|
Cash & Equivalents
|
13.76M | 68.78M | 68.81M | 62.61M | 53.42M | 48.16M | 43.39M | 38.52M | 34.58M | 44.86M | 47.28M | 4.46M | 39.01M | 36.82M | 161.40M | 148.99M | 129.85M | 118.74M | 134.81M | 39.02M | 34.05M | 68.16M | 68.80M | 62.89M | 53.78M | 41.14M | 30.54M | 28.67M | 227.57M | 177.20M | 162.60M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 48.19M | 133.54M | 117.13M | 66.73M | 50.53M | 45.96M | 34.49M | 37.43M | 32.08M | 18.57M | 3.49M | 32.26M | 124.67M |
|
Cash & Current Investments
|
13.76M | 68.78M | 68.81M | 62.61M | 53.42M | 48.16M | 43.39M | 38.52M | 34.58M | 44.86M | 47.28M | 4.46M | 39.01M | 36.82M | 161.40M | 148.99M | 129.85M | 118.74M | 183.01M | 172.56M | 151.17M | 134.89M | 119.33M | 108.84M | 88.27M | 78.57M | 62.62M | 47.24M | 231.06M | 209.46M | 287.27M |
|
Receivables - Net
|
| | | | | | | | | | | 14.15M | | | | | 2.71M | 2.06M | 2.26M | 1.86M | 5.57M | 3.68M | 5.72M | 5.49M | 4.93M | 5.92M | 6.54M | 5.90M | | | |
|
Receivables
|
| | | | | | | | | | | 14.15M | | | | | 2.71M | 2.06M | 2.26M | 1.86M | 5.57M | 3.68M | 5.72M | 5.49M | 4.93M | 5.92M | 6.54M | 5.90M | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | 0.20M | 0.73M | 0.73M | 1.86M | 3.80M | 3.46M | 3.62M | 6.43M | 5.94M | 6.10M | 5.47M | 5.31M | | | |
|
Prepaid Assets
|
0.46M | 0.43M | 0.90M | 0.75M | 0.54M | 0.37M | 0.88M | 0.73M | 0.58M | 0.31M | 1.85M | 0.08M | 1.73M | 0.58M | 0.64M | 2.28M | 2.86M | 2.81M | 3.86M | 3.75M | 4.39M | 2.90M | 4.22M | 3.83M | 3.43M | 2.42M | 2.69M | 2.84M | 1.55M | 1.47M | 2.44M |
|
Current Assets
|
14.61M | 69.43M | 70.04M | 63.98M | 54.30M | 48.79M | 44.80M | 39.57M | 35.39M | 45.43M | 49.58M | 18.68M | 41.00M | 37.39M | 162.02M | 151.27M | 135.62M | 124.33M | 189.86M | 180.03M | 164.93M | 144.92M | 132.88M | 124.59M | 102.57M | 93.00M | 77.31M | 61.29M | 232.61M | 178.67M | 165.04M |
|
Property, Plant & Equipment (Net)
|
0.10M | 0.09M | 0.10M | 0.10M | 0.20M | 0.30M | 0.28M | 0.16M | 0.15M | 0.15M | 0.14M | 0.02M | 0.10M | | 0.01M | 0.06M | 0.10M | 0.36M | 0.46M | 0.51M | 2.23M | 3.00M | 3.60M | 4.80M | 5.69M | 6.00M | 5.98M | 6.85M | 0.03M | 0.01M | 0.00M |
|
Intangibles
|
| | | | | | | | | | | | | | 3.88M | 3.81M | 3.74M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 3.88M | 3.81M | 3.74M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 2.26M | 2.21M | 2.34M | 2.29M | 2.21M | 2.18M | 2.06M | 1.95M | 1.91M | 1.87M | 1.74M | 1.63M | 1.51M | 1.40M | 1.36M | 2.14M | 1.98M |
|
Non-Current Assets
|
0.12M | 0.11M | 0.12M | 0.14M | 0.76M | 0.81M | 0.75M | 0.37M | 0.31M | 0.28M | 0.25M | 0.14M | 0.16M | 0.03M | 6.75M | 6.64M | 6.70M | 4.30M | 4.24M | 4.21M | 5.72M | 6.30M | 6.78M | 7.84M | 8.50M | 8.62M | 8.38M | 9.03M | 1.39M | 2.15M | 1.98M |
|
Assets
|
14.73M | 69.54M | 70.16M | 64.12M | 55.06M | 49.60M | 45.55M | 39.94M | 35.70M | 45.72M | 49.83M | 18.82M | 41.16M | 37.42M | 168.77M | 157.91M | 142.32M | 128.64M | 194.10M | 184.24M | 170.65M | 151.23M | 139.66M | 132.42M | 111.07M | 101.62M | 85.70M | 70.32M | 234.00M | 180.82M | 167.02M |
|
Accounts Payables
|
3.62M | 2.97M | 3.64M | 5.46M | 3.73M | 3.40M | 3.40M | 3.23M | 2.55M | 2.99M | 2.42M | 2.39M | 2.09M | 2.20M | 5.21M | 6.44M | 4.01M | 3.62M | 3.92M | 3.52M | 6.51M | 2.90M | 2.60M | 5.90M | 3.10M | 2.27M | 1.37M | 2.16M | 3.66M | 3.34M | 1.63M |
|
Notes Payables
|
| | | | | | | | | | | 9.03M | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.62M | 2.97M | 3.64M | 5.46M | 3.73M | 3.40M | 3.40M | 3.23M | 2.55M | 2.99M | 2.42M | 11.42M | 2.09M | 2.20M | 5.21M | 6.44M | 4.01M | 3.62M | 3.92M | 3.52M | 6.51M | 2.90M | 2.60M | 5.90M | 3.10M | 2.27M | 1.37M | 2.16M | 3.66M | 3.34M | 1.63M |
|
Accumulated Expenses
|
1.05M | 0.64M | 1.08M | 1.88M | 0.22M | 0.59M | 0.52M | 0.79M | 0.52M | 0.32M | 0.48M | 4.10M | 1.11M | 0.68M | 6.25M | 8.70M | 7.34M | 8.65M | 13.60M | 14.92M | 10.83M | 9.69M | 11.73M | 14.31M | 10.60M | 13.75M | 14.12M | 14.65M | 8.62M | 5.42M | 8.22M |
|
Other Accumulated Expenses
|
0.06M | 0.02M | 0.09M | 0.17M | 0.05M | 0.03M | 0.03M | 0.01M | 0.02M | 0.03M | 0.02M | 0.17M | 0.04M | 0.01M | 1.53M | 0.50M | 0.67M | | | | | | | | | | | 0.65M | | 0.11M | 0.10M |
|
Short term Debt
|
| | | | | | | | | | | 14.31M | | | 0.02M | 0.26M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | 0.19M | 0.19M | 0.20M | 0.10M | 0.11M | 0.11M | 0.09M | 0.12M | 0.04M | 0.01M | 0.09M | 0.13M | 0.16M | 0.32M | 0.37M | 0.39M | 0.40M | 0.41M | 0.42M | 0.43M | 0.42M | 0.37M | 0.32M | 0.27M | | | |
|
Current Deferred Revenue
|
| 18.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
3.62M | 21.63M | 3.64M | 5.46M | 3.92M | 3.60M | 3.60M | 3.33M | 2.65M | 3.11M | 2.51M | 30.06M | 2.13M | 2.21M | 11.57M | 15.27M | 11.51M | 12.60M | 17.89M | 18.84M | 17.75M | 13.00M | 20.52M | 26.39M | 19.88M | 22.15M | 15.81M | 17.07M | 12.27M | 8.76M | 9.85M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 5.76M | 5.76M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 1.10M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.34M | 0.29M | 0.24M | 0.07M | 0.04M | 0.01M | | | | | 0.52M | 0.60M | 0.42M | 1.77M | 1.72M | 1.66M | 1.57M | 1.47M | 1.37M | 1.27M | 1.16M | 1.06M | 0.95M | 0.56M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.10M | | | | | | 0.11M | | | | | | | | | 0.39M | 0.20M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 31.16M | | | | | | 19.80M | | | | | | | | | 16.44M | 17.64M | | | |
|
Total Liabilities
|
| | | 5.46M | 4.26M | 3.88M | 3.84M | 3.40M | 2.69M | 3.12M | 2.51M | 31.26M | 2.13M | 2.21M | 17.85M | 21.50M | 17.69M | 19.91M | 25.00M | 25.86M | 24.67M | 19.81M | 21.46M | 27.23M | 20.61M | 22.83M | 16.83M | 17.84M | 12.27M | 8.76M | 9.85M |
|
Total Debt
|
| | | | | | | | | | | 14.31M | | | 5.78M | 6.01M | | | | | | | | | | | | | | | |
|
Common Equity
|
11.11M | 47.91M | 66.52M | 58.67M | 50.80M | 45.72M | 41.71M | 36.54M | 33.01M | 42.60M | 47.32M | -12.43M | 39.03M | 35.22M | 150.93M | 136.41M | 124.63M | 108.73M | 169.11M | 158.38M | 145.99M | 131.42M | 118.20M | 105.19M | 90.46M | 78.79M | 68.87M | 52.48M | 221.73M | 172.07M | 157.17M |
|
Shareholder's Equity
|
11.11M | 47.91M | 66.52M | 58.67M | 50.80M | 45.72M | 41.71M | 36.54M | 33.01M | 42.60M | 47.32M | -12.43M | 39.03M | 35.22M | 150.93M | 136.41M | 124.63M | 108.73M | 169.11M | 158.38M | 145.99M | 131.42M | 118.20M | 105.19M | 90.46M | 78.79M | 68.87M | 52.48M | 221.73M | 172.07M | 157.17M |
|
Liabilities and Shareholders Equity
|
14.73M | 69.54M | 70.16M | 64.12M | 55.06M | 49.60M | 45.55M | 39.94M | 35.70M | 45.72M | 49.83M | 18.82M | 41.16M | 37.42M | 168.77M | 157.91M | 142.32M | 128.64M | 194.10M | 184.24M | 170.65M | 151.23M | 139.66M | 132.42M | 111.07M | 101.62M | 85.70M | 70.32M | 234.00M | 180.82M | 167.02M |
|
Retained Earnings
|
-115.99M | -121.98M | -110.44M | -118.96M | -127.46M | -133.14M | -137.79M | -142.24M | -146.15M | -136.88M | -141.83M | -32.59M | -150.99M | -155.40M | -126.70M | -142.69M | -156.54M | -174.81M | -189.30M | -203.20M | -218.42M | -236.40M | -252.70M | -268.96M | -287.30M | -301.83M | -314.40M | -332.65M | -259.64M | -312.30M | -330.00M |
|
Preferred Shares
|
| | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.08M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.34M | 0.33M | 0.32M | 0.26M | 0.16M | 2.40M | 2.40M |