|
Cash & Equivalents
|
22.01M | 32.17M | 28.07M | 50.22M | 82.94M | 55.65M | 59.98M | 43.42M | 34.66M | 24.68M | 45.37M | 67.43M |
|
Short-term Investments
|
7.97M | 8.19M | 7.89M | 0.04M | 0.04M | | | | | | | |
|
Cash & Current Investments
|
29.98M | 40.36M | 35.96M | 50.27M | 82.97M | 55.65M | 59.98M | 43.42M | 34.66M | 24.68M | 45.37M | 67.43M |
|
Receivables - Net
|
22.09M | 31.59M | 38.77M | 49.77M | 59.85M | 30.53M | 34.65M | 43.04M | 47.94M | 61.17M | 48.07M | 116.80M |
|
Receivables
|
22.09M | 31.59M | 38.77M | 49.77M | 59.85M | 30.53M | 34.65M | 43.04M | 47.94M | 61.17M | 48.07M | 116.80M |
|
Raw Materials
|
8.83M | 16.24M | 22.24M | 21.52M | 26.65M | 30.21M | 15.57M | 25.55M | 29.47M | 25.73M | 22.13M | 50.38M |
|
Work In Process
|
8.71M | | 30.77M | 24.33M | 31.06M | 49.19M | 50.79M | 52.54M | 41.53M | 39.56M | 33.79M | 35.72M |
|
Finished Goods
|
2.07M | 13.38M | 13.23M | 5.96M | 18.06M | 13.85M | 18.67M | 32.30M | 21.52M | 26.79M | 22.45M | 17.29M |
|
Inventory
|
19.61M | 33.78M | 66.24M | 51.82M | 75.77M | 93.26M | 85.03M | 110.40M | 92.52M | 79.68M | 63.87M | 88.14M |
|
Prepaid Assets
|
5.49M | 6.02M | 8.24M | 3.97M | 8.66M | 11.29M | 5.87M | 5.21M | 4.33M | 6.38M | 5.35M | 17.20M |
|
Current Assets
|
77.94M | 113.24M | 153.93M | 157.55M | 229.66M | 194.28M | 192.80M | 209.17M | 194.08M | 183.16M | 172.60M | 301.27M |
|
Construction in Progress
|
0.14M | 11.37M | 21.24M | 1.99M | 4.82M | 16.45M | | | | | | |
|
Land & Improvements
|
0.73M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | | | | | | |
|
Property, Plant & Equipment (Net)
|
31.13M | 64.81M | 109.70M | 144.10M | 197.94M | 234.21M | 248.44M | 252.98M | 243.03M | 210.18M | 200.32M | 219.24M |
|
Intangibles
|
0.85M | 4.98M | 3.90M | 3.99M | 4.01M | 7.00M | 7.66M | 8.18M | 8.63M | 9.05M | 9.64M | 10.09M |
|
Goodwill & Intangibles
|
0.85M | 4.98M | 3.90M | 3.99M | 4.01M | 7.00M | 7.66M | 8.18M | 8.63M | 9.05M | 9.64M | 10.09M |
|
Long-Term Deferred Tax
|
| | | 11.42M | 12.80M | 21.71M | 7.29M | | | | | |
|
Other Non-Current Assets
|
0.78M | 0.86M | 4.72M | 4.47M | 7.73M | 6.85M | 0.72M | 0.98M | 0.52M | 0.39M | 2.58M | 8.37M |
|
Non-Current Assets
|
32.94M | 69.57M | 114.45M | 148.87M | 202.75M | 244.00M | 266.01M | 270.65M | 259.86M | 224.71M | 214.00M | 223.78M |
|
Assets
|
111.06M | 183.67M | 273.48M | 322.32M | 452.95M | 466.84M | 466.82M | 480.81M | 454.46M | 408.26M | 389.19M | 547.03M |
|
Accounts Payables
|
15.01M | 30.98M | 28.67M | 36.38M | 43.62M | 29.91M | 32.83M | 29.48M | 34.40M | 47.84M | 32.89M | 104.97M |
|
Notes Payables
|
17.18M | 9.59M | 30.91M | | | | | | | | | |
|
Payables
|
32.20M | 40.58M | 59.58M | 36.38M | 43.62M | 29.91M | 32.83M | 29.48M | 34.40M | 47.84M | 32.89M | 104.97M |
|
Accumulated Expenses
|
4.51M | 6.75M | 11.51M | 14.45M | 19.10M | 19.29M | 17.86M | 18.51M | 15.59M | 17.22M | 18.55M | 22.09M |
|
Other Accumulated Expenses
|
1.17M | 1.31M | 0.54M | 0.76M | 1.08M | 0.70M | 0.03M | 0.55M | 0.39M | 0.37M | 0.55M | 1.56M |
|
Short term Debt
|
17.18M | 9.59M | 30.91M | 7.87M | 0.56M | 23.59M | 33.37M | 38.27M | 49.69M | 57.07M | 23.20M | 22.37M |
|
Current Leases
|
| | | | | | 0.96M | 1.01M | 1.06M | 1.04M | 1.15M | 1.38M |
|
Current Taxes
|
0.17M | 0.33M | 0.37M | 0.97M | 7.42M | 1.09M | 1.22M | 0.25M | 1.90M | 0.59M | 0.74M | 0.82M |
|
Current Deferred Revenue
|
| 0.53M | 1.26M | | | 0.43M | 0.31M | 0.30M | | 3.00M | 1.80M | |
|
Total Current Liabilities
|
39.06M | 48.60M | 74.08M | 59.97M | 70.71M | 77.42M | 91.36M | 103.15M | 108.96M | 138.58M | 93.36M | 170.07M |
|
Capital Leases
|
| | | | | | 0.10M | 0.08M | 0.06M | | | |
|
Non-Current Debt
|
| 19.06M | 34.00M | 34.96M | 48.96M | 60.33M | 16.55M | 13.90M | 5.00M | | | 4.31M |
|
Convertible Debt
|
| | | | | | 77.04M | 77.85M | 78.68M | 79.51M | 76.23M | 134.50M |
|
Operating Leases
|
| | | | | | 7.98M | 7.93M | 7.19M | 5.50M | 4.73M | 9.04M |
|
Other Non-Current Liabilities
|
| 1.27M | 3.00M | 0.31M | | 4.63M | | | | | | |
|
Total Non-Current Liabilities
|
| 67.39M | 105.08M | 94.63M | | 133.12M | | | | | | |
|
Total Liabilities
|
47.98M | 68.66M | 108.08M | 94.93M | 119.67M | 137.75M | 193.03M | 202.91M | 199.89M | 223.59M | 174.32M | 317.92M |
|
Total Debt
|
17.18M | 28.65M | 64.91M | 42.83M | 49.52M | 83.92M | 49.92M | 52.17M | 54.69M | 57.07M | 23.20M | 26.68M |
|
Common Equity
|
63.08M | 115.01M | 165.40M | 227.38M | 333.28M | 329.09M | 273.79M | 277.89M | 254.57M | 184.67M | 214.87M | 229.11M |
|
Shareholder's Equity
|
63.08M | 115.01M | 165.40M | 227.38M | 333.28M | 329.09M | 273.79M | 277.89M | 254.57M | 184.67M | 214.87M | 229.11M |
|
Liabilities and Shareholders Equity
|
111.06M | 183.67M | 273.48M | 322.32M | 452.95M | 466.84M | 466.82M | 480.81M | 454.46M | 408.26M | 389.19M | 547.03M |
|
Retained Earnings
|
-83.32M | -79.04M | -68.25M | -37.01M | 38.14M | 35.99M | -30.06M | -88.51M | -142.67M | -209.07M | -265.12M | -451.85M |