|
Cash & Equivalents
|
| 11.31M | 4.02M | 8.86M | 7.85M | 4.45M | 2.18M | 5.04M | 4.79M | 3.73M | 1.35M | 1.70M | 0.44M | 1.40M | 0.68M | 1.47M | 0.37M | 0.08M |
|
Short-term Investments
|
| | 5.93M | | | 2.50M | 4.04M | 1.53M | | | 8.00M | | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M | 8.00M |
|
Cash & Current Investments
|
| 11.31M | 9.95M | 8.86M | 7.85M | 6.95M | 6.22M | 6.58M | 4.79M | 3.73M | 9.35M | 1.70M | 8.44M | 9.40M | 8.68M | 9.47M | 8.37M | 8.08M |
|
Receivables - Net
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | 0.00M | 0.00M | 60.72M | 0.00M | 52.21M | 51.54M | 64.07M | 46.11M | 46.72M | 50.09M |
|
Receivables - Other
|
0.20M | 0.19M | 0.03M | 0.33M | 0.08M | 0.06M | 0.06M | | | | 5.66M | | | 10.92M | 9.37M | 9.78M | 9.41M | 12.41M |
|
Receivables
|
0.23M | 0.22M | 0.07M | 0.36M | 0.11M | 0.09M | 0.08M | 0.00M | 0.00M | 0.00M | 66.38M | 0.00M | 52.21M | 62.46M | 73.44M | 55.88M | 56.13M | 62.50M |
|
Raw Materials
|
0.06M | 0.07M | 0.09M | | | | 0.11M | | | | | | | | | | | |
|
Work In Process
|
0.14M | 0.14M | 0.13M | | | | 0.05M | | | | | | | | | | | |
|
Inventory
|
0.20M | 0.21M | 0.22M | 0.23M | 0.25M | 0.25M | 0.17M | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.27M | 0.19M | 0.12M | 0.04M | 0.22M | 0.17M | 0.12M | 0.03M | | 3.68M | 0.03M | 5.85M | 5.34M | 2.90M | 7.33M | 3.61M | 3.76M |
|
Current Assets
|
0.34M | 11.85M | 10.42M | 9.37M | 8.25M | 7.51M | 6.64M | 6.70M | 4.82M | 3.73M | 78.80M | 1.73M | 72.67M | 74.48M | 85.02M | 72.68M | 68.12M | 71.70M |
|
Property, Plant & Equipment (Net)
|
0.34M | 0.28M | 0.27M | 0.26M | 0.26M | 0.55M | 0.53M | 0.56M | 0.71M | 0.67M | 0.43M | 0.58M | 0.36M | 0.32M | 0.31M | 0.28M | 0.27M | 0.25M |
|
Intangibles
|
| | | | | | | | | | 36.19M | | 47.40M | 32.59M | 31.40M | 30.20M | 29.00M | 27.80M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 36.19M | | 47.40M | 32.59M | 31.40M | 30.20M | 29.00M | 27.80M |
|
Long-Term Deferred Tax
|
3.20M | | 5.50M | | | | 6.30M | | | | 5.24M | | 23.79M | 25.02M | | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.05M | 0.11M | 0.17M | 0.13M | 0.12M | 0.11M | 0.08M | 0.08M | 2.21M | 0.08M | 0.85M | 0.91M | 0.96M | 0.94M | 0.86M | 0.93M |
|
Non-Current Assets
|
0.35M | 0.29M | 0.32M | 1.82M | 1.85M | 1.84M | 1.78M | 1.77M | 1.85M | 1.78M | 47.87M | 1.63M | 61.51M | 61.16M | 34.73M | 33.79M | 38.64M | 38.56M |
|
Assets
|
0.69M | 12.14M | 10.74M | 11.19M | 10.10M | 9.35M | 8.41M | 8.47M | 6.68M | 5.51M | 126.67M | 3.35M | 134.18M | 135.64M | 119.75M | 106.47M | 106.76M | 110.26M |
|
Accounts Payables
|
0.86M | 0.84M | 0.87M | 0.62M | 0.50M | 0.58M | 0.62M | 0.89M | 0.38M | 0.41M | 16.04M | 0.50M | 26.73M | 32.03M | 21.61M | 47.93M | 44.19M | 19.60M |
|
Notes Payables
|
0.03M | | | | | | | | | | 48.68M | 1.38M | 35.00M | 42.78M | 1.38M | 34.80M | 1.38M | 1.38M |
|
Payables
|
0.89M | 0.84M | 0.87M | 0.62M | 0.50M | 0.58M | 0.62M | 0.89M | 0.38M | 0.41M | 64.72M | 1.87M | 61.73M | 74.80M | 22.99M | 82.73M | 45.56M | 20.98M |
|
Accumulated Expenses
|
0.12M | 0.20M | 0.31M | 0.33M | 0.29M | 0.30M | 0.50M | 0.45M | 0.35M | 0.36M | 5.37M | 0.41M | 7.98M | | | | | |
|
Other Accumulated Expenses
|
| | 0.10M | 0.09M | | | 0.05M | 0.09M | 0.01M | | 4.38M | | 2.77M | 2.83M | 2.09M | 1.38M | | |
|
Short term Debt
|
| | | | | | | | | | 85.09M | | 1.95M | | 42.51M | 28.74M | 1.95M | 1.95M |
|
Current Leases
|
| | | 0.03M | 0.05M | 0.08M | 0.11M | 0.14M | 0.17M | 0.19M | 1.44M | 0.20M | 1.54M | 1.43M | 1.31M | 1.32M | 1.28M | 1.15M |
|
Current Taxes
|
| | | | | | | | | | | | 0.01M | | | | | |
|
Total Current Liabilities
|
1.01M | 1.03M | 2.56M | 2.35M | 0.84M | 0.97M | 1.23M | 1.47M | 0.96M | 1.01M | 161.56M | 2.55M | 68.43M | 81.82M | 94.25M | 117.44M | 51.95M | 58.19M |
|
Capital Leases
|
| | | | | | | | 0.08M | 0.07M | 0.05M | 0.04M | | | | | | |
|
Non-Current Debt
|
| | | | | | 1.38M | | | | | | 40.16M | 1.95M | 1.95M | 1.95M | 37.21M | 38.20M |
|
Convertible Debt
|
1.10M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 1.53M | 1.51M | 1.49M | 1.44M | 1.40M | 1.35M | 1.30M | 0.98M | 1.19M | 1.22M | 2.36M | 0.81M | 2.44M | 2.52M | 2.22M |
|
Other Non-Current Liabilities
|
| | | 1.55M | 1.55M | 1.55M | 1.55M | 1.55M | 1.55M | 1.55M | 3.47M | | | | | | | |
|
Total Non-Current Liabilities
|
3.54M | 1.65M | | 2.34M | 2.18M | 2.29M | 2.82M | 2.77M | 2.81M | 2.74M | 4.46M | 1.23M | 42.76M | 37.59M | 37.52M | 3.07M | 73.28M | 74.13M |
|
Total Liabilities
|
4.55M | 2.68M | 2.56M | 3.89M | 3.72M | 3.84M | 4.05M | 4.24M | 3.76M | 3.75M | 166.02M | 3.78M | 111.19M | 119.41M | 131.77M | 120.51M | 125.23M | 132.32M |
|
Total Debt
|
| | | | | | 1.38M | | | | 85.09M | | 42.11M | 1.95M | 44.46M | 30.69M | 39.16M | 40.15M |
|
Common Equity
|
-3.85M | 9.46M | 8.18M | 7.30M | 6.37M | 5.51M | 4.37M | 4.23M | 2.91M | 1.75M | -39.35M | -0.42M | 22.99M | 16.22M | -12.02M | -14.04M | -18.46M | -22.06M |
|
Shareholder's Equity
|
-3.85M | 9.46M | 8.18M | 7.30M | 6.37M | 5.51M | 4.37M | 4.23M | 2.91M | 1.75M | -39.35M | -0.42M | 22.99M | 16.22M | -12.02M | -14.04M | -18.46M | -22.06M |
|
Liabilities and Shareholders Equity
|
0.69M | 12.14M | 10.74M | 11.19M | 10.10M | 9.35M | 8.41M | 8.47M | 6.68M | 5.51M | 126.67M | 3.35M | 134.18M | 135.64M | 119.75M | 106.47M | 106.76M | 110.26M |
|
Retained Earnings
|
-10.71M | -13.02M | -14.41M | -15.35M | -16.35M | -17.27M | -18.51M | -20.23M | -21.63M | -22.89M | -61.80M | -25.23M | -59.78M | -66.83M | -135.48M | -146.22M | -156.94M | -167.76M |
|
Preferred Shares
|
58.00 | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 0.01M | | 0.55M | 0.01M | | 0.01M | 0.44M | 0.36M | 0.24M | 4.16M | 4.04M | 4.73M |