|
Cash & Equivalents
|
0.12M | 4.73M | 3.85M | 1.95M | 0.73M | 22.95M | 18.42M | 31.49M | 26.50M | 20.51M | 15.51M | 29.87M | 23.71M | 14.19M | 24.96M | 31.26M | 21.45M | 13.08M | 20.22M | 12.80M | 44.86M | 37.08M | 28.55M | 20.11M | 36.13M | 29.21M | 22.80M | 21.68M | 19.96M | 23.41M | 17.30M | 50.73M | 44.76M | 38.23M | 28.28M | 49.07M | 42.77M | 35.67M | 30.36M | 26.29M | 26.34M | 19.96M | 16.58M | 13.88M | 10.70M | 4.90M | 1.50M | 1.35M | 10.10M | 8.70M | 12.90M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.06M | | | 0.32M | 0.61M | 0.43M | 0.91M |
|
Cash & Current Investments
|
0.12M | 4.73M | 3.85M | 1.95M | 0.73M | 22.95M | 18.42M | 31.49M | 26.50M | 20.51M | 15.51M | 29.87M | 23.71M | 14.19M | 24.96M | 31.26M | 21.45M | 13.08M | 20.22M | 12.80M | 44.86M | 37.08M | 28.55M | 20.11M | 36.13M | 29.21M | 22.80M | 21.68M | 19.96M | 23.41M | 17.30M | 50.73M | 44.76M | 38.23M | 28.28M | 49.07M | 42.77M | 35.67M | 30.36M | 26.29M | 26.34M | 19.96M | 16.58M | 13.99M | 10.76M | 4.90M | 1.50M | 1.68M | 10.71M | 9.13M | 13.81M |
|
Receivables - Net
|
| | | | | | | | | | 2.00M | | | 0.03M | 0.62M | 0.15M | 0.25M | 0.25M | 0.25M | | 0.03M | 0.21M | 0.21M | 0.04M | 0.07M | 0.05M | 0.09M | 0.06M | 0.06M | 0.11M | 0.03M | 0.08M | 0.16M | 0.12M | 0.18M | 0.28M | 0.20M | 0.21M | 0.24M | 0.14M | 0.10M | 0.17M | 0.12M | 0.10M | 0.03M | 0.06M | 0.15M | 0.08M | 0.31M | 0.66M | 1.24M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.09M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | 2.00M | | | 0.03M | 0.62M | 0.15M | 0.25M | 0.25M | 0.25M | | 0.03M | 0.21M | 0.21M | 0.04M | 0.07M | 0.05M | 0.09M | 0.06M | 0.10M | 0.19M | 0.03M | 0.08M | 0.16M | 0.12M | 0.18M | 0.28M | 0.20M | 0.21M | 0.24M | 0.14M | 0.10M | 0.17M | 0.12M | 0.10M | 0.03M | 0.06M | 0.15M | 0.08M | 0.31M | 0.66M | 1.24M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.29M | 0.30M | 0.49M | 0.50M | 0.46M | 0.57M | 0.65M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | | | | | 0.04M | 0.23M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.26M | 0.24M | | 0.19M | 0.07M | 0.35M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.16M | 0.11M | 0.07M | 0.18M | 0.20M | 0.43M | 0.62M | 0.56M | 0.74M | 0.50M | 0.64M | 0.69M | 1.24M |
|
Prepaid Assets
|
| | | 0.13M | 0.32M | 0.41M | 0.28M | 0.42M | 0.83M | 0.67M | 0.57M | 0.72M | 0.67M | 0.82M | 1.21M | 1.37M | 0.65M | 0.82M | 0.72M | 1.03M | 0.65M | 0.59M | 0.53M | 0.58M | 0.49M | 0.49M | 0.60M | 0.45M | 0.35M | 0.66M | 0.78M | 0.64M | 0.74M | 0.65M | 0.71M | 0.87M | 0.43M | 1.27M | 1.11M | 0.83M | 0.65M | 1.25M | 0.90M | 0.54M | 0.32M | 0.45M | 0.51M | 0.98M | 0.84M | 0.95M | 1.20M |
|
Current Assets
|
| | | 2.08M | 1.05M | 23.35M | 18.78M | 31.99M | 27.41M | 21.25M | 18.16M | 30.68M | 24.46M | 15.12M | 26.87M | 32.86M | 22.43M | 14.23M | 21.28M | 13.90M | 45.62M | 37.95M | 29.37M | 20.79M | 36.97M | 29.86M | 23.48M | 22.20M | 20.38M | 24.18M | 21.28M | 51.44M | 45.66M | 39.00M | 29.17M | 50.23M | 43.47M | 37.20M | 31.87M | 27.36M | 27.16M | 21.56M | 17.79M | 15.01M | 11.68M | 5.93M | 2.85M | 2.91M | 11.88M | 10.96M | 16.58M |
|
Property, Plant & Equipment (Net)
|
| | | 0.19M | 0.19M | 0.49M | 1.30M | 1.52M | 1.53M | 1.61M | 1.63M | 1.73M | 1.66M | 1.68M | 1.96M | 2.21M | 1.96M | 1.94M | 1.72M | 1.41M | 1.35M | 1.39M | 1.15M | 1.22M | 1.14M | 0.91M | 0.75M | 0.63M | 0.50M | 0.41M | 0.35M | 0.40M | 0.45M | 0.48M | 0.52M | 0.51M | 0.48M | 0.50M | 0.44M | 0.43M | 0.38M | 0.39M | 0.39M | 0.43M | 0.38M | 0.39M | 0.40M | 0.36M | 0.33M | 0.31M | 0.29M |
|
Other Non-Current Assets
|
| | | 0.01M | 0.01M | 0.01M | 0.32M | 0.30M | 0.28M | 0.26M | 0.24M | 0.22M | 0.20M | 0.18M | 0.16M | 0.14M | 0.12M | 0.10M | 0.08M | 0.06M | 0.04M | 0.03M | 0.13M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.10M | 0.10M | | | | | | |
|
Non-Current Assets
|
| | | 0.28M | 0.54M | 0.50M | 1.63M | 1.84M | 1.84M | 1.91M | 1.91M | 2.00M | 1.91M | 1.91M | 2.17M | 2.40M | 2.12M | 2.08M | 1.83M | 1.50M | 1.42M | 1.44M | 1.28M | 1.22M | 1.15M | 0.92M | 3.00M | 2.69M | 2.38M | 2.09M | 1.84M | 1.70M | 1.55M | 1.38M | 1.23M | 1.14M | 0.93M | 2.83M | 2.59M | 2.39M | 2.16M | 1.99M | 1.80M | 1.67M | 1.41M | 1.25M | 1.10M | 0.88M | 1.49M | 1.37M | 1.26M |
|
Assets
|
| | | 2.37M | 1.59M | 23.85M | 20.41M | 33.83M | 29.25M | 23.16M | 20.07M | 32.68M | 26.37M | 17.03M | 29.03M | 35.26M | 24.55M | 16.32M | 23.11M | 15.41M | 47.04M | 39.39M | 30.65M | 22.01M | 38.12M | 30.78M | 26.48M | 24.88M | 22.75M | 26.27M | 23.11M | 53.14M | 47.21M | 40.38M | 30.40M | 51.37M | 44.40M | 40.02M | 34.46M | 29.75M | 29.32M | 23.54M | 19.60M | 16.68M | 13.09M | 7.18M | 3.95M | 3.79M | 13.38M | 12.34M | 17.84M |
|
Accounts Payables
|
| | | 0.36M | 0.75M | 0.64M | 1.49M | 1.72M | 1.81M | 0.82M | 1.77M | 2.32M | 4.44M | 3.26M | 3.27M | 4.71M | 2.95M | 2.38M | 2.17M | 2.02M | 1.90M | 2.39M | 1.82M | 1.86M | 1.86M | 1.33M | 1.31M | 1.67M | 1.04M | 1.34M | 1.05M | 1.10M | 1.45M | 1.65M | 0.92M | 1.21M | 0.93M | 1.01M | 0.89M | 0.90M | 1.35M | 1.05M | 0.77M | 1.88M | 1.53M | 1.80M | 1.54M | 1.85M | 1.28M | 0.77M | 1.28M |
|
Notes Payables
|
| | | 0.83M | 1.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.52M | 0.35M | 0.14M |
|
Payables
|
| | | 1.19M | 2.50M | 0.64M | 1.49M | 1.72M | 1.81M | 0.82M | 1.77M | 2.32M | 4.44M | 3.26M | 3.27M | 4.71M | 2.95M | 2.38M | 2.17M | 2.02M | 1.90M | 2.39M | 1.82M | 1.86M | 1.86M | 1.33M | 1.31M | 1.67M | 1.04M | 1.34M | 1.05M | 1.10M | 1.45M | 1.65M | 0.92M | 1.21M | 0.93M | 1.01M | 0.89M | 0.90M | 1.35M | 1.05M | 0.77M | 1.88M | 1.53M | 1.80M | 1.54M | 2.67M | 1.80M | 1.12M | 1.42M |
|
Accumulated Expenses
|
| | | 0.24M | 0.38M | 0.15M | 0.46M | 0.79M | 0.92M | 1.04M | 0.99M | 1.08M | 0.85M | 1.23M | 1.79M | 1.87M | 1.65M | 1.65M | 1.66M | 1.62M | 2.18M | 1.83M | 1.92M | 1.78M | 1.86M | 2.11M | 1.60M | 2.06M | 1.44M | 1.63M | 1.40M | 1.58M | 1.76M | 1.61M | 1.60M | 1.52M | 1.34M | 1.47M | 1.52M | 1.79M | 1.37M | 1.46M | 1.67M | 1.25M | 1.17M | 0.99M | 0.96M | 1.14M | 0.53M | 1.07M | 1.51M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.26M | | | | 0.19M | | | | 0.12M | | | | 0.13M | | | | 0.19M | | | | 0.11M | 0.21M | 0.19M | 0.14M | 0.13M | 0.12M | 0.21M | 0.16M |
|
Short term Debt
|
| | | 6.28M | 34.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.52M | 0.35M | 0.14M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.13M | 0.68M | 0.72M | 0.76M | 0.80M | 0.85M | 0.83M | 0.81M | 0.79M | 0.77M | 0.63M | 0.44M | 0.72M | 0.71M | 0.71M | 0.70M | 0.70M | 0.70M | 0.71M | 0.68M | 0.70M | 0.77M | 0.67M | 0.39M | 0.42M | 0.46M |
|
Current Deferred Revenue
|
| | | | | | | | 0.30M | 0.07M | | | 0.36M | 0.21M | 0.11M | 0.13M | 0.06M | 0.03M | 0.03M | | | | 0.01M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.06M | 0.03M | 0.04M | 0.06M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Total Current Liabilities
|
| | | 7.71M | 37.15M | 0.79M | 1.95M | 2.51M | 3.02M | 1.94M | 2.76M | 3.40M | 5.65M | 4.70M | 5.18M | 6.71M | 4.66M | 4.05M | 3.86M | 3.65M | 4.09M | 4.22M | 3.75M | 3.64M | 4.05M | 3.57M | 3.59M | 4.47M | 3.25M | 3.79M | 3.31M | 3.51M | 4.03M | 4.06M | 4.40M | 4.35M | 3.64M | 3.97M | 3.76M | 3.84M | 6.84M | 4.73M | 3.82M | 4.62M | 5.57M | 3.99M | 3.52M | 4.87M | 2.92M | 2.72M | 3.40M |
|
Convertible Debt
|
| | | | 5.79M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.40M | 1.19M | 0.98M | 0.77M | 0.58M | 0.39M | 0.19M | | 0.04M | 0.03M | 1.62M | 1.44M | 1.26M | 1.09M | 0.92M | 0.74M | 0.56M | 0.37M | 0.19M | | | 0.96M | 0.84M | 0.71M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 1.24M | 0.45M | 0.62M | 0.70M | 0.37M | 0.21M | 0.36M | 0.09M | 0.09M | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 4.41M | 4.11M | 4.56M | 5.23M | 3.81M | 3.31M | 4.51M | 3.79M | 3.47M | |
|
Total Liabilities
|
| | | 7.71M | 37.45M | | | | | | | | | | | | | | | | | | | 3.64M | | | 5.20M | 5.87M | 4.44M | 4.77M | 4.07M | 4.09M | 4.42M | 4.25M | 4.40M | 4.39M | 3.67M | 5.58M | 5.20M | 5.11M | 7.93M | 5.64M | 4.56M | 5.18M | 5.94M | 4.17M | 3.52M | 4.87M | 3.88M | 3.56M | 4.11M |
|
Total Debt
|
| | | 6.28M | 34.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.52M | 0.35M | 0.14M |
|
Common Equity
|
| | | -5.35M | -35.86M | 23.06M | 18.46M | 31.32M | 26.22M | 21.22M | 17.31M | 29.27M | 20.72M | 12.33M | 23.86M | 28.55M | 19.89M | 12.26M | 19.25M | 11.76M | 42.95M | 35.17M | 26.89M | 18.37M | 34.08M | 27.21M | 21.28M | 19.01M | 18.31M | 21.50M | 19.04M | 49.05M | 42.79M | 36.12M | 26.00M | 46.98M | 40.73M | 34.44M | 29.26M | 24.65M | 21.39M | 17.90M | 15.04M | 11.50M | 7.16M | 3.01M | 0.43M | -1.08M | 9.50M | 8.77M | 13.73M |
|
Shareholder's Equity
|
| | | -5.35M | -35.86M | 23.06M | 18.46M | 31.32M | 26.22M | 21.22M | 17.31M | 29.27M | 20.72M | 12.33M | 23.86M | 28.55M | 19.89M | 12.26M | 19.25M | 11.76M | 42.95M | 35.17M | 26.89M | 18.37M | 34.08M | 27.21M | 21.28M | 19.01M | 18.31M | 21.50M | 19.04M | 49.05M | 42.79M | 36.12M | 26.00M | 46.98M | 40.73M | 34.44M | 29.26M | 24.65M | 21.39M | 17.90M | 15.04M | 11.50M | 7.16M | 3.01M | 0.43M | -1.08M | 9.50M | 8.77M | 13.73M |
|
Liabilities and Shareholders Equity
|
| | | 2.37M | 1.59M | 23.85M | 20.41M | 33.83M | 29.25M | 23.16M | 20.07M | 32.68M | 26.37M | 17.03M | 29.03M | 35.26M | 24.55M | 16.32M | 23.11M | 15.41M | 47.04M | 39.39M | 30.65M | 22.01M | 38.12M | 30.78M | 26.48M | 24.88M | 22.75M | 26.27M | 23.11M | 53.14M | 47.21M | 40.38M | 30.40M | 51.37M | 44.40M | 40.02M | 34.46M | 29.75M | 29.32M | 23.54M | 19.60M | 16.68M | 13.09M | 7.18M | 3.95M | 3.79M | 13.38M | 12.34M | 17.84M |
|
Retained Earnings
|
| | | -5.54M | 36.55M | -36.27M | -42.12M | -51.15M | -58.07M | -64.22M | -69.82M | -78.71M | -89.50M | -99.79M | -109.91M | -124.52M | -137.00M | -149.92M | -162.66M | -173.90M | -187.34M | -199.64M | -212.29M | -224.74M | -235.76M | -245.57M | -253.75M | -263.14M | -271.74M | -279.94M | -287.50M | -294.97M | -303.50M | -314.51M | -326.98M | -336.40M | -343.55M | -350.57M | -356.54M | -362.68M | -369.33M | -373.32M | -377.44M | -382.04M | -388.64M | -392.90M | -396.31M | -400.44M | -403.81M | -406.59M | -408.71M |
|
Treasury Shares
|
| | | | | 0.00M | 0.46M | 0.73M | 0.96M | 1.04M | 1.17M | 1.56M | 1.42M | 1.58M | 1.44M | 2.05M | 2.47M | 2.80M | 2.50M | 2.27M | 2.64M | 2.64M | 2.28M | 2.47M | 2.32M | 1.95M | 1.61M | 1.82M | 2.05M | 1.82M | 1.53M | 1.42M | 1.85M | 1.53M | 1.18M | 1.71M | 1.57M | 2.10M | 2.47M | 0.11M | 2.67M | 1.99M | 0.08M | 0.07M | 0.10M | 0.58M | 0.52M | 0.02M | 0.44M | 0.34M | 0.01M |