|
Assets
|
2.93M | 15.56M | 23.71M | 23.69M | 108.02M | 88.88M | 207.67M | 276.25M | 348.46M | 329.18M | 488.68M |
|
Cash & Equivalents
|
0.09M | 12.54M | 10.44M | 9.91M | 43.11M | 26.75M | 55.92M | 51.09M | 86.52M | 51.35M | 103.15M |
|
Short-term Investments
|
| | 6.37M | 5.39M | 1.50M | | | | | | |
|
Cash & Current Investments
|
0.09M | 12.54M | 16.81M | 15.31M | 44.61M | 26.75M | 55.92M | 51.09M | 86.52M | 51.35M | 103.15M |
|
Receivables - Net
|
| 0.04M | 0.92M | 1.02M | 3.88M | 1.39M | 13.24M | 28.58M | 15.51M | 27.42M | 50.00M |
|
Receivables - Other
|
| | | 0.97M | 1.25M | 0.96M | | | | | |
|
Receivables
|
| 0.04M | 0.92M | 1.99M | 5.13M | 2.35M | 13.24M | 28.58M | 15.51M | 27.42M | 50.00M |
|
Raw Materials
|
| | | 5.02M | 10.40M | 14.02M | 32.04M | 36.76M | 48.64M | 53.00M | 60.47M |
|
Work In Process
|
| | | | 1.27M | | 30.29M | 58.97M | 56.17M | 49.62M | 61.64M |
|
Finished Goods
|
| | | | 0.97M | 4.60M | 19.20M | 29.00M | 58.47M | 70.29M | 48.12M |
|
Inventory
|
1.15M | 1.27M | 3.45M | 5.02M | 12.63M | 18.62M | 81.54M | 124.72M | 163.28M | 172.91M | 170.24M |
|
Prepaid Assets
|
0.06M | 0.11M | 0.11M | 0.31M | 1.23M | 1.77M | 3.05M | 4.34M | 5.09M | 5.33M | 8.03M |
|
Current Assets
|
1.29M | 13.95M | 21.29M | 21.66M | 62.34M | 44.53M | 153.74M | 208.73M | 270.40M | 257.01M | 331.41M |
|
Property, Plant & Equipment (Net)
|
0.86M | 0.78M | 2.40M | 2.00M | 30.47M | 30.12M | 41.59M | 50.94M | 58.26M | 53.84M | 54.71M |
|
Long-Term Investments
|
| | | | | | 2.11M | 4.07M | 4.77M | 4.67M | 5.66M |
|
Goodwill
|
| | | | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M | 3.53M |
|
Intangibles
|
| | | | 6.08M | 6.08M | 5.01M | 5.01M | 5.01M | 5.22M | 0.46M |
|
Goodwill & Intangibles
|
| | | | 9.61M | 9.61M | 8.54M | 8.54M | 8.54M | 8.75M | 3.99M |
|
Long-Term Deferred Tax
|
| | 31.56M | 37.32M | 36.56M | 35.55M | | | | | 84.28M |
|
Other Non-Current Assets
|
0.34M | 0.45M | 0.03M | 0.03M | 4.00M | 4.00M | 2.11M | 4.07M | 4.77M | 4.67M | 5.66M |
|
Non-Current Assets
|
0.77M | 0.83M | 0.03M | 0.03M | 45.68M | 44.35M | 53.93M | 67.52M | 78.06M | 72.17M | 157.27M |
|
Accounts Payables
|
1.30M | 1.06M | 2.09M | 2.56M | 5.92M | 5.90M | 11.07M | 12.43M | 13.23M | 15.66M | 20.22M |
|
Notes Payables
|
0.45M | | | 20.00M | 30.00M | 30.00M | 100.00M | | | | |
|
Payables
|
1.75M | 1.06M | 2.09M | 22.56M | 35.92M | 35.90M | 111.07M | 12.43M | 13.23M | 15.66M | 20.22M |
|
Accumulated Expenses
|
0.54M | 0.75M | 1.97M | 2.39M | 3.38M | 3.55M | 8.37M | 17.21M | 24.99M | 32.92M | 34.10M |
|
Other Accumulated Expenses
|
| | | 0.02M | 0.06M | | 0.21M | 0.98M | 1.80M | 2.37M | 2.00M |
|
Current Leases
|
0.01M | 0.01M | 0.02M | 0.02M | | 0.03M | 0.37M | 0.59M | 0.91M | 1.04M | 1.22M |
|
Current Taxes
|
| | | | | | | | | | 3.48M |
|
Current Deferred Revenue
|
| | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.18M | 0.14M |
|
Total Current Liabilities
|
2.30M | 1.82M | 4.22M | 11.22M | 9.44M | 9.63M | 19.95M | 30.38M | 39.27M | 49.81M | 55.54M |
|
Capital Leases
|
0.09M | 0.08M | 0.04M | 0.02M | | 0.12M | 4.33M | | | | |
|
Non-Current Debt
|
| 3.77M | 14.25M | 12.32M | 25.37M | 26.44M | 92.97M | 94.87M | 142.83M | 130.59M | 72.34M |
|
Non-Current Deffered Revenue
|
| | 2.83M | 2.69M | 2.55M | 2.40M | 2.12M | 1.98M | 1.83M | 1.69M | 1.55M |
|
Operating Leases
|
| | | | | | 4.33M | 7.46M | 10.70M | 9.78M | 8.56M |
|
Other Non-Current Liabilities
|
0.15M | 0.23M | 1.43M | 0.12M | 0.11M | 0.26M | 0.05M | 0.40M | 0.35M | 0.42M | 0.36M |
|
Total Non-Current Liabilities
|
2.39M | 5.90M | 21.46M | 28.02M | 67.58M | 68.85M | 119.37M | 134.68M | 196.14M | 193.56M | 139.30M |
|
Total Liabilities
|
2.54M | 6.13M | 22.89M | 28.14M | 67.69M | 69.11M | 119.42M | 135.08M | 196.49M | 193.98M | 139.66M |
|
Total Debt
|
| 3.77M | 14.25M | 12.32M | 25.37M | 26.44M | 92.97M | 94.87M | 142.83M | 130.59M | 72.34M |
|
Common Equity
|
0.39M | 9.42M | 0.82M | -4.46M | 40.33M | 19.77M | 88.25M | 141.17M | 151.97M | 135.21M | 349.02M |
|
Shareholder's Equity
|
0.39M | 9.42M | 0.82M | -4.46M | 40.33M | 19.77M | 88.25M | 141.17M | 151.97M | 135.21M | 349.02M |
|
Liabilities and Shareholders Equity
|
2.93M | 15.56M | 23.71M | 23.69M | 108.02M | 88.88M | 207.67M | 276.25M | 348.46M | 329.18M | 488.68M |
|
Retained Earnings
|
-29.81M | -37.11M | -87.42M | -106.93M | -150.69M | -216.44M | -340.47M | -412.11M | -478.02M | -506.26M | -308.58M |
|
Preferred Shares
|
0.01M | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 4.53M | 4.53M | 13.53M | 12.50M | |