|
Assets
|
57.62M | 50.05M | 48.00M | 40.78M | 44.22M | 30.52M | 18.84M | 5.14M | 3.69M | 5.93M | 65.63M | 56.22M | 47.67M | 37.64M | 26.99M |
|
Cash & Equivalents
|
14.99M | 10.18M | 5.10M | 3.83M | 2.33M | 4.40M | 2.18M | 0.55M | 1.59M | 3.35M | 35.94M | 26.45M | 14.21M | 10.44M | 3.10M |
|
Short-term Investments
|
| | | | 23.16M | 17.10M | 10.90M | 3.55M | | | 27.35M | 26.17M | 27.92M | 21.47M | 15.11M |
|
Cash & Current Investments
|
14.99M | 10.18M | 5.10M | 3.83M | 25.49M | 21.50M | 13.08M | 4.10M | 1.59M | 3.35M | 63.29M | 52.63M | 42.13M | 31.92M | 18.21M |
|
Receivables - Net
|
2.43M | 1.93M | 5.32M | 0.06M | 0.20M | 0.16M | 0.15M | 0.01M | 0.00M | 0.10M | 0.01M | 0.06M | 0.23M | 0.08M | 0.48M |
|
Receivables - Other
|
0.93M | 0.25M | 1.98M | 1.17M | | 0.45M | | | | | | 0.00M | | | |
|
Receivables
|
3.36M | 2.18M | 7.29M | 1.23M | 0.20M | 0.61M | 0.15M | 0.01M | 0.00M | 0.10M | 0.01M | 0.06M | 0.23M | 0.08M | 0.48M |
|
Raw Materials
|
| | | | 0.24M | 0.33M | 0.11M | 0.01M | 0.15M | 0.42M | 1.06M | 0.86M | 1.38M | 2.04M | 2.19M |
|
Work In Process
|
| | | | 0.03M | 0.07M | 0.06M | | 0.18M | 0.04M | 0.15M | 0.14M | 0.24M | 0.07M | 0.42M |
|
Finished Goods
|
| | | | 0.23M | 0.09M | | | | 0.22M | 0.30M | 0.52M | 0.37M | 0.37M | 0.31M |
|
Inventory
|
| | | | 0.51M | 0.50M | 0.17M | 0.01M | | | | | | | |
|
Prepaid Assets
|
0.96M | 0.59M | 0.50M | 0.39M | 0.30M | 0.32M | 0.27M | 0.15M | 0.37M | 0.12M | 0.32M | 0.75M | 0.36M | 0.26M | 0.35M |
|
Current Assets
|
18.39M | 12.70M | 10.92M | 5.68M | 32.59M | 22.92M | 13.66M | 4.28M | 2.72M | 4.67M | 65.11M | 54.95M | 44.71M | 34.73M | 21.98M |
|
Buildings
|
44.72M | 44.77M | | | | | | | | | | | | | |
|
Construction in Progress
|
0.20M | 0.93M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
38.42M | 37.27M | 37.03M | 1.21M | 3.11M | 3.39M | 3.18M | 0.73M | 0.47M | 0.10M | 0.26M | 1.10M | 2.67M | 2.76M | 2.40M |
|
Long-Term Investments
|
| | | 5.66M | 31.68M | 4.21M | 1.99M | 0.05M | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | 0.05M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 0.05M |
|
Other Non-Current Assets
|
0.14M | 0.08M | 0.05M | 33.89M | | | | 0.08M | 0.07M | 0.07M | 0.01M | 0.01M | 0.03M | 0.03M | 0.35M |
|
Non-Current Assets
|
39.23M | 37.35M | 37.09M | 35.10M | 11.62M | 7.60M | 5.17M | 0.86M | 0.97M | 1.26M | 0.52M | 1.27M | 2.96M | 2.91M | 5.01M |
|
Accounts Payables
|
0.76M | 3.03M | 2.49M | 1.00M | 0.40M | 0.24M | 0.26M | 0.11M | 0.16M | 0.24M | 0.40M | 0.17M | 0.55M | 0.37M | 1.07M |
|
Notes Payables
|
| | | | | | | | | 2.50M | 2.50M | 0.50M | | | |
|
Payables
|
0.76M | 3.03M | 2.49M | 1.00M | 0.40M | 0.24M | 0.26M | 0.11M | 0.16M | 2.74M | 2.90M | 0.67M | 0.55M | 0.37M | 1.07M |
|
Accumulated Expenses
|
1.34M | 1.63M | 2.43M | 1.75M | 1.80M | 1.00M | 0.91M | 0.43M | 0.36M | 0.63M | 0.89M | 0.96M | 1.17M | 1.17M | 0.53M |
|
Short term Debt
|
0.35M | 0.37M | 0.39M | 5.66M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 0.34M | 0.08M | | | | |
|
Current Taxes
|
| | | | 0.19M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | |
|
Current Deferred Revenue
|
10.92M | 2.84M | 1.30M | 0.87M | | | | | | | | | | | |
|
Total Current Liabilities
|
13.37M | 7.88M | 6.61M | 10.09M | 2.39M | 1.80M | 1.81M | 0.96M | 0.84M | 4.35M | 4.21M | 2.68M | 2.67M | 2.53M | 2.45M |
|
Non-Current Debt
|
6.42M | 6.04M | 5.66M | | | | | | | 0.33M | | | | | |
|
Convertible Debt
|
-5.11M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.27M | | 0.06M | 0.24M | | | | | | | | | | | |
|
Minority Interest
|
1.92M | 2.73M | 2.79M | 1.80M | 0.30M | -0.04M | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 7.34M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Operating Leases
|
| | | | | | | | | 0.62M | 0.21M | 0.30M | 0.29M | 0.07M | 2.27M |
|
Other Non-Current Liabilities
|
-1.43M | | 0.19M | 0.15M | 0.10M | 0.10M | 0.26M | 0.19M | 0.15M | | | | | 0.23M | 0.16M |
|
Total Non-Current Liabilities
|
21.49M | | 12.33M | 10.33M | 2.39M | 1.80M | 1.81M | 0.96M | 0.84M | | | | | 2.60M | 4.72M |
|
Total Liabilities
|
20.06M | 13.92M | 12.52M | 10.48M | 2.49M | 1.90M | 2.06M | 1.15M | 0.98M | 5.30M | 4.43M | 2.98M | 2.96M | 2.83M | 4.89M |
|
Total Debt
|
6.77M | 6.41M | 6.04M | 5.66M | | | | | | 0.33M | | | | | |
|
Common Equity
|
37.56M | 36.13M | 35.48M | 30.30M | 41.73M | 28.63M | 16.77M | 3.99M | 2.71M | 0.62M | 61.21M | 53.24M | 44.72M | 34.81M | 22.10M |
|
Shareholder's Equity
|
37.56M | 36.13M | 35.48M | 30.30M | 41.73M | 28.63M | 16.77M | 3.99M | 2.71M | 0.62M | 61.21M | 53.24M | 44.72M | 34.81M | 22.10M |
|
Liabilities and Shareholders Equity
|
57.62M | 50.05M | 48.00M | 40.78M | 44.22M | 30.52M | 18.84M | 5.14M | 3.69M | 5.93M | 65.63M | 56.22M | 47.67M | 37.64M | 26.99M |
|
Treasury Shares
|
-0.24M | 0.68M | 0.02M | 0.01M | 0.34M | 0.03M | 0.06M | 0.03M | 0.21M | 0.13M | 67.42M | 75.87M | 50.67M | 0.01M | 0.01M |
|
Retained Earnings
|
-148.94M | -151.66M | -151.84M | -156.80M | -146.02M | -159.12M | -170.91M | -184.16M | -191.70M | -199.78M | -207.38M | -215.71M | -225.35M | -237.02M | -250.87M |