|
Cash & Equivalents
|
55.89M | 53.13M | 86.33M | 168.13M | 156.18M | 176.74M | 183.80M | 171.33M | 175.01M | 245.40M | 169.49M | 71.66M | 66.00M | 106.77M | 226.67M | 224.95M | 193.71M | 181.09M | 176.21M | 94.82M | 175.79M | 96.65M | 112.72M |
|
Short-term Investments
|
| | 0.02M | 0.02M | 0.02M | | | 0.48M | 0.29M | | 57.08M | 145.37M | 135.22M | 71.45M | 20.21M | 2.50M | 104.82M | 142.49M | 140.74M | 196.56M | 232.13M | 284.50M | 289.11M |
|
Cash & Current Investments
|
55.89M | 53.13M | 86.35M | 168.15M | 156.20M | 176.74M | 183.80M | 171.81M | 175.30M | 245.40M | 226.57M | 217.03M | 201.22M | 178.23M | 246.88M | 227.44M | 298.52M | 323.58M | 316.95M | 291.38M | 407.92M | 381.14M | 401.84M |
|
Receivables - Net
|
| | | | 25.00M | 20.00M | | | 0.02M | 0.02M | 0.02M | | 2.50M | | 5.36M | 16.62M | 29.89M | 29.53M | 29.16M | 46.76M | 62.43M | 58.33M | 72.62M |
|
Receivables - Other
|
| | 0.00M | 0.02M | 7.20M | 0.16M | 0.14M | 0.20M | 0.31M | 0.60M | 4.00M | 3.58M | 0.42M | 0.25M | 1.01M | 1.09M | 1.48M | 1.31M | 1.15M | 1.30M | 1.73M | 1.91M | 1.72M |
|
Receivables
|
| | | | 32.20M | 20.16M | | | 0.32M | 0.62M | 4.01M | | 2.92M | | 6.37M | 17.71M | 31.36M | 30.84M | 30.30M | 48.06M | 64.15M | 60.24M | 74.34M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 2.53M | 2.53M | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.39M | 0.68M | 1.20M | 1.59M | 0.61M | 0.76M | 1.58M | 1.00M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 0.18M | 0.83M | 1.00M | 1.25M | 2.01M | 1.94M | 2.29M | 2.83M |
|
Inventory
|
| | | | | | | | | | | | | | 0.01M | 3.11M | 4.04M | 2.19M | 2.85M | 2.62M | 2.71M | 3.87M | 3.84M |
|
Prepaid Assets
|
| | 2.72M | 2.49M | 2.81M | 4.01M | 3.15M | 4.04M | 3.13M | 4.30M | 3.49M | 4.77M | 4.51M | 5.00M | 6.01M | 7.87M | 6.80M | 5.97M | 7.01M | 14.65M | 6.00M | 29.17M | 21.70M |
|
Current Assets
|
| | 89.07M | 170.66M | 191.45M | 200.90M | 187.09M | 175.95M | 178.75M | 250.28M | 234.08M | 225.38M | 208.65M | 183.48M | 259.28M | 256.13M | 340.72M | 362.59M | 357.12M | 356.70M | 480.77M | 474.43M | 501.70M |
|
Property, Plant & Equipment (Net)
|
| | 0.60M | 0.55M | 0.59M | 0.48M | 0.52M | 0.76M | 0.92M | 0.96M | 0.95M | 0.96M | 1.19M | 1.54M | 1.61M | 1.47M | 1.34M | 2.24M | 2.39M | 2.31M | 2.79M | 3.18M | 5.75M |
|
Long-Term Investments
|
| | | | | | | | | 0.17M | 0.16M | 0.37M | 0.31M | 0.32M | 0.21M | 0.63M | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Intangibles
|
| | | | | | | | | | | | | | 3.97M | 3.87M | 3.77M | 3.67M | 8.57M | 8.33M | 8.09M | 7.85M | 7.61M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 3.97M | 3.87M | 3.77M | 3.67M | 8.57M | 8.33M | 8.09M | 7.85M | 7.61M |
|
Other Non-Current Assets
|
| | 1.75M | 0.08M | 1.33M | 1.52M | 1.61M | 1.13M | 0.89M | 0.60M | 0.58M | 0.58M | 0.53M | 1.45M | 1.25M | 1.51M | 1.32M | 0.85M | 0.89M | 2.56M | 2.56M | 2.56M | 2.56M |
|
Non-Current Assets
|
| | 3.11M | 1.32M | 2.50M | 2.55M | 3.32M | 2.96M | 2.73M | 2.54M | 2.39M | 2.49M | 2.57M | 5.45M | 9.05M | 9.36M | 8.55M | 14.26M | 19.18M | 20.29M | 19.98M | 20.57M | 32.86M |
|
Assets
|
| | 92.19M | 171.97M | 193.95M | 203.45M | 190.41M | 178.91M | 181.48M | 252.83M | 236.47M | 227.86M | 211.21M | 188.93M | 268.33M | 265.49M | 349.28M | 376.84M | 376.30M | 376.99M | 500.75M | 494.99M | 534.56M |
|
Accounts Payables
|
| | 5.62M | 4.35M | 9.43M | 8.98M | 8.12M | 8.68M | 10.80M | 8.94M | 10.18M | 9.91M | 9.05M | 9.46M | 15.35M | 23.69M | 36.57M | 43.53M | 54.54M | 64.79M | 76.38M | 78.64M | 103.50M |
|
Payables
|
| | 5.62M | 4.35M | 9.43M | 8.98M | 8.12M | 8.68M | 10.80M | 8.94M | 10.18M | 9.91M | 9.05M | 9.46M | 15.35M | 23.69M | 36.57M | 43.53M | 54.54M | 64.79M | 76.38M | 78.64M | 103.50M |
|
Accumulated Expenses
|
| | 0.52M | 1.04M | 0.69M | 1.47M | 2.25M | 2.80M | 1.80M | 2.78M | 4.09M | 5.52M | 4.21M | 5.31M | 7.90M | 13.24M | 5.96M | 8.04M | 11.32M | 15.82M | 9.93M | 11.61M | 13.55M |
|
Other Accumulated Expenses
|
| | 0.45M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 6.14M | 5.39M | 10.12M | 10.46M | 10.37M | 11.48M | 12.61M | 11.72M | 14.27M | 15.43M | 13.26M | 14.77M | 23.25M | 36.94M | 42.53M | 51.57M | 65.87M | 80.61M | 86.31M | 90.25M | 117.05M |
|
Non-Current Debt
|
| | | | | | | | 19.18M | 19.26M | 19.36M | 19.43M | 24.52M | 24.61M | 29.71M | 29.82M | 29.93M | 71.58M | 71.71M | 71.84M | 71.98M | 72.13M | 72.28M |
|
Preferred Stock Liabilities
|
| | 103.16M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.71M | 0.60M | 0.60M | 0.52M | 0.91M | 0.70M | 0.50M | 0.34M | 0.21M | 0.10M | 0.04M | 1.83M | 1.71M | 1.75M | 1.61M | 1.45M | 1.24M | | | | 10.15M |
|
Total Non-Current Liabilities
|
| | 6.14M | 5.39M | 10.12M | 10.46M | 10.37M | 11.48M | 31.79M | 30.98M | 33.63M | 34.86M | 37.77M | 39.37M | 52.96M | 66.75M | 72.46M | 123.15M | 137.58M | | | | 189.33M |
|
Total Liabilities
|
| | 6.86M | 5.99M | 10.72M | 10.98M | 11.27M | 12.18M | 32.29M | 31.32M | 33.84M | 34.96M | 37.81M | 41.20M | 54.67M | 68.50M | 74.07M | 124.60M | 138.82M | 152.46M | 158.29M | 162.38M | 199.48M |
|
Total Debt
|
| | | | | | | | 19.18M | 19.26M | 19.36M | 19.43M | 24.52M | 24.61M | 29.71M | 29.82M | 29.93M | 71.58M | 71.71M | 71.84M | 71.98M | 72.13M | 72.28M |
|
Common Equity
|
-7.96M | -11.04M | -17.83M | 165.98M | 183.23M | 192.47M | 179.14M | 166.73M | 149.20M | 221.50M | 202.63M | 192.90M | 173.40M | 147.73M | 213.66M | 196.99M | 275.21M | 252.25M | 237.48M | 224.53M | 342.46M | 332.61M | 335.08M |
|
Shareholder's Equity
|
-7.96M | -11.04M | -17.83M | 165.98M | 183.23M | 192.47M | 179.14M | 166.73M | 149.20M | 221.50M | 202.63M | 192.90M | 173.40M | 147.73M | 213.66M | 196.99M | 275.21M | 252.25M | 237.48M | 224.53M | 342.46M | 332.61M | 335.08M |
|
Liabilities and Shareholders Equity
|
| | 92.19M | 171.97M | 193.95M | 203.45M | 190.41M | 178.91M | 181.48M | 252.83M | 236.47M | 227.86M | 211.21M | 188.93M | 268.33M | 265.49M | 349.28M | 376.84M | 376.30M | 376.99M | 500.75M | 494.99M | 534.56M |
|
Retained Earnings
|
| | -21.40M | -32.84M | -22.50M | -16.12M | -31.82M | -46.67M | -66.91M | -72.70M | -95.16M | -108.76M | -132.18M | -163.61M | -202.75M | -244.66M | -280.39M | -313.68M | -337.10M | -360.21M | -385.33M | -405.67M | -418.25M |
|
Treasury Shares
|
| | | | | | | 0.02M | | | | 0.55M | 1.13M | 1.39M | 1.74M | 1.71M | 1.98M | 1.90M | 1.89M | 1.92M | 1.93M | 1.81M | 1.75M |