|
Cash & Equivalents
|
17.98M | 17.98M | 21.36M | 21.36M | 21.36M | 79.17M | 37.00M | 37.00M | 37.00M | 109.48M | 101.32M | 246.69M | 90.42M | 66.15M | 49.69M | 26.47M | 36.35M | 24.57M | 52.86M | 40.49M | 63.32M | 55.34M | 44.36M | 105.38M | 46.45M | 28.69M | 55.41M | 36.54M | 20.13M | 119.31M | 95.00M | 131.44M | 219.97M | 124.92M | 171.99M | 104.03M | 92.90M | 90.04M |
|
Short-term Investments
|
| | 0.10M | | | | 36.00M | | | | 0.25M | 0.41M | 98.74M | 92.05M | 97.39M | 92.62M | 88.77M | 95.06M | 49.15M | 35.42M | 57.71M | 50.87M | 44.78M | 31.07M | 31.05M | 67.22M | 44.56M | 28.51M | 27.17M | 28.11M | 41.97M | 32.61M | 21.11M | 124.66M | 64.70M | 91.86M | 64.05M | 36.99M |
|
Cash & Current Investments
|
17.98M | 17.98M | 21.46M | 21.36M | 21.36M | 79.17M | 73.00M | 37.00M | 37.00M | 109.48M | 101.57M | 247.10M | 189.16M | 158.19M | 147.08M | 119.09M | 125.12M | 119.62M | 102.02M | 75.91M | 121.03M | 106.21M | 89.14M | 136.44M | 77.50M | 95.91M | 99.96M | 65.05M | 47.30M | 147.42M | 136.97M | 164.04M | 241.08M | 249.57M | 236.69M | 195.89M | 156.95M | 127.03M |
|
Receivables - Net
|
| | 0.08M | | 0.01M | 0.03M | | 0.00M | 0.23M | 0.11M | | | | | | | 0.40M | 2.81M | 7.05M | 6.30M | 9.51M | 7.78M | 11.72M | 9.50M | 11.60M | 9.43M | 12.70M | 12.49M | 15.51M | 12.85M | 15.44M | 14.16M | 17.41M | 22.80M | 20.30M | 19.64M | 19.65M | 19.70M |
|
Receivables
|
| | 0.08M | | 0.01M | 0.03M | | 0.00M | 0.23M | 0.11M | | | | | | | 0.40M | 2.81M | 7.05M | 6.30M | 9.51M | 7.78M | 11.72M | 9.50M | 11.60M | 9.43M | 12.70M | 12.49M | 15.51M | 12.85M | 15.44M | 14.16M | 17.41M | 22.80M | 20.30M | 19.64M | 19.65M | 19.70M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | 0.89M | 0.93M | 1.05M | 2.44M | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | 0.23M | 0.42M | 0.91M | 0.89M | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | 0.10M | | 0.40M | 0.14M | 0.32M | 0.35M | 0.14M | | | | | | | | 1.12M | 1.35M | 1.96M | 3.33M | 3.42M | 3.81M | 4.83M | 4.76M | 5.05M | 4.86M | 4.33M | 5.47M | 4.99M | 5.00M | 5.67M | 7.24M | 7.44M | 7.59M | 9.23M | 7.59M | 7.13M | 8.34M |
|
Prepaid Assets
|
| | 0.40M | | 0.70M | 0.91M | 0.96M | 0.73M | 1.02M | 1.68M | 0.67M | 1.20M | 1.72M | 1.16M | 1.03M | 1.55M | 2.07M | 4.33M | 3.36M | 6.32M | 5.31M | 6.11M | 7.48M | 9.28M | 10.43M | 10.58M | 11.10M | 12.15M | 12.72M | 16.04M | 10.28M | 10.49M | 12.21M | 14.05M | 8.85M | 12.98M | 12.05M | 12.12M |
|
Current Assets
|
| | 22.04M | | 78.30M | 80.45M | 74.47M | 128.74M | 120.70M | 111.47M | 102.24M | 248.29M | 191.19M | 159.88M | 148.63M | 121.87M | 129.94M | 129.34M | 115.62M | 93.08M | 140.50M | 125.14M | 114.39M | 160.52M | 139.62M | 121.59M | 128.91M | 95.97M | 81.33M | 182.12M | 169.19M | 196.76M | 278.97M | 295.10M | 276.13M | 237.18M | 196.87M | 168.55M |
|
Property, Plant & Equipment (Net)
|
| | 0.74M | | 0.71M | 0.71M | 0.81M | 0.64M | 0.72M | 0.99M | 0.95M | 0.93M | 0.91M | 0.89M | 0.98M | 0.99M | 1.40M | 1.73M | 2.05M | 2.14M | 2.00M | 1.98M | 1.97M | 1.78M | 1.60M | 1.52M | 1.30M | 1.10M | 0.91M | 0.82M | 0.69M | 0.57M | 0.58M | 0.61M | 0.66M | 0.63M | 0.69M | 0.69M |
|
Long-Term Investments
|
| | 0.10M | | 0.10M | 0.20M | 0.03M | 0.20M | 0.20M | 0.20M | 0.05M | 0.05M | 43.85M | 63.51M | 48.55M | 40.14M | 26.50M | 5.90M | 1.89M | 0.22M | 8.29M | 4.07M | 0.68M | 0.67M | 0.67M | 0.22M | 0.22M | 10.16M | 7.97M | 6.51M | 4.50M | 0.48M | 0.20M | 4.64M | 5.02M | 4.51M | 4.63M | 0.38M |
|
Other Non-Current Assets
|
| | 0.25M | | | | 0.24M | | | 0.01M | 0.32M | 2.78M | 2.56M | 2.42M | 0.26M | 0.28M | | 0.06M | 0.07M | 0.07M | 1.10M | 1.77M | 1.31M | 1.57M | 1.90M | 2.47M | 2.74M | 3.16M | 2.82M | 2.05M | 2.04M | 1.10M | 0.67M | 0.37M | 0.59M | 0.37M | 0.80M | 6.76M |
|
Non-Current Assets
|
| | 1.01M | | 0.74M | 0.74M | 1.08M | 0.67M | 0.80M | 1.09M | 1.32M | 3.76M | 47.37M | 66.88M | 53.75M | 45.06M | 31.13M | 10.55M | 6.39M | 4.33M | 13.27M | 9.46M | 5.36M | 5.19M | 6.52M | 6.88M | 6.71M | 16.98M | 14.03M | 11.51M | 9.12M | 3.81M | 2.88M | 6.85M | 9.58M | 10.44M | 11.85M | 16.50M |
|
Assets
|
| | 23.06M | | 79.04M | 81.19M | 75.55M | 129.40M | 121.50M | 112.56M | 103.56M | 252.05M | 238.57M | 226.75M | 202.39M | 166.93M | 161.08M | 139.89M | 122.00M | 97.41M | 153.77M | 134.60M | 119.75M | 165.72M | 146.14M | 128.47M | 135.62M | 112.95M | 95.36M | 193.63M | 178.31M | 200.57M | 281.85M | 301.94M | 285.71M | 247.62M | 208.72M | 185.05M |
|
Accounts Payables
|
| | 1.88M | | 3.54M | 3.49M | 4.43M | 4.05M | 5.66M | 6.29M | 8.54M | 5.94M | 7.07M | 7.88M | 11.19M | 8.50M | 9.20M | 8.49M | 10.02M | 10.56M | 10.34M | 11.06M | 12.10M | 9.94M | 8.65M | 9.36M | 12.38M | 17.13M | 16.40M | 14.08M | 16.54M | 18.16M | 23.75M | 19.68M | 27.43M | 30.32M | 30.96M | 26.17M |
|
Payables
|
| | 1.88M | | 3.54M | 3.49M | 4.43M | 4.05M | 5.66M | 6.29M | 8.54M | 5.94M | 7.07M | 7.88M | 11.19M | 8.50M | 9.20M | 8.49M | 10.02M | 10.56M | 10.34M | 11.06M | 12.10M | 9.94M | 8.65M | 9.36M | 12.38M | 17.13M | 16.40M | 14.08M | 16.54M | 18.16M | 23.75M | 19.68M | 27.43M | 30.32M | 30.96M | 26.17M |
|
Accumulated Expenses
|
| | 0.69M | | 1.11M | 1.14M | 1.95M | 1.29M | 2.21M | 2.68M | 4.92M | 3.33M | 3.71M | 5.08M | 6.71M | 4.08M | 5.74M | 7.79M | 9.55M | 4.71M | 6.77M | 6.48M | 6.95M | 5.15M | 6.43M | 6.62M | 8.26M | 4.92M | 6.72M | 8.15M | 10.81M | 4.99M | 6.85M | 9.03M | 10.57M | 6.97M | 11.65M | 11.11M |
|
Other Accumulated Expenses
|
| | | | | | 0.74M | | | | 1.79M | 1.00M | 1.07M | 1.13M | 1.58M | 1.63M | 1.48M | 1.33M | 1.86M | 1.74M | 1.94M | 2.27M | 3.33M | 4.01M | 2.96M | 3.02M | 3.28M | 3.19M | 3.64M | 3.55M | 3.86M | 3.20M | 3.62M | 4.07M | 7.95M | 4.71M | 4.94M | 4.96M |
|
Current Deferred Revenue
|
| | | | 0.31M | 0.30M | 0.65M | 0.20M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 3.14M | | 4.97M | 4.93M | 7.04M | 5.54M | 7.95M | 8.97M | 13.46M | 10.28M | 11.84M | 14.09M | 19.48M | 14.21M | 16.42M | 17.62M | 21.44M | 17.00M | 19.06M | 19.81M | 22.38M | 19.09M | 18.04M | 19.00M | 23.92M | 25.23M | 26.77M | 25.79M | 31.21M | 26.34M | 34.22M | 32.79M | 45.95M | 42.00M | 47.55M | 42.24M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 70.80M | 71.20M | 71.87M | 97.54M | 97.94M | 98.30M | 98.52M | 98.55M | 97.59M | 97.81M | 121.71M | 121.73M | 122.11M | 122.51M | 122.11M |
|
Operating Leases
|
| | | | | | | | | | | 2.18M | 1.94M | 1.75M | 2.60M | 2.27M | 1.99M | 1.75M | 1.50M | 1.20M | 0.92M | 0.62M | 0.40M | 1.21M | 2.33M | 2.80M | 2.53M | 2.37M | 2.12M | 1.88M | 0.84M | 1.42M | 1.22M | 1.04M | 1.65M | 2.84M | 3.41M | 6.24M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 2.72M | 2.72M | 2.72M | 2.72M | 2.84M | 2.84M | 2.84M | 2.84M | 3.02M | 3.02M | 3.02M | 3.02M | 3.19M | 3.19M | 3.19M | 3.19M | 3.79M | 3.79M | 3.79M | 3.79M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 2.18M | 1.94M | 1.75M | | | | | 22.93M | 18.21M | 94.78M | 100.35M | 108.49M | 179.95M | 184.21M | 188.92M | 221.96M | 226.49M | 230.78M | 232.61M | 240.33M | 237.51M | 248.34M | 273.23M | 290.72M | 290.29M | 298.30M | 296.66M |
|
Total Liabilities
|
| | 6.75M | | 4.97M | 4.93M | 7.04M | 5.54M | 7.95M | 8.97M | 13.46M | 12.46M | 13.79M | 15.84M | 22.09M | 16.48M | 18.42M | 19.37M | 25.65M | 20.92M | 97.50M | 103.07M | 111.33M | 182.79M | 187.05M | 191.76M | 224.98M | 229.51M | 233.79M | 235.63M | 243.52M | 240.71M | 251.53M | 276.43M | 294.51M | 294.08M | 302.09M | 300.45M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 70.80M | 71.20M | 71.87M | 97.54M | 97.94M | 98.30M | 98.52M | 98.55M | 97.59M | 97.81M | 121.71M | 121.73M | 122.11M | 122.51M | 122.11M |
|
Common Equity
|
| | 16.31M | | 74.07M | 76.26M | 68.52M | 123.87M | 113.55M | 103.58M | 90.09M | 239.59M | 224.78M | 210.92M | 180.30M | 150.45M | 142.66M | 120.53M | 96.36M | 76.49M | 56.27M | 31.54M | 8.41M | -17.07M | -40.91M | -63.29M | -89.36M | -116.55M | -138.43M | -41.99M | -65.21M | -40.13M | 30.31M | 25.52M | -8.80M | -46.46M | -93.38M | -115.41M |
|
Shareholder's Equity
|
| | 16.31M | | | | 68.52M | | | | 90.09M | 239.59M | 224.78M | 210.92M | 180.30M | 150.45M | 142.66M | 120.53M | 96.36M | 76.49M | 56.27M | 31.54M | 8.41M | -17.07M | -40.91M | -63.29M | -89.36M | -116.55M | -138.43M | -41.99M | -65.21M | -40.13M | 30.31M | 25.52M | -8.80M | -46.46M | -93.38M | -115.41M |
|
Liabilities and Shareholders Equity
|
| | 23.06M | | 79.04M | 81.19M | 75.55M | 129.40M | 121.50M | 112.56M | 103.56M | 252.05M | 238.57M | 226.75M | 202.39M | 166.93M | 161.08M | 139.89M | 122.00M | 97.41M | 153.77M | 134.60M | 119.75M | 165.72M | 146.14M | 128.47M | 135.62M | 112.95M | 95.36M | 193.63M | 178.31M | 200.57M | 281.85M | 301.94M | 285.71M | 247.62M | 208.72M | 185.05M |
|
Retained Earnings
|
| | -27.21M | | -36.83M | -37.13M | -47.21M | -60.60M | -78.62M | -99.15M | -122.90M | -144.31M | -166.80M | -189.04M | -228.02M | -265.81M | -297.20M | -326.00M | -356.50M | -382.44M | -408.70M | -438.90M | -467.32M | -495.71M | -522.40M | -548.24M | -577.10M | -607.32M | -631.50M | -653.33M | -679.35M | -711.63M | -745.04M | -768.71M | -806.22M | -850.10M | -900.00M | -933.40M |
|
Preferred Shares
|
| | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.28M | | | | 0.28M | | | | 0.26M | | | | 0.52M | | | | 0.72M | | | | 0.75M | | | | 0.69M | | | | 1.10M | | | | 1.51M | | | |