|
Cash & Equivalents
|
7.68M | 4.74M | 79.87M | 38.04M | 29.68M | 19.26M | 28.65M | 15.38M | 20.41M | 12.72M | 6.14M |
|
Cash & Current Investments
|
7.68M | 4.74M | 79.87M | 38.04M | 29.68M | 19.26M | 28.65M | 15.38M | 20.41M | 12.72M | 6.14M |
|
Receivables - Net
|
29.35M | 25.56M | 27.64M | 18.19M | 16.16M | 13.36M | 9.94M | 7.13M | 8.31M | 5.85M | 3.98M |
|
Receivables
|
29.35M | 25.56M | 27.64M | 18.19M | 16.16M | 13.36M | 9.94M | 7.13M | 8.31M | 5.85M | 3.98M |
|
Raw Materials
|
1.56M | 1.45M | 1.43M | 1.78M | 2.10M | 1.26M | 0.81M | 0.85M | 0.84M | 0.49M | 0.39M |
|
Work In Process
|
0.21M | 1.12M | 0.37M | 0.97M | 0.60M | 0.77M | 1.00M | 0.76M | 1.16M | 1.54M | 1.53M |
|
Finished Goods
|
2.10M | 2.30M | 2.23M | 3.43M | 2.93M | 2.76M | 2.75M | 1.79M | 1.35M | 1.74M | 1.75M |
|
Inventory
|
3.87M | 4.86M | 4.02M | 6.17M | 5.63M | 4.79M | 4.57M | 3.40M | 3.35M | 3.77M | 3.67M |
|
Prepaid Assets
|
2.49M | 1.91M | 2.29M | 2.41M | 2.17M | 2.90M | 1.67M | 1.24M | 1.10M | 1.14M | 0.81M |
|
Current Assets
|
43.38M | 37.07M | 113.82M | 64.82M | 53.64M | 40.30M | 44.83M | 27.16M | 33.17M | 23.49M | 14.60M |
|
Construction in Progress
|
0.58M | 0.66M | | 1.20M | 1.09M | 1.31M | 0.89M | 0.01M | 0.01M | 0.00M | |
|
Property, Plant & Equipment (Net)
|
2.38M | 2.56M | 3.30M | 3.38M | 3.18M | 3.25M | 3.08M | 2.47M | 2.30M | 1.97M | 1.51M |
|
Long-Term Deferred Tax
|
0.79M | | | 1.64M | | | | | | | |
|
Other Non-Current Assets
|
2.71M | 9.17M | 0.35M | 0.51M | 0.51M | 0.51M | 0.51M | 1.11M | 1.08M | 1.00M | 0.95M |
|
Non-Current Assets
|
5.28M | 5.91M | 6.52M | 6.39M | 5.84M | 5.74M | 5.36M | 4.55M | 4.17M | 3.69M | 2.59M |
|
Assets
|
51.37M | 52.15M | 120.69M | 71.71M | 59.99M | 46.55M | 50.70M | 32.81M | 38.41M | 28.17M | 18.14M |
|
Accounts Payables
|
15.79M | 20.61M | 19.32M | 15.49M | 14.51M | 14.72M | 10.39M | 11.42M | 10.09M | 7.19M | 8.34M |
|
Payables
|
15.79M | 20.61M | 19.32M | 15.49M | 14.51M | 14.72M | 10.39M | 11.42M | 10.09M | 7.19M | 8.34M |
|
Accumulated Expenses
|
3.45M | 3.87M | 3.72M | 1.69M | 2.75M | 2.92M | 1.73M | 1.05M | 1.52M | 1.28M | 1.89M |
|
Other Accumulated Expenses
|
2.64M | 3.32M | 3.15M | 3.97M | 3.15M | 4.36M | 4.13M | 5.13M | 4.07M | 3.94M | 3.48M |
|
Short term Debt
|
53.36M | 53.67M | 57.68M | 38.64M | 38.96M | | | | | | |
|
Current Leases
|
0.91M | 0.84M | 0.87M | 0.91M | 0.81M | 0.85M | 0.88M | 0.87M | 0.83M | 0.60M | 0.47M |
|
Total Current Liabilities
|
75.87M | 89.89M | 87.23M | 65.42M | 66.22M | 23.56M | 19.24M | 18.86M | 15.90M | 11.62M | 11.62M |
|
Convertible Debt
|
3.10M | 19.90M | | | | 40.95M | 36.09M | 35.71M | 30.96M | 28.77M | 32.24M |
|
Preferred Stock Liabilities
|
| | | | | | 0.98M | | | | |
|
Minority Interest
|
| 39.12M | | | | | | | | | |
|
Operating Leases
|
2.16M | 2.71M | 2.51M | 2.31M | 2.01M | 1.79M | 1.58M | 1.34M | 1.19M | 1.16M | 0.68M |
|
Other Non-Current Liabilities
|
2.55M | 10.88M | 28.71M | 23.99M | 9.80M | 5.61M | 9.87M | 4.57M | 9.26M | 7.20M | 5.72M |
|
Total Non-Current Liabilities
|
81.13M | 112.49M | 144.73M | 119.02M | 116.35M | 111.52M | 104.64M | 106.22M | 98.94M | 84.94M | 95.35M |
|
Total Liabilities
|
83.68M | 123.37M | 173.44M | 143.01M | 126.15M | 117.13M | 114.51M | 110.79M | 108.20M | 92.14M | 101.07M |
|
Total Debt
|
53.36M | 53.67M | 57.68M | 38.64M | 38.96M | | | | | | |
|
Common Equity
|
-32.31M | -110.34M | -52.76M | -71.30M | -66.16M | -70.58M | -64.79M | -77.98M | -69.79M | -63.98M | -82.93M |
|
Shareholder's Equity
|
-32.31M | -110.34M | -52.76M | -71.30M | -66.16M | -70.58M | -64.79M | -77.98M | -69.79M | -63.98M | -82.93M |
|
Liabilities and Shareholders Equity
|
51.37M | 52.15M | 120.69M | 71.71M | 59.99M | 46.55M | 50.70M | 32.81M | 38.41M | 28.17M | 18.14M |
|
Retained Earnings
|
-132.19M | -172.00M | -193.62M | -215.01M | -213.01M | -221.34M | -212.60M | -222.21M | -223.71M | -233.04M | -244.93M |
|
Preferred Shares
|
58.00M | 58.03M | 97.22M | 97.22M | | | | | | | |
|
Treasury Shares
|
0.06M | 1.45M | 0.43M | 0.03M | 0.03M | 0.02M | 0.02M | 0.10M | 0.10M | 0.51M | 0.37M |