|
Cash & Equivalents
|
3.77M | 2.81M | 0.43M | 2.39M | 5.08M | 3.63M | 2.29M | 7.91M | 23.89M | 28.26M | 51.57M | 61.89M | 55.97M | 67.68M | 113.94M |
|
Short-term Investments
|
| | | | | | | | | | | | | 0.02M | 0.02M |
|
Cash & Current Investments
|
3.77M | 2.81M | 0.43M | 2.39M | 5.08M | 3.63M | 2.29M | 7.91M | 23.89M | 28.26M | 51.57M | 61.89M | 55.97M | 67.70M | 113.96M |
|
Receivables - Net
|
| | | | | | | 0.22M | 0.35M | 0.52M | 0.56M | 0.71M | 0.69M | 0.65M | 17.43M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.02M |
|
Receivables
|
| | | | | | | 0.22M | 0.35M | 0.52M | 0.56M | 0.71M | 0.69M | 0.65M | 17.44M |
|
Raw Materials
|
| | | | | | | | | | | 0.07M | | | 0.27M |
|
Work In Process
|
| | | | | | | | | | | | | | 1.10M |
|
Inventory
|
| | | | | | | | | | 0.08M | 0.07M | 0.34M | 1.05M | 1.37M |
|
Prepaid Assets
|
| | 0.61M | 0.91M | 0.69M | 0.40M | 0.44M | 1.66M | 1.93M | 3.25M | 3.87M | 3.05M | 2.03M | 1.83M | 10.10M |
|
Current Assets
|
| | 1.58M | 3.30M | 5.77M | 4.03M | 2.73M | 10.51M | 26.18M | 32.07M | 56.09M | 65.74M | 59.03M | 101.59M | 174.04M |
|
Construction in Progress
|
| | 6.89M | 8.20M | 8.01M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 6.89M | 8.20M | 8.01M | 7.74M | 8.35M | 10.71M | 14.36M | 17.77M | 22.98M | 22.35M | 25.38M | 27.60M | 30.93M |
|
Long-Term Investments
|
| | | 0.42M | | | | 0.00M | | | | | | | 5.00M |
|
Goodwill
|
| | | | | | | 3.27M | 3.29M | 3.29M | 3.46M | 3.17M | 3.26M | 3.36M | 6.85M |
|
Intangibles
|
| | | | | | | | | | | | | | 1.19M |
|
Goodwill & Intangibles
|
| | | | | | | 3.27M | 3.29M | 3.29M | 3.46M | 3.17M | 3.26M | 3.36M | 8.04M |
|
Long-Term Deferred Tax
|
| | | 0.98M | | | | 2.05M | | | | 0.03M | 0.11M | 0.03M | 0.07M |
|
Other Non-Current Assets
|
| | 0.13M | 0.14M | 0.13M | 0.34M | 0.17M | 1.79M | 0.20M | 0.21M | 0.23M | 1.93M | 2.06M | 1.94M | 5.10M |
|
Non-Current Assets
|
| | 7.90M | 9.19M | 8.84M | 8.72M | 9.14M | 17.03M | 19.21M | 22.69M | 28.04M | 28.60M | 31.85M | 34.33M | 51.85M |
|
Assets
|
| | 9.48M | 12.50M | 14.61M | 12.75M | 11.87M | 27.54M | 45.39M | 54.76M | 84.13M | 94.35M | 90.87M | 135.91M | 225.89M |
|
Accounts Payables
|
| | 1.16M | 1.35M | 1.29M | 0.67M | 0.40M | 1.11M | 2.22M | 2.43M | 1.80M | 1.02M | 2.05M | 2.60M | 3.42M |
|
Notes Payables
|
0.01M | | 0.40M | 0.03M | 0.03M | 0.03M | 0.03M | 0.47M | 0.21M | 0.03M | 0.03M | 0.94M | 0.77M | 0.34M | |
|
Payables
|
0.01M | | 1.56M | 1.39M | 1.32M | 0.70M | 0.44M | 1.58M | 2.43M | 2.46M | 1.83M | 1.96M | 2.82M | 2.94M | 3.42M |
|
Accumulated Expenses
|
| | 0.98M | 0.36M | 0.41M | 0.81M | 1.09M | 1.31M | 1.77M | 2.46M | 1.76M | 2.28M | 3.05M | 1.79M | 3.66M |
|
Other Accumulated Expenses
|
| | | 0.02M | | | | 1.50M | 1.27M | 1.24M | 1.25M | 1.26M | 0.49M | 0.49M | 3.67M |
|
Short term Debt
|
| | | | | | | | | | | 0.94M | | | 12.40M |
|
Current Leases
|
| | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.34M | 0.50M | 0.54M | 0.70M | 0.56M | 0.58M | 0.50M | 0.47M |
|
Current Deferred Revenue
|
| | | | | | 0.88M | 0.88M | 0.88M | 0.88M | 0.88M | 0.88M | 0.88M | 0.88M | 0.88M |
|
Total Current Liabilities
|
| | 2.45M | 1.94M | 2.00M | 1.95M | 2.60M | 5.67M | 7.33M | 8.01M | 7.43M | 7.06M | 8.18M | 6.90M | 28.32M |
|
Capital Leases
|
| | | | | | | 0.21M | 0.19M | 0.56M | 1.91M | 0.56M | 0.54M | 0.52M | 0.49M |
|
Convertible Debt
|
| | | | | | | | 22.02M | 29.09M | 31.78M | 33.43M | 34.39M | 98.15M | 97.98M |
|
Minority Interest
|
| | | | | | | 2.53M | 2.51M | 3.35M | 3.32M | 3.27M | 3.21M | 3.08M | 22.54M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.60M | 0.06M | 0.07M | 0.08M | | | | 0.31M |
|
Operating Leases
|
| | 0.75M | 0.74M | 0.74M | 0.69M | 0.68M | 1.07M | 1.11M | 1.56M | 0.91M | 0.69M | 0.57M | 0.64M | 0.62M |
|
Other Non-Current Liabilities
|
| | 0.14M | | | | | 1.65M | 1.65M | 1.65M | | | | | 0.03M |
|
Total Non-Current Liabilities
|
| | 3.02M | 2.68M | | | | 7.06M | 30.71M | 38.75M | 42.11M | 43.18M | | | 129.25M |
|
Total Liabilities
|
-7.02M | -7.41M | 3.16M | 2.68M | 2.69M | 2.60M | 3.23M | 8.71M | 32.36M | 40.40M | 42.11M | 43.18M | 45.15M | 107.60M | 129.29M |
|
Total Debt
|
| | | | | | | | | | | 0.94M | | | 12.40M |
|
Common Equity
|
7.02M | 7.41M | 6.32M | 9.82M | 11.91M | 10.15M | 8.64M | 18.83M | 13.03M | 14.36M | 42.01M | 51.17M | 45.73M | 28.31M | 96.60M |
|
Shareholder's Equity
|
7.02M | 7.41M | 6.32M | 9.82M | 11.91M | 10.15M | 8.64M | 18.83M | 13.03M | 14.36M | 42.01M | 51.17M | 45.73M | 28.31M | 96.60M |
|
Liabilities and Shareholders Equity
|
| | 9.48M | 12.50M | 14.61M | 12.75M | 11.87M | 27.54M | 45.39M | 54.76M | 84.13M | 94.35M | 90.87M | 135.91M | 225.89M |
|
Retained Earnings
|
| | -6.25M | -7.55M | -11.17M | -15.45M | -19.68M | -23.84M | -30.79M | -39.72M | -46.99M | -56.17M | -64.62M | -139.68M | -152.56M |
|
Treasury Shares
|
| | 2.80M | 7.00M | 7.72M | 6.87M | 6.42M | 4.49M | 3.80M | 2.55M | 3.74M | 2.81M | 2.36M | 4.75M | 4.68M |