|
Assets
|
| 42.90M | 113.41M | 116.95M | 157.90M | 183.33M | 259.78M | 201.56M | 149.91M | 190.07M | 297.58M | 435.75M |
|
Cash & Equivalents
|
32.90M | 34.44M | 107.29M | 107.00M | 75.38M | 78.77M | 181.13M | 91.03M | 72.43M | 96.14M | 21.47M | 64.93M |
|
Short-term Investments
|
| | | | 58.59M | 89.32M | 66.38M | 95.45M | 44.26M | 27.77M | 162.83M | 185.17M |
|
Cash & Current Investments
|
32.90M | 34.44M | 107.29M | 107.00M | 133.98M | 168.09M | 247.51M | 186.48M | 116.69M | 123.91M | 184.30M | 250.10M |
|
Receivables - Net
|
| 6.44M | 2.58M | | 10.80M | 0.09M | | | 0.50M | 7.73M | 22.03M | 57.70M |
|
Receivables - Other
|
| | | | | 5.00M | 0.75M | | | | | |
|
Receivables
|
| 6.44M | 2.58M | | 10.80M | 5.08M | | | 0.50M | 7.73M | 22.03M | 57.70M |
|
Inventory
|
| | | | | | | | | 3.28M | 12.45M | 21.17M |
|
Prepaid Assets
|
| 0.96M | 1.21M | 5.03M | 4.94M | 3.20M | 3.80M | 8.20M | 7.05M | 5.11M | 8.41M | 11.10M |
|
Current Assets
|
| 41.84M | 111.08M | 112.03M | 149.71M | 176.37M | 252.06M | 194.69M | 133.65M | 153.60M | 246.11M | 356.45M |
|
Property, Plant & Equipment (Net)
|
| 0.53M | 2.13M | 4.71M | 8.03M | 5.61M | 3.44M | 1.94M | 2.36M | 1.22M | 1.01M | 1.50M |
|
Long-Term Investments
|
| | | | | | | 2.11M | | | | |
|
Other Non-Current Assets
|
| 0.36M | 0.10M | 0.10M | 0.16M | 1.35M | 0.31M | 0.55M | 1.15M | 0.88M | 3.60M | 5.42M |
|
Non-Current Assets
|
| 1.07M | 2.33M | 4.92M | 8.19M | 6.96M | 7.72M | 6.88M | 16.26M | 36.46M | 51.47M | 79.30M |
|
Accounts Payables
|
| 2.28M | 3.13M | 2.78M | 3.93M | 1.15M | 2.19M | 5.63M | 4.28M | 10.86M | 11.14M | 16.00M |
|
Payables
|
| 2.28M | 3.13M | 2.78M | 3.93M | 1.15M | 2.19M | 5.63M | 4.28M | 10.86M | 11.14M | 16.00M |
|
Accumulated Expenses
|
| 0.93M | 1.65M | 2.58M | 10.71M | 3.60M | 7.25M | 6.66M | 7.37M | 12.38M | 15.04M | 34.64M |
|
Other Accumulated Expenses
|
| 0.10M | 0.78M | 0.38M | 0.75M | 0.38M | 0.75M | 0.28M | | | | |
|
Short term Debt
|
| | | | | | 1.18M | 4.17M | 32.26M | 26.71M | | |
|
Current Leases
|
| | | | | | 2.61M | 2.12M | 3.49M | 3.89M | 4.43M | 1.56M |
|
Current Deferred Revenue
|
| 13.83M | 15.98M | | | 1.00M | 4.54M | 4.18M | | 4.21M | 7.18M | 10.69M |
|
Total Current Liabilities
|
| 17.14M | 21.54M | 7.72M | 17.87M | 17.73M | 22.22M | 28.42M | 52.82M | 65.60M | 50.39M | 77.83M |
|
Non-Current Debt
|
| | | | | 49.21M | 48.83M | 46.62M | | | 49.82M | 150.85M |
|
Non-Current Deffered Revenue
|
| 26.47M | 31.07M | | | | | | 4.73M | 9.03M | 8.64M | 7.23M |
|
Preferred Stock Liabilities
|
| 56.16M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 2.08M | 2.53M | 13.24M | 9.75M | 6.16M | 2.58M |
|
Other Non-Current Liabilities
|
| 6.46M | 0.12M | 0.32M | 0.72M | 0.58M | 0.97M | 64.39M | | 11.25M | 20.18M | 25.53M |
|
Total Non-Current Liabilities
|
| 43.77M | 52.61M | 7.72M | 0.72M | 0.58M | -0.26M | 11.06M | | 80.48M | 110.58M | 236.94M |
|
Total Liabilities
|
57.39M | 50.23M | 52.73M | 8.04M | 18.59M | 67.52M | 73.13M | 75.45M | 67.30M | 91.74M | 130.76M | 262.46M |
|
Total Debt
|
| | | | | 49.21M | 50.01M | 50.79M | 32.26M | 26.71M | 49.82M | 150.85M |
|
Common Equity
|
-57.39M | -63.48M | 60.68M | 108.90M | 139.31M | 115.81M | 186.66M | 126.11M | 82.62M | 98.33M | 166.82M | 173.29M |
|
Shareholder's Equity
|
-57.39M | -63.48M | 60.68M | 108.90M | 139.31M | 115.81M | 186.66M | 126.11M | 82.62M | 98.33M | 166.82M | 173.29M |
|
Liabilities and Shareholders Equity
|
| 42.90M | 113.41M | 116.95M | 157.90M | 183.33M | 259.78M | 201.56M | 149.91M | 190.07M | 297.58M | 435.75M |
|
Retained Earnings
|
| -68.65M | -71.87M | -101.49M | -278.21M | -365.51M | -460.45M | -554.76M | -712.93M | -780.14M | -846.20M | -885.34M |
|
Treasury Shares
|
| | | 0.01M | 0.54M | 0.89M | 0.85M | 0.16M | 3.53M | 1.41M | 3.65M | 8.01M |