|
Accumulated Depreciation
|
| | | 0.51M | | | | 0.94M | | | | 1.47M | | | | 1.68M | | | | 1.53M | | | | | | | 1.62M | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.20M | 0.10M | 0.10M | | | | | | 0.10M |
|
Cash & Equivalents
|
64.22M | 168.69M | 130.73M | 129.87M | 91.53M | 113.08M | 103.32M | 43.51M | 135.06M | 125.33M | 170.47M | 67.78M | 35.51M | 24.97M | 24.31M | 74.79M | 46.69M | 63.95M | 78.17M | 79.08M | 97.26M | 183.09M | 94.99M | 81.32M | 83.37M | 113.17M | 88.82M | 117.57M | 164.32M | 137.71M |
|
Receivables - Net
|
| | 10.56M | 0.31M | 0.56M | 1.39M | 2.20M | 2.52M | 3.33M | 1.50M | 5.68M | 0.24M | 1.12M | 0.48M | 0.10M | 0.52M | 2.64M | 0.13M | 0.07M | 0.03M | | 0.00M | | | 10.00M | | | | 2.08M | 6.72M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.10M | 0.13M | 0.13M | 0.17M | 0.21M | 0.20M | 0.12M | 0.10M | 0.06M | 0.06M | 0.04M | | | | | | | |
|
Receivables
|
| | 10.56M | 0.31M | 0.56M | 1.39M | 2.20M | 2.52M | 3.33M | 1.50M | 5.68M | 0.24M | 1.23M | 0.61M | 0.23M | 0.69M | 2.85M | 0.33M | 0.20M | 0.13M | | 0.06M | | | 10.00M | | | | 2.08M | 6.72M |
|
Raw Materials
|
| | | | | | | 0.95M | 0.91M | 1.06M | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | 0.11M | 0.06M | 0.05M | 0.12M | 0.34M | 2.04M | 2.82M | 4.67M | | | | | | | | | | | | | | | | | | | 1.14M | 1.78M |
|
Finished Goods
|
| | 0.02M | 0.26M | 0.26M | 0.17M | 0.14M | 0.10M | 0.64M | 0.59M | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M |
|
Inventory
|
| | 0.13M | 0.33M | 0.31M | 0.29M | 0.48M | 3.10M | 4.37M | 6.32M | | | | | | | | | | | | | | | | | | | 1.17M | 1.79M |
|
Prepaid Assets
|
1.81M | 1.75M | 2.40M | 2.97M | 4.07M | 3.41M | 4.05M | 3.83M | 5.89M | 6.56M | 3.03M | 3.47M | 5.46M | 6.15M | 5.24M | 4.97M | 4.52M | 3.44M | 4.71M | 4.95M | 7.69M | 6.88M | 8.82M | 7.32M | 5.45M | 7.29M | 5.94M | 6.93M | 6.51M | 7.64M |
|
Current Assets
|
66.03M | 170.44M | 158.73M | 253.26M | 216.60M | 192.35M | 166.96M | 84.96M | 148.65M | 144.59M | 188.56M | 144.94M | 127.68M | 114.76M | 108.76M | 105.74M | 113.44M | 97.88M | 108.76M | 92.87M | 118.89M | 189.96M | 174.49M | 117.67M | 99.65M | 120.66M | 94.96M | 124.70M | 174.27M | 154.06M |
|
Property, Plant & Equipment (Net)
|
1.00M | 1.27M | 1.21M | 1.37M | 1.26M | 1.15M | 1.04M | 0.95M | 0.87M | 0.79M | 0.50M | 0.42M | 0.34M | 0.27M | 0.24M | 0.21M | 0.18M | 0.15M | 0.12M | 0.09M | 0.06M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Long-Term Investments
|
| | | | | | | | | | | 6.00M | 6.00M | 5.99M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 21.97M | 21.58M | 21.18M | 20.79M | 20.40M | 20.01M | 19.62M | 19.22M | | | | | | | | | | | | | | | | | | | 15.76M | 17.12M |
|
Goodwill & Intangibles
|
| | 21.97M | 21.58M | 21.18M | 20.79M | 20.40M | 20.01M | 19.62M | 19.22M | | | | | | | | | | | | | | | | | | | 15.76M | 17.12M |
|
Other Non-Current Assets
|
0.97M | 0.97M | 1.00M | 0.79M | 1.02M | 1.03M | 1.05M | 35.24M | 35.24M | 30.62M | 25.88M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 4.58M | 5.00M | 5.05M | 4.90M | 5.55M | 5.37M | 5.34M |
|
Non-Current Assets
|
2.38M | 2.48M | 24.43M | 23.98M | 26.77M | 26.20M | 25.64M | 60.09M | 59.51M | 53.94M | 29.21M | 9.41M | 9.22M | 9.13M | 3.12M | 2.92M | 2.71M | 2.53M | 2.34M | 2.18M | 1.98M | 1.79M | 1.67M | 5.87M | 6.10M | 5.72M | 6.58M | 7.00M | 21.99M | 22.80M |
|
Assets
|
68.41M | 172.92M | 183.16M | 277.24M | 243.37M | 218.54M | 192.60M | 145.05M | 208.15M | 198.53M | 217.77M | 154.35M | 136.90M | 123.89M | 111.88M | 108.66M | 116.15M | 100.41M | 111.09M | 95.05M | 120.88M | 191.76M | 176.15M | 123.54M | 105.75M | 126.38M | 101.54M | 131.70M | 196.26M | 176.85M |
|
Accounts Payables
|
7.27M | 8.51M | 11.25M | 10.25M | 8.59M | 11.54M | 8.84M | 9.65M | 7.23M | 2.24M | 4.68M | 1.88M | 2.45M | 1.40M | 0.64M | 2.30M | 2.90M | 1.71M | 5.36M | 4.90M | 4.90M | 4.55M | 5.12M | 7.45M | 6.68M | 4.44M | 4.03M | 7.20M | 8.05M | 9.89M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.28M | 1.00M | 0.58M | 0.15M | 0.91M | 0.53M | 0.13M | | 0.74M | 0.47M | 0.19M |
|
Payables
|
7.27M | 8.51M | 11.25M | 10.25M | 8.59M | 11.54M | 8.84M | 9.65M | 7.23M | 2.24M | 4.68M | 1.88M | 2.45M | 1.40M | 0.64M | 2.30M | 2.90M | 1.71M | 5.36M | 5.18M | 5.91M | 5.13M | 5.26M | 8.36M | 7.20M | 4.57M | 4.03M | 7.94M | 8.51M | 10.08M |
|
Accumulated Expenses
|
7.58M | 12.23M | 38.66M | 21.11M | 19.83M | 19.37M | 21.29M | 19.36M | 18.01M | 21.45M | 23.16M | 14.66M | 8.81M | 10.74M | 12.26M | 15.62M | 13.29M | 17.66M | 14.79M | 14.98M | 13.94M | 13.76M | 16.31M | 17.38M | 17.20M | 22.15M | 25.95M | 25.39M | 38.14M | 44.72M |
|
Other Accumulated Expenses
|
0.18M | 0.33M | 0.54M | 0.94M | 0.47M | 0.41M | 0.59M | 5.47M | 0.25M | 0.10M | 0.92M | 5.18M | 4.55M | 5.88M | 7.38M | 9.31M | 9.37M | 12.62M | 8.16M | 1.00M | 8.95M | 7.70M | 9.05M | 1.28M | 1.18M | 1.42M | 1.36M | 1.71M | 1.78M | 2.02M |
|
Short term Debt
|
| 1.38M | 3.53M | 5.72M | | | | 0.45M | | 4.59M | 9.30M | | | | | | | | | | | | | | 4.93M | 9.87M | | | | |
|
Current Leases
|
| | | | 0.20M | 0.29M | 0.38M | 0.42M | 0.48M | 0.51M | 0.53M | 0.56M | 0.58M | 0.61M | 0.64M | 0.67M | 0.70M | 0.73M | 0.76M | 0.79M | 0.83M | 0.86M | 0.90M | 0.98M | 1.02M | 0.78M | 0.99M | 1.02M | 1.04M | 0.79M |
|
Current Deferred Revenue
|
0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
14.85M | 22.13M | 53.44M | 37.08M | 28.62M | 31.20M | 30.51M | 29.89M | 25.73M | 28.78M | 37.68M | 17.09M | 11.84M | 12.74M | 13.54M | 18.59M | 16.89M | 20.09M | 21.87M | 21.66M | 22.36M | 20.79M | 23.81M | 26.73M | 30.35M | 37.37M | 30.97M | 35.62M | 50.36M | 59.71M |
|
Non-Current Debt
|
14.91M | 23.52M | 21.54M | 19.51M | 24.81M | 34.67M | 34.88M | 35.07M | 35.28M | 30.90M | 26.40M | | | | | | 24.16M | 24.28M | 24.40M | 24.53M | 39.57M | 39.74M | 39.91M | 40.12M | 35.39M | 30.65M | 40.72M | 71.48M | 74.27M | 78.12M |
|
Convertible Debt
|
| | | 95.23M | 97.16M | 99.16M | 101.25M | 68.56M | 19.94M | 20.38M | 20.84M | 19.05M | 19.67M | 20.33M | 0.24M | 0.25M | 0.26M | 0.26M | 0.27M | | | | | | | | | | | |
|
Operating Leases
|
| | | | 4.01M | 4.00M | 4.00M | 3.49M | 3.84M | 3.73M | 3.61M | 2.93M | 3.40M | 3.23M | 3.10M | 2.26M | 2.80M | 2.62M | 2.44M | 1.50M | 2.10M | 1.90M | 1.70M | 1.30M | 1.02M | 0.80M | 0.54M | 1.30M | 1.04M | 0.80M |
|
Other Non-Current Liabilities
|
0.10M | 0.40M | 0.57M | 1.12M | 0.50M | 0.50M | 0.87M | 0.87M | 0.87M | 0.87M | | | | | | | | | | | | | 0.05M | | | 26.14M | 58.20M | 54.75M | 21.76M | 48.29M |
|
Total Non-Current Liabilities
|
29.76M | 45.65M | 74.98M | 151.81M | 154.41M | 168.73M | 170.21M | 137.00M | 84.30M | 83.29M | | | | | | | | | | | | | 71.76M | | | 68.02M | 72.23M | 109.39M | 138.45M | 144.09M |
|
Total Liabilities
|
29.86M | 46.05M | 75.54M | 152.94M | 154.91M | 169.23M | 171.08M | 137.87M | 85.17M | 84.16M | 88.00M | 39.08M | 34.29M | 35.69M | 16.22M | 21.10M | 43.38M | 46.52M | 48.22M | 47.66M | 66.69M | 69.01M | 71.81M | 77.32M | 65.74M | 94.16M | 130.43M | 164.13M | 160.21M | 192.38M |
|
Total Debt
|
14.91M | 24.90M | 25.06M | 25.22M | 24.81M | 34.67M | 34.88M | 35.52M | 35.28M | 35.48M | 35.70M | | | | | | 24.16M | 24.28M | 24.40M | 24.53M | 39.57M | 39.74M | 39.91M | 40.12M | 40.32M | 40.52M | 40.72M | 71.48M | 74.27M | 78.12M |
|
Common Equity
|
38.55M | 126.87M | 107.61M | 124.30M | 88.46M | 49.31M | 21.52M | 7.17M | 122.98M | 114.37M | 129.77M | 115.27M | 102.61M | 88.20M | 95.66M | 87.56M | 72.77M | 53.89M | 62.87M | 47.39M | 33.02M | 101.59M | 83.18M | 25.06M | 18.85M | 11.06M | -28.89M | -32.43M | 36.06M | -15.53M |
|
Shareholder's Equity
|
38.55M | 126.87M | 107.61M | 124.30M | 88.46M | 49.31M | 21.52M | 7.17M | 122.98M | 114.37M | 129.77M | 115.27M | 102.61M | 88.20M | 95.66M | 87.56M | 72.77M | 53.89M | 62.87M | 47.39M | 33.02M | 101.59M | 83.18M | 25.06M | 18.85M | 11.06M | -28.89M | -32.43M | 36.06M | -15.53M |
|
Liabilities and Shareholders Equity
|
68.41M | 172.92M | 183.16M | 277.24M | 243.37M | 218.54M | 192.60M | 145.05M | 208.15M | 198.53M | 217.77M | 154.35M | 136.90M | 123.89M | 111.88M | 108.66M | 116.15M | 100.41M | 111.09M | 95.05M | 120.88M | 191.76M | 176.15M | 123.54M | 105.75M | 126.38M | 101.54M | 131.70M | 196.26M | 176.85M |
|
Retained Earnings
|
-324.19M | -342.56M | -364.23M | -375.58M | -413.68M | -455.87M | -486.01M | -524.78M | -562.80M | -585.80M | -572.65M | -592.51M | -607.54M | -624.44M | -647.23M | -663.71M | -680.70M | -702.62M | -720.72M | -737.52M | -753.24M | -777.52M | -797.52M | -858.75M | -867.01M | -890.98M | -955.53M | -1007.63M | -1033.56M | -1132.08M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | 21.16M | 21.16M | 21.16M | 21.16M | 21.16M | 21.16M | | | | |
|
Treasury Shares
|
0.17M | 0.16M | 0.32M | 0.31M | 0.69M | 0.74M | 0.82M | 0.68M | 1.61M | 1.48M | 3.76M | 2.65M | 2.85M | 2.93M | 1.75M | 2.81M | 2.60M | 2.60M | 2.48M | 0.17M | 1.93M | 0.14M | 0.23M | 0.43M | 1.10M | 1.05M | 1.01M | 1.83M | 1.50M | 1.46M |
|
Shares Outstanding
|
| | | | | | | | | | | 18.29M | | 18.29M | 18.29M | 15.44M | | | | 16.71M | 16.74M | 25.24M | 25.26M | 25.31M | 26.88M | 40.26M | 44.78M | 51.49M | 61.52M | 66.75M |