|
Cash & Equivalents
|
44.10M | 24.71M | 20.44M | 15.75M | 50.41M | 45.43M | 32.47M | 34.27M | 60.00M | 55.14M | 84.31M | 69.55M | 48.94M | 31.93M | 23.00M | 46.33M | 29.60M | 15.40M | 21.10M |
|
Cash & Current Investments
|
44.10M | 24.71M | 20.44M | 15.75M | 50.41M | 45.43M | 32.47M | 34.27M | 60.00M | 55.14M | 84.31M | 69.55M | 48.94M | 31.93M | 23.00M | 46.33M | 29.60M | 15.40M | 21.10M |
|
Receivables - Net
|
| | | | | | | | | | 3.95M | 4.25M | 7.00M | 10.03M | | 0.05M | 5.61M | 9.20M | 7.05M |
|
Receivables - Other
|
| | | | 0.43M | 0.22M | 0.42M | 0.10M | 0.06M | 0.17M | 0.13M | 0.17M | 0.59M | 0.18M | 0.08M | 0.03M | 0.05M | | |
|
Receivables
|
| | | | | | | 0.10M | | | 4.07M | 4.42M | 7.59M | 10.21M | 0.08M | 0.08M | 5.65M | 9.20M | 7.05M |
|
Raw Materials
|
| | | | | | | | | | 0.12M | 0.42M | 1.15M | 1.15M | 1.21M | 1.08M | 1.05M | 1.01M | |
|
Work In Process
|
| | | | | | | | | | | 0.49M | 0.67M | 0.68M | 0.75M | 0.66M | 0.18M | 0.52M | |
|
Finished Goods
|
| | | | | | | | | | 0.16M | 0.12M | 0.68M | 0.87M | 0.63M | 0.72M | 1.23M | 0.99M | |
|
Inventory
|
| | | | | | | | | | 0.28M | 1.02M | 2.50M | 2.70M | 2.58M | 2.46M | 2.46M | 2.52M | 2.30M |
|
Prepaid Assets
|
2.86M | 3.25M | 3.66M | 3.97M | 3.44M | 2.73M | 3.52M | 4.36M | 3.09M | 1.46M | 3.07M | 2.54M | 2.34M | 2.48M | 2.56M | 2.31M | 1.77M | 1.49M | 3.59M |
|
Current Assets
|
102.05M | 93.37M | 83.16M | 74.33M | 65.77M | 57.34M | 43.40M | 39.12M | 63.10M | 56.78M | 91.72M | 77.53M | 61.38M | 47.32M | 28.19M | 51.18M | 39.47M | 36.78M | 36.27M |
|
Property, Plant & Equipment (Net)
|
3.33M | 3.65M | 3.67M | 3.89M | 4.16M | 4.04M | 4.02M | 3.89M | 3.80M | 3.69M | 3.56M | 1.05M | 0.94M | 0.71M | 0.65M | 0.59M | 0.54M | 0.32M | 0.23M |
|
Other Non-Current Assets
|
0.95M | 0.28M | 0.26M | 0.29M | 40.00M | 40.00M | 0.22M | 0.28M | 0.37M | 0.44M | 0.53M | 0.45M | 0.45M | 0.45M | 0.54M | 0.38M | 0.38M | 0.38M | 0.38M |
|
Non-Current Assets
|
6.06M | 5.66M | 5.60M | 5.80M | 5.84M | 6.09M | 5.75M | 5.61M | 5.54M | 5.42M | 5.42M | 4.07M | 4.93M | 4.69M | 4.74M | 2.96M | 2.70M | 2.33M | 4.62M |
|
Assets
|
108.10M | 99.03M | 88.76M | 80.12M | 71.62M | 63.44M | 49.15M | 44.72M | 68.64M | 62.20M | 97.15M | 81.60M | 66.31M | 52.01M | 32.93M | 54.13M | 42.18M | 39.11M | 40.90M |
|
Accounts Payables
|
0.88M | 0.78M | 0.90M | 0.84M | 0.53M | 0.71M | 0.14M | 0.51M | 0.57M | 2.06M | 1.93M | 2.46M | 2.53M | 1.15M | 0.97M | 1.90M | 1.44M | 2.32M | 1.58M |
|
Notes Payables
|
40.00M | 41.01M | 41.35M | 41.69M | 42.00M | 42.29M | | | | | | | | | | | | | |
|
Payables
|
40.88M | 41.79M | 42.25M | 42.54M | 42.53M | 43.01M | 0.14M | 0.51M | 0.57M | 2.06M | 1.93M | 2.46M | 2.53M | 1.15M | 0.97M | 1.90M | 1.44M | 2.32M | 1.58M |
|
Accumulated Expenses
|
2.88M | 3.25M | 3.88M | 3.27M | 2.01M | 2.41M | 2.65M | 2.65M | 1.77M | 3.37M | 9.10M | 13.86M | 15.83M | 17.85M | 18.90M | 13.51M | 14.48M | 13.10M | 12.60M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.28M | 0.24M | 0.32M | 0.30M | 0.43M | 0.10M | 0.17M | 0.37M | |
|
Short term Debt
|
40.67M | 41.01M | 41.35M | 41.69M | 42.00M | 42.29M | | | | | | | | | | 12.94M | 12.82M | 12.67M | 12.46M |
|
Current Leases
|
0.23M | 0.23M | 0.24M | 0.24M | 0.25M | 0.28M | 0.29M | 0.30M | 0.30M | 0.31M | 0.32M | 0.38M | 0.68M | 0.72M | 0.85M | 0.35M | 0.33M | 0.33M | 0.37M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 0.48M | 1.56M |
|
Total Current Liabilities
|
44.66M | 45.28M | 46.37M | 46.05M | 44.80M | 45.71M | 3.08M | 3.46M | 2.64M | 5.73M | 11.37M | 17.02M | 19.36M | 20.05M | 21.03M | 29.01M | 29.40M | 29.22M | 28.91M |
|
Capital Leases
|
| 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | 0.08M | 1.03M | 1.76M | 1.76M | 1.98M | 0.77M | 0.66M | 0.58M | 0.63M |
|
Operating Leases
|
1.63M | 1.57M | 1.51M | 1.45M | 1.38M | 1.38M | 1.30M | 1.23M | 1.15M | 1.07M | 0.99M | 0.91M | 0.82M | 0.74M | 0.67M | 0.58M | 0.50M | 0.42M | 0.67M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 0.01M | 0.01M | | | | | 2.65M | 2.39M | 1.80M | 1.76M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 6.79M | 54.84M | 61.83M | | | | 61.35M | 58.36M | 54.80M | 56.17M |
|
Total Liabilities
|
46.29M | 46.87M | 47.90M | 47.52M | 46.20M | 47.10M | 4.38M | 4.69M | 3.79M | 6.80M | 54.84M | 61.83M | 64.80M | 65.31M | 66.98M | 63.99M | 60.75M | 56.59M | 57.94M |
|
Total Debt
|
40.67M | 41.01M | 41.35M | 41.69M | 42.00M | 42.29M | | | | | | | | | | 12.94M | 12.82M | 12.67M | 12.46M |
|
Common Equity
|
61.81M | 52.16M | 40.85M | 32.60M | 25.42M | 16.33M | 44.77M | 40.03M | 64.85M | 55.40M | 42.30M | 19.76M | 1.51M | -13.30M | -34.05M | -9.86M | -18.58M | -17.48M | -17.04M |
|
Shareholder's Equity
|
61.81M | 52.16M | 40.85M | 32.60M | 25.42M | 16.33M | 44.77M | 40.03M | 64.85M | 55.40M | 42.30M | 19.76M | 1.51M | -13.30M | -34.05M | -9.86M | -18.58M | -17.48M | -17.04M |
|
Liabilities and Shareholders Equity
|
108.10M | 99.03M | 88.76M | 80.12M | 71.62M | 63.44M | 49.15M | 44.72M | 68.64M | 62.20M | 97.15M | 81.60M | 66.31M | 52.01M | 32.93M | 54.13M | 42.18M | 39.11M | 40.90M |
|
Retained Earnings
|
-104.82M | -116.60M | -129.43M | -138.97M | -147.44M | -157.60M | -157.52M | -163.45M | -170.04M | -181.03M | -205.83M | -230.45M | -250.80M | -268.00M | -290.82M | -307.03M | -316.80M | -316.60M | -316.84M |
|
Treasury Shares
|
0.11M | 0.47M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.42M | 0.11M | 0.11M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |