|
Cash & Equivalents
|
13.90M | 8.33M | 12.23M | 3.94M | 37.36M | 36.19M | 16.50M | 13.05M | 11.77M | 33.46M | 29.78M | 16.15M | 60.90M | 183.93M | 157.03M | 136.79M | 103.67M | 65.30M | 130.60M | 95.94M | 18.61M | 21.40M | 26.19M | 18.00M | 178.61M | 215.00M | 201.10M | 33.46M | 166.90M | 150.50M | 163.00M | 35.79M | 136.60M | 125.10M | 125.40M | 75.71M | 98.70M | 84.60M | 74.50M | 74.60M | 64.20M | 126.40M | 111.00M |
|
Short-term Investments
|
| | | | | | 9.18M | 7.29M | 2.00M | 7.97M | 22.92M | 20.30M | 4.15M | 7.95M | 6.00M | | | | | 13.87M | 0.20M | 0.20M | 0.20M | 0.20M | | 93.34M | 96.57M | 96.44M | 102.75M | 93.76M | 118.72M | 108.22M | 83.36M | 89.07M | 69.65M | 33.75M | 8.17M | 49.77M | 47.38M | 0.32M | 24.93M | 94.89M | 76.49M |
|
Cash & Current Investments
|
13.90M | 8.33M | 12.23M | 3.94M | 37.36M | 36.19M | 25.67M | 20.34M | 13.77M | 41.43M | 52.70M | 36.45M | 65.05M | 191.88M | 163.03M | 136.79M | 103.67M | 65.30M | 130.60M | 109.81M | 18.80M | 21.60M | 26.39M | 18.20M | 178.61M | 308.34M | 297.67M | 129.91M | 269.65M | 244.26M | 281.71M | 144.01M | 219.96M | 214.17M | 195.05M | 109.46M | 106.87M | 134.37M | 121.88M | 74.91M | 89.13M | 221.29M | 187.49M |
|
Receivables - Net
|
| | | | | | | 0.25M | 0.41M | 0.80M | 2.06M | 3.38M | 3.15M | 2.99M | 4.10M | 0.83M | 2.37M | 0.84M | 2.80M | 3.24M | 0.99M | 0.67M | 0.25M | 0.56M | 0.33M | 0.21M | 0.12M | 0.20M | 0.23M | 0.22M | 0.10M | 2.32M | 0.45M | 0.66M | 2.75M | 3.72M | 2.80M | 3.10M | 2.51M | 6.29M | 4.53M | 5.16M | 7.20M |
|
Receivables - Other
|
| | | | | | | 0.01M | | | | 0.00M | | | | 6.30M | 0.67M | 4.96M | 3.47M | 7.10M | 0.10M | 0.10M | 0.25M | 2.40M | 1.35M | 2.58M | 3.55M | 1.80M | 0.70M | 3.82M | 2.02M | 1.70M | 2.95M | 3.02M | 1.30M | 1.50M | 1.30M | 0.90M | 0.50M | 0.90M | 0.80M | 0.70M | 1.50M |
|
Receivables
|
| | | | | | | 0.26M | 0.41M | 0.80M | 2.06M | 3.39M | 3.15M | 2.99M | 4.10M | 7.13M | 3.04M | 5.80M | 6.27M | 10.34M | 1.09M | 0.77M | 0.50M | 2.96M | 1.69M | 2.79M | 3.67M | 2.00M | 0.93M | 4.04M | 2.12M | 4.02M | 3.40M | 3.67M | 4.05M | 5.22M | 4.10M | 4.00M | 3.01M | 7.19M | 5.33M | 5.86M | 8.70M |
|
Raw Materials
|
| | | | | | | | | 0.20M | 0.12M | 0.47M | 0.68M | 0.93M | 0.95M | 1.56M | 1.61M | 1.56M | 2.98M | 2.05M | 2.67M | 2.61M | 2.61M | 2.45M | 2.47M | 1.94M | 1.44M | 1.53M | 1.57M | 1.53M | 1.52M | 1.55M | 1.53M | 1.41M | 1.30M | 1.28M | 1.27M | 1.24M | 0.25M | 0.43M | 0.38M | 0.62M | 0.45M |
|
Work In Process
|
| | | | | | | | | 2.70M | 1.98M | 2.15M | 4.21M | 7.07M | 8.56M | 7.21M | 11.01M | 13.52M | 12.57M | 10.94M | 1.28M | 1.26M | 1.42M | 2.63M | 3.56M | 4.67M | 4.51M | 3.77M | 4.38M | 4.71M | 4.31M | 4.06M | 4.07M | 5.41M | 5.98M | 5.33M | 4.60M | 4.77M | 2.16M | 3.21M | 2.33M | 2.57M | 3.79M |
|
Finished Goods
|
| | | | | | | 0.48M | | 0.75M | 0.52M | 0.38M | 0.36M | 0.40M | 0.49M | 1.46M | 1.75M | 1.71M | 4.31M | 3.94M | 1.04M | 0.28M | 0.26M | 0.20M | 0.56M | 2.20M | 1.93M | 1.01M | 1.20M | 1.02M | 1.43M | 1.70M | 2.60M | 2.38M | 2.44M | 2.16M | 2.09M | 1.21M | 0.80M | 0.78M | 1.80M | 1.52M | 2.09M |
|
Inventory
|
| | | | 0.27M | 0.32M | 0.33M | 0.48M | 0.51M | 3.38M | 2.41M | 2.99M | 5.25M | 8.40M | 10.00M | 10.23M | 14.37M | 16.79M | 19.86M | 16.93M | 5.00M | 4.15M | 4.28M | 5.28M | 6.58M | 8.82M | 7.88M | 6.32M | 7.15M | 7.25M | 7.26M | 7.31M | 8.20M | 9.19M | 9.73M | 8.78M | 7.96M | 7.21M | 3.21M | 4.42M | 4.51M | 4.71M | 6.32M |
|
Prepaid Assets
|
| | | 1.02M | 1.19M | 0.91M | 0.59M | 0.36M | 0.74M | 0.56M | 1.90M | 2.09M | 3.36M | 4.20M | 4.72M | 3.98M | 4.70M | 6.09M | 4.86M | 4.51M | 5.74M | 5.69M | 4.59M | 3.77M | 4.45M | 4.53M | 3.73M | 6.22M | 7.63M | 7.82M | 5.71M | 7.43M | 6.29M | 7.74M | 7.56M | 7.27M | 7.43M | 6.50M | 5.67M | 5.82M | 4.79M | 4.99M | 6.49M |
|
Current Assets
|
0.01M | 996.00 | 0.00M | 4.96M | 38.83M | 37.42M | 26.59M | 21.43M | 15.42M | 46.17M | 59.08M | 44.91M | 76.81M | 207.47M | 181.85M | 158.11M | 125.11M | 93.98M | 161.57M | 127.76M | 30.54M | 32.10M | 35.77M | 30.25M | 191.33M | 179.23M | 158.06M | 144.41M | 160.58M | 158.30M | 169.29M | 161.20M | 146.34M | 138.23M | 146.14M | 130.03M | 118.18M | 103.01M | 87.70M | 91.44M | 78.37M | 141.59M | 131.28M |
|
Property, Plant & Equipment (Net)
|
| | | 0.31M | 0.32M | 0.61M | 0.78M | 0.73M | 0.70M | 0.84M | 0.89M | 0.85M | 0.81M | 1.00M | 1.36M | 1.75M | 2.05M | 2.28M | 2.37M | 2.00M | 1.80M | 1.77M | 1.67M | 1.56M | 1.46M | 1.39M | 1.30M | 1.31M | 1.32M | 1.26M | 1.18M | 1.11M | 1.04M | 0.93M | 0.93M | 1.18M | 1.44M | 3.31M | 3.42M | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | 4.25M | 4.22M | 1.89M | 1.10M | 51.92M | 58.35M | 51.88M | 25.14M | 11.33M | 8.85M | 12.25M | 8.16M | 7.45M | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 0.80M | 0.80M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 0.80M | 0.80M |
|
Other Non-Current Assets
|
| | | 0.15M | 0.13M | 0.65M | 0.64M | 0.10M | 0.10M | 0.14M | 0.18M | 0.18M | 0.20M | 0.20M | 0.12M | 0.12M | 0.11M | 2.14M | 3.11M | 3.04M | 2.93M | 2.72M | 2.41M | 2.23M | 2.05M | 1.86M | 1.67M | 1.09M | 0.79M | 3.35M | 3.24M | 3.11M | 3.00M | 6.75M | 6.99M | 7.01M | 6.90M | 5.24M | 5.21M | 4.93M | 4.83M | 4.73M | 4.63M |
|
Non-Current Assets
|
| | | 0.46M | 0.45M | 1.26M | 1.42M | 0.84M | 0.81M | 0.98M | 1.06M | 1.03M | 1.01M | 1.20M | 1.48M | 1.87M | 4.29M | 4.42M | 5.47M | 5.04M | 4.73M | 8.73M | 8.30M | 5.67M | 4.62M | 55.89M | 61.56M | 54.52M | 27.52M | 17.03M | 13.38M | 16.47M | 12.20M | 15.13M | 7.92M | 8.19M | 8.34M | 8.55M | 8.63M | 9.00M | 8.84M | 8.69M | 8.65M |
|
Assets
|
0.01M | 996.00 | 0.00M | 5.42M | 39.28M | 38.68M | 28.01M | 22.27M | 16.23M | 47.16M | 60.14M | 45.94M | 77.82M | 208.67M | 183.33M | 159.97M | 129.40M | 98.40M | 167.05M | 132.80M | 35.27M | 40.84M | 44.06M | 35.92M | 195.95M | 235.12M | 219.62M | 198.93M | 188.10M | 175.32M | 182.67M | 177.67M | 158.53M | 153.36M | 154.06M | 138.22M | 126.52M | 111.56M | 96.33M | 100.44M | 87.21M | 150.27M | 139.92M |
|
Accounts Payables
|
| | | 1.25M | 3.32M | 5.09M | 5.35M | 3.07M | 3.16M | 2.98M | 5.12M | 7.71M | 4.92M | 5.17M | 3.87M | 4.41M | 3.27M | 4.78M | 3.25M | 4.29M | 2.49M | 0.11M | 0.95M | 1.76M | 0.93M | 3.03M | 0.79M | 1.20M | 2.09M | 1.73M | 0.68M | 0.42M | 0.65M | 0.97M | 2.67M | 4.57M | 0.68M | 1.33M | 2.11M | 3.21M | 2.01M | 2.27M | 5.93M |
|
Notes Payables
|
| | 0.01M | 2.39M | 2.05M | | 1.67M | 3.89M | 2.50M | 5.00M | 7.50M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 10.00M | 9.90M | | 43.43M | | 2.35M | | 3.20M | 5.12M | 5.76M | 5.11M | 2.93M | 14.53M | 14.87M | 15.22M | 15.58M | | | | | 17.94M | 18.64M | 19.38M | 20.14M | | | |
|
Payables
|
| | 0.01M | 3.64M | 5.37M | 5.09M | 7.01M | 6.96M | 5.66M | 7.98M | 12.62M | 17.71M | 14.92M | 15.17M | 13.87M | 14.41M | 13.27M | 14.68M | 3.25M | 47.72M | 2.49M | 2.46M | 0.95M | 4.96M | 6.05M | 8.79M | 5.91M | 4.13M | 16.62M | 16.61M | 15.91M | 16.00M | 0.65M | 0.97M | 2.67M | 4.57M | 18.61M | 19.97M | 21.48M | 23.34M | 2.01M | 2.27M | 5.93M |
|
Accumulated Expenses
|
| | 67.00 | 3.69M | 5.03M | 4.47M | 3.58M | 4.67M | 5.32M | 7.26M | 7.55M | 5.43M | 6.56M | 9.86M | 8.85M | 13.85M | 13.75M | 16.92M | 18.70M | 18.64M | 15.37M | 12.17M | 9.15M | 11.67M | 9.63M | 11.22M | 13.98M | 10.67M | 8.74M | 10.73M | 12.67M | 14.62M | 12.81M | 14.26M | 14.36M | 12.69M | 10.03M | 13.14M | 14.03M | 15.51M | 9.38M | 12.51M | 15.14M |
|
Other Accumulated Expenses
|
| | | 0.18M | 0.11M | 0.09M | 0.14M | 0.32M | 0.20M | | 0.06M | 0.02M | 0.37M | 1.23M | 0.77M | 0.40M | 0.37M | 0.28M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.15M | 0.19M | 0.12M | 0.04M | | | | | | | | | 0.03M | | 0.01M | 0.03M | 0.07M | 0.10M | 0.18M | 0.12M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 60.35M | | | | | | | | | 1.71M | 0.44M | 0.33M | 0.02M | | | | | 0.10M | | | | | | |
|
Current Leases
|
| | | | | | 0.08M | 0.08M | 0.08M | 0.06M | 0.04M | | | | | | 0.43M | | | 0.70M | 0.72M | 0.74M | 0.77M | 0.79M | 0.82M | 0.85M | 0.88M | | | | | | | | | 0.37M | | 0.40M | 0.41M | 0.43M | 0.45M | 0.46M | 0.48M |
|
Current Deferred Revenue
|
| | | 0.01M | 0.01M | | | | | | | | | | | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.02M | 0.05M | 0.04M | 7.33M | 10.39M | 9.57M | 10.59M | 11.62M | 10.98M | 15.24M | 20.18M | 23.14M | 21.48M | 25.04M | 22.72M | 28.89M | 27.46M | 33.60M | 21.96M | 126.71M | 17.86M | 12.28M | 10.10M | 16.64M | 15.69M | 20.02M | 19.89M | 18.39M | 31.48M | 31.47M | 57.65M | 31.47M | 14.28M | 15.86M | 17.30M | 17.26M | 29.82M | 33.12M | 35.51M | 38.85M | 11.38M | 14.78M | 21.07M |
|
Non-Current Debt
|
| | | 7.43M | 7.86M | 14.62M | 12.98M | 15.18M | 21.58M | 19.19M | 16.80M | 14.41M | 12.02M | 9.62M | 7.21M | 4.78M | 2.35M | | 43.09M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 34.02M | 34.47M | 35.28M | 53.19M | 36.95M | 37.81M | 35.67M | 12.46M | 51.87M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.03M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.81M | | | | | | | | 37.66M | 37.66M | 37.66M | 37.66M | 37.66M | 37.66M | 37.66M | 37.66M | 37.66M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 1.79M | | | | | | | | | | | | | | | | | | | 6.21M | | | | 5.79M | | 5.55M | 5.42M |
|
Other Non-Current Liabilities
|
| | | 0.03M | | 0.30M | 0.09M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 22.15M | 32.31M | 39.83M | 1.85M | 15.02M | 10.13M | 26.99M | 2.28M | 2.09M | 5.08M | 24.59M | 62.12M | 243.02M | 367.38M | 317.30M | 236.29M | 150.01M | 54.74M | 83.79M | 52.05M | 2.58M | 6.41M | 6.31M | 0.10M | 6.11M | 6.01M | 5.90M | 5.79M | 5.67M | | |
|
Total Non-Current Liabilities
|
| | | 15.09M | | 23.92M | 23.70M | 27.07M | 33.01M | 35.06M | 37.82M | 38.61M | 68.85M | 70.64M | 66.90M | 86.86M | 70.44M | 73.09M | 114.71M | 139.17M | 82.14M | 75.37M | 71.44M | 115.07M | 138.83M | 180.39M | 168.97M | 148.17M | 127.56M | 104.65M | 113.94M | 90.54M | 53.84M | 56.76M | 58.03M | 64.67M | 63.78M | 67.32M | 69.96M | 73.55M | 46.34M | 55.55M | 61.76M |
|
Total Liabilities
|
0.02M | 0.05M | 0.05M | 15.12M | 18.67M | 24.23M | 23.79M | 27.15M | 33.07M | 35.13M | 37.89M | 38.68M | 90.99M | 102.95M | 106.73M | 88.71M | 85.46M | 83.22M | 141.70M | 141.45M | 84.23M | 80.44M | 96.03M | 177.19M | 381.85M | 547.76M | 486.27M | 384.46M | 277.57M | 159.38M | 197.74M | 142.59M | 56.41M | 63.17M | 64.34M | 64.77M | 69.90M | 73.33M | 75.86M | 79.34M | 52.01M | 55.55M | 61.76M |
|
Total Debt
|
| | | 7.43M | 7.86M | 14.62M | 12.98M | 15.18M | 21.58M | 19.19M | 16.80M | 14.41M | 12.02M | 9.62M | 7.21M | 4.78M | 2.35M | | 43.09M | 60.35M | | | | | | | | | 1.71M | 0.44M | 0.33M | 0.02M | | | | | 0.10M | | | | | | |
|
Common Equity
|
-0.00M | -0.05M | -0.05M | -9.70M | 20.61M | 14.46M | 4.22M | -4.88M | -16.84M | 12.03M | 22.25M | 7.27M | -13.17M | 105.72M | 76.61M | 71.26M | 43.94M | 15.17M | 25.35M | -8.65M | -48.96M | -39.60M | -54.78M | -144.08M | -185.90M | -312.64M | -266.65M | -185.53M | -89.47M | 15.94M | -15.06M | -2.58M | 64.46M | 52.54M | 52.06M | 35.80M | 18.96M | 0.58M | -17.18M | -16.55M | 35.20M | 94.72M | 78.17M |
|
Shareholder's Equity
|
-0.00M | -0.05M | -0.05M | -9.70M | 20.61M | 14.46M | 4.22M | -4.88M | -16.84M | 12.03M | 22.25M | 7.27M | -13.17M | 105.72M | 76.61M | 71.26M | 43.94M | 15.17M | 25.35M | -8.65M | -48.96M | -39.60M | -54.78M | -144.08M | -185.90M | -312.64M | -266.65M | -185.53M | -89.47M | 15.94M | -15.06M | -2.58M | 64.46M | 52.54M | 52.06M | 35.80M | 18.96M | 0.58M | -17.18M | -16.55M | 35.20M | 94.72M | 78.17M |
|
Liabilities and Shareholders Equity
|
0.01M | 996.00 | 0.00M | 5.42M | 39.28M | 38.68M | 28.01M | 22.27M | 16.23M | 47.16M | 60.14M | 45.94M | 77.82M | 208.67M | 183.33M | 159.97M | 129.40M | 98.40M | 167.05M | 132.80M | 35.27M | 40.84M | 44.06M | 35.92M | 195.95M | 235.12M | 219.62M | 198.93M | 188.10M | 175.32M | 182.67M | 177.67M | 158.53M | 153.36M | 154.06M | 138.22M | 126.52M | 111.56M | 96.33M | 100.44M | 87.21M | 150.27M | 139.92M |
|
Retained Earnings
|
-0.03M | -0.07M | -0.19M | -160.79M | -172.01M | -183.87M | -194.76M | -204.72M | -217.79M | -230.17M | -247.55M | -263.82M | -286.10M | -318.59M | -350.47M | -357.79M | -387.16M | -418.23M | -437.73M | -473.34M | -515.94M | -523.45M | -546.90M | -648.51M | -898.02M | -1100.00M | -1035.42M | -950.99M | -864.30M | -760.04M | -820.43M | -808.87M | -807.54M | -828.00M | -852.10M | -869.26M | -888.13M | -908.42M | -932.40M | -947.87M | -962.13M | -976.63M | -996.20M |
|
Treasury Shares
|
| | | 0.20M | | | | | | | | 0.02M | | | | | | | | | | | | 14.24M | | | | 12.76M | | | | 9.78M | | | | 13.87M | | | | 22.06M | | | |