -300.51M | -315.11M | -330.04M | -343.13M | -359.47M | -375.92M | -389.81M | -403.82M | -417.21M | -428.38M | -441.71M | -454.29M | -465.61M | -475.27M | -486.54M | -498.39M | -509.90M |
|
Treasury Shares
|
| 0.25M | 0.25M | 0.25M | 0.57M | 0.58M | 0.52M | 0.53M | 1.26M | 1.77M | 1.78M | 1.68M | 1.82M | 2.26M | 2.11M | 1.94M | 2.63M | 3.17M | 2.98M |