|
Cash & Equivalents
|
374.20M | 359.69M | 300.66M | 60.06M | 233.99M | 218.69M | 203.22M | 210.52M | 87.86M | 119.02M | 60.53M | 70.97M | 56.01M | 36.63M | 39.66M | 50.82M | 39.86M | 51.54M | 59.56M |
|
Short-term Investments
|
| | | | 19.86M | 39.28M | 63.40M | 63.86M | 176.69M | 133.19M | 181.37M | 157.39M | 167.63M | 182.12M | 164.97M | 263.20M | 235.86M | 188.59M | 228.65M |
|
Cash & Current Investments
|
374.20M | 359.69M | 300.66M | 60.06M | 253.85M | 257.98M | 266.62M | 274.38M | 264.55M | 252.21M | 241.90M | 228.36M | 223.63M | 218.74M | 204.62M | 314.02M | 275.73M | 240.13M | 288.21M |
|
Receivables - Net
|
| | | | | | | | | | | | | | 0.77M | 8.18M | 9.30M | 25.13M | 36.45M |
|
Receivables - Other
|
| | | 0.16M | | | | 0.21M | 0.31M | 0.35M | 0.21M | 0.65M | 0.28M | 0.12M | 0.15M | 1.23M | 0.96M | 2.03M | 4.27M |
|
Receivables
|
| | | | | | | | | | | | | | 0.93M | 9.41M | 10.27M | 27.15M | 40.72M |
|
Raw Materials
|
| | | | | | | | | | | | | | 0.42M | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | 0.29M | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 5.21M | 7.27M | | |
|
Inventory
|
| | | | | | | | | | | | | | 0.71M | 5.21M | 7.27M | 8.74M | 7.78M |
|
Prepaid Assets
|
4.14M | 3.34M | 4.70M | 0.67M | 7.49M | 5.15M | 4.17M | 3.32M | 2.80M | 2.83M | 2.56M | 3.37M | 2.61M | 1.99M | 2.68M | 6.89M | 11.56M | 7.44M | 6.42M |
|
Current Assets
|
378.35M | 363.03M | 305.36M | 60.73M | 261.33M | 263.13M | 270.80M | 277.70M | 267.35M | 255.03M | 244.47M | 231.73M | 226.24M | 220.74M | 208.79M | 334.30M | 303.86M | 281.44M | 338.86M |
|
Property, Plant & Equipment (Net)
|
1.60M | 1.98M | 1.91M | 0.07M | 2.43M | 2.48M | 0.01M | 0.33M | 0.58M | 0.59M | 0.62M | 0.57M | 0.62M | 0.64M | 0.84M | 1.03M | 1.07M | 1.07M | 1.21M |
|
Long-Term Investments
|
| | 39.94M | 64.78M | 43.97M | 24.22M | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | 0.62M | 0.53M | 0.45M | 7.50M | 7.37M | 7.24M | 12.97M | 14.73M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.62M | 0.53M | 0.45M | 7.50M | 7.37M | 7.24M | 12.97M | 14.73M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 29.04M | | | | 36.86M | | | |
|
Other Non-Current Assets
|
0.35M | 0.35M | 0.35M | 0.02M | 0.25M | 0.25M | 2.40M | 2.96M | 2.86M | 2.77M | 3.17M | 0.64M | 0.53M | 0.45M | 0.38M | 3.11M | 3.13M | 3.05M | 2.92M |
|
Non-Current Assets
|
3.85M | 3.95M | 47.21M | 0.72M | 51.14M | 30.87M | 0.27M | 3.73M | 3.84M | 3.72M | 4.09M | 1.46M | 1.34M | 1.23M | 8.81M | 16.86M | 23.46M | 32.04M | 33.94M |
|
Assets
|
382.20M | 366.98M | 352.56M | 61.45M | 312.47M | 294.00M | 271.06M | 281.44M | 271.19M | 258.75M | 248.56M | 233.19M | 227.58M | 221.97M | 217.60M | 351.15M | 327.32M | 313.47M | 372.80M |
|
Accounts Payables
|
4.37M | 1.80M | 1.72M | 3.11M | 2.63M | 2.11M | 0.13M | 4.93M | 9.60M | 9.82M | 10.95M | 2.15M | 3.50M | 6.57M | 16.52M | 22.84M | 27.01M | 44.26M | 49.77M |
|
Notes Payables
|
| | | 3.48M | | | | | | | | | | | | | | | |
|
Payables
|
4.37M | 1.80M | 1.72M | 6.59M | 2.63M | 2.11M | 0.13M | 4.93M | 9.60M | 9.82M | 10.95M | 2.15M | 3.50M | 6.57M | 16.52M | 22.84M | 27.01M | 44.26M | 49.77M |
|
Accumulated Expenses
|
5.80M | 12.79M | 12.54M | 11.73M | 11.05M | 8.15M | 3.65M | | | | | | | | | 2.29M | | | 11.27M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.57M | | | 3.08M |
|
Short term Debt
|
0.49M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
0.93M | 0.96M | 1.09M | 0.14M | 1.12M | 0.88M | 0.21M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.22M | 0.16M | 0.10M | 0.04M | 0.07M | 0.59M | 0.58M |
|
Current Deferred Revenue
|
| | | 1.46M | | | | 3.14M | 0.01M | | | | | | | 0.56M | 0.54M | 0.75M | 0.53M |
|
Total Current Liabilities
|
11.60M | 15.55M | 15.35M | 8.19M | 14.81M | 11.14M | 3.99M | 5.44M | 9.84M | 10.05M | 11.18M | 2.39M | 3.71M | 6.72M | 16.62M | 23.44M | 27.62M | 45.60M | 50.88M |
|
Non-Current Debt
|
| | | 4.93M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 3.00M | | | | 2.85M | | | | | | | | 1.53M | 1.34M | 1.10M | 1.27M |
|
Preferred Stock Liabilities
|
| | | 54.81M | | | | | | | | | | | | | | | |
|
Operating Leases
|
2.98M | 1.78M | 5.08M | 0.48M | 4.43M | 4.07M | | 0.25M | 0.43M | 0.15M | 0.09M | 0.04M | | | | | | 1.07M | 0.95M |
|
Other Non-Current Liabilities
|
| | | 0.08M | | | | | | | | | | | | | | 1.42M | 3.78M |
|
Total Non-Current Liabilities
|
| | | 16.59M | | | | | | | | | | | | | | 119.73M | 221.37M |
|
Total Liabilities
|
13.65M | 17.33M | 20.43M | 16.68M | 19.24M | 15.21M | 3.99M | 8.55M | 10.04M | 10.20M | 11.27M | 2.43M | 3.71M | 6.72M | 16.62M | 94.36M | 98.34M | 121.15M | 225.15M |
|
Total Debt
|
0.49M | | | 4.93M | | | | | | | | | | | | | | | |
|
Common Equity
|
368.55M | 349.65M | 332.13M | -31.27M | 293.23M | 278.79M | 267.07M | 272.89M | 261.15M | 248.55M | 237.28M | 230.76M | 223.87M | 215.24M | 200.98M | 256.80M | 228.97M | 192.32M | 147.66M |
|
Shareholder's Equity
|
368.55M | 349.65M | 332.13M | -31.27M | 293.23M | 278.79M | 267.07M | 272.89M | 261.15M | 248.55M | 237.28M | 230.76M | 223.87M | 215.24M | 200.98M | 256.80M | 228.97M | 192.32M | 147.66M |
|
Liabilities and Shareholders Equity
|
382.20M | 366.98M | 352.56M | 61.45M | 312.47M | 294.00M | 271.06M | 281.44M | 271.19M | 258.75M | 248.56M | 233.19M | 227.58M | 221.97M | 217.60M | 351.15M | 327.32M | 313.47M | 372.80M |
|
Retained Earnings
|
-115.60M | -140.10M | -162.80M | -42.26M | -210.84M | -230.27M | -248.14M | -76.94M | -91.90M | -109.27M | -124.14M | -131.30M | -141.59M | -154.11M | -173.24M | -123.31M | -157.25M | -202.13M | -253.28M |