|
Cash & Equivalents
|
0.01M | 0.00M | 0.00M | 109.00 | 0.00M | 2.64M | 7.35M | 8.05M | 0.80M | 7.01M | 11.04M | 48.08M | 49.90M | 19.36M | 22.98M | 20.01M | 30.95M |
|
Short-term Investments
|
| | | | | | | 1.04M | 0.08M | 0.10M | 0.25M | 0.25M | 0.25M | | | | |
|
Cash & Current Investments
|
0.01M | 0.00M | 0.00M | 109.00 | 0.00M | 2.64M | 7.35M | 9.10M | 0.88M | 7.11M | 11.29M | 48.33M | 50.15M | 19.36M | 22.98M | 20.01M | 30.95M |
|
Receivables - Net
|
| | | | | | 0.16M | 0.16M | 0.53M | 0.58M | 1.74M | 5.63M | 30.32M | 24.22M | 31.72M | 25.35M | 31.16M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.02M | | | | |
|
Receivables
|
| | | | | | 0.16M | 0.16M | 0.53M | 0.58M | 1.74M | 5.63M | 30.35M | 24.22M | 31.72M | 25.35M | 31.16M |
|
Raw Materials
|
| | | | | | | | | | 0.12M | 0.40M | 2.27M | 1.81M | 1.30M | 0.27M | 1.11M |
|
Work In Process
|
| | | | | | | | | | | | 3.35M | 1.84M | 2.96M | 5.72M | 1.38M |
|
Finished Goods
|
| | | | | | | | | | 1.32M | 9.60M | 10.72M | 7.20M | 7.74M | 6.15M | 8.94M |
|
Inventory
|
| | | | | | 0.04M | 0.52M | 1.31M | 1.34M | 1.44M | 10.00M | 16.34M | 10.85M | 11.99M | 12.14M | 11.43M |
|
Current Deferred Tax Assets
|
| | | | | 0.03M | 0.04M | | | | | | | | | | |
|
Prepaid Assets
|
257.00 | 172.00 | 234.00 | 77.00 | | 0.52M | 0.37M | 0.22M | 0.31M | 0.44M | 0.96M | 5.74M | 9.78M | 7.38M | 71.08M | 5.10M | 5.64M |
|
Current Assets
|
0.01M | 0.00M | 0.00M | 186.00 | 0.00M | 3.30M | 8.04M | 10.12M | 3.03M | 9.47M | 15.43M | 75.42M | 105.23M | 59.93M | 72.83M | 61.89M | 79.18M |
|
Buildings
|
| | | | | | | 0.04M | 0.29M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.06M | 0.03M | 0.23M | 0.65M | 0.22M | 0.20M | 0.26M | 5.14M | 3.02M | 1.81M | 0.69M | 0.53M |
|
Goodwill
|
| | | | | | 0.07M | 0.22M | 0.24M | | | 28.09M | 65.80M | | | | |
|
Intangibles
|
| | | | | 0.70M | 0.63M | 0.30M | 0.38M | 0.38M | 24.03M | 48.85M | 94.22M | 94.22M | 78.58M | 71.47M | 55.40M |
|
Goodwill & Intangibles
|
| | | | | 0.70M | 0.70M | 0.52M | 0.62M | 0.38M | 24.03M | 76.94M | 160.02M | 94.22M | 78.58M | 71.47M | 55.40M |
|
Long-Term Deferred Tax
|
| | | | | 0.19M | 0.16M | | 19.37M | 16.72M | 23.30M | 39.55M | | | | | |
|
Other Non-Current Assets
|
| | | | 288.00 | | 0.00M | 10.55M | 9.23M | 11.12M | 18.86M | 0.03M | 0.47M | 0.77M | 2.54M | 2.19M | 1.20M |
|
Non-Current Assets
|
0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 8.71M | 10.14M | 14.22M | 11.97M | 11.59M | 19.29M | 77.87M | 160.43M | 77.69M | 65.38M | 56.20M | 45.00M |
|
Assets
|
0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 12.02M | 18.19M | 24.34M | 15.00M | 21.06M | 34.72M | 153.29M | 265.67M | 137.62M | 136.46M | 118.09M | 124.18M |
|
Accounts Payables
|
| 477.00 | 330.00 | 0.01M | 0.01M | 0.65M | 1.20M | 5.38M | 2.22M | 2.12M | 2.13M | 11.64M | 19.25M | 10.99M | 13.48M | 10.31M | 10.60M |
|
Notes Payables
|
| | | | | 4.60M | | 5.38M | | | | 0.98M | | 3.81M | 1.56M | 2.40M | |
|
Payables
|
| 477.00 | 330.00 | 0.01M | 0.01M | 5.25M | 1.20M | 10.76M | 2.22M | 2.12M | 2.13M | 12.62M | 19.25M | 14.80M | 15.04M | 12.71M | 10.60M |
|
Accumulated Expenses
|
| | | 0.01M | 0.01M | | 0.20M | 1.20M | 0.78M | 0.54M | 1.31M | 8.83M | 57.23M | 44.19M | 46.80M | 38.14M | 38.16M |
|
Other Accumulated Expenses
|
| | | | | | | 0.01M | 0.10M | | 0.12M | 1.27M | 8.35M | 5.36M | 7.09M | 8.96M | 3.38M |
|
Short term Debt
|
0.05M | 0.08M | 0.05M | 0.07M | 0.10M | 0.15M | | | 0.26M | 0.55M | 1.08M | 0.98M | 16.67M | 3.81M | 1.56M | 2.40M | 9.06M |
|
Current Leases
|
| | | | | | | | | | | 0.30M | 0.94M | | | | |
|
Current Taxes
|
| | | | | 0.15M | | | | | | 0.17M | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.09M | 0.09M | 0.43M | 0.01M | 0.00M | | 0.34M | | | | | |
|
Total Current Liabilities
|
0.06M | 0.08M | 0.06M | 0.08M | 0.12M | 6.09M | 1.48M | 10.10M | 3.61M | 3.39M | 5.37M | 28.76M | 109.44M | 64.44M | 69.02M | 62.23M | 63.06M |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.18M | 14.28M | 14.71M | 10.88M | 10.89M |
|
Convertible Debt
|
| | | | | | | 5.17M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 0.51M | 0.43M | 0.01M | 0.00M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | 0.56M | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.04M | 0.04M | | | | | | 0.20M | | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.72M | 2.62M | | | | |
|
Other Non-Current Liabilities
|
| | | | | | 0.66M | 3.90M | 7.39M | 4.69M | 23.33M | 12.88M | 18.48M | 12.80M | 6.97M | 12.74M | 26.33M |
|
Total Non-Current Liabilities
|
| | | | | | 1.90M | 10.36M | 3.61M | 2.94M | 4.31M | 45.40M | 109.62M | 80.52M | 28.09M | 28.15M | 42.15M |
|
Total Liabilities
|
| | | | | 6.65M | 2.57M | 14.26M | 11.00M | 7.64M | 27.63M | 58.28M | 128.10M | 93.31M | 97.11M | | |
|
Total Debt
|
0.05M | 0.08M | 0.05M | 0.07M | 0.10M | 0.15M | | | 0.26M | 0.55M | 1.08M | 0.98M | 16.85M | 18.09M | 16.28M | 13.27M | 19.96M |
|
Common Equity
|
| | -0.04M | -0.07M | -0.11M | 5.37M | 15.62M | 10.09M | 4.00M | 13.42M | 7.09M | 95.02M | 137.57M | 44.31M | 39.36M | 27.72M | 18.97M |
|
Shareholder's Equity
|
3.47M | 3.55M | -0.04M | -0.07M | -0.11M | 5.37M | 15.62M | 10.09M | 4.00M | 13.42M | 7.09M | 95.02M | 137.57M | 44.31M | 39.36M | 27.72M | 18.97M |
|
Liabilities and Shareholders Equity
|
0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 12.02M | 18.19M | 24.34M | 15.00M | 21.06M | 34.72M | 153.29M | 265.67M | 137.62M | 136.46M | 118.09M | 124.18M |
|
Retained Earnings
|
-500.00 | -500.00 | 0.45M | 0.51M | 0.57M | -10.66M | -18.38M | -46.56M | -69.07M | -79.26M | -106.39M | -120.01M | -178.30M | -287.10M | -304.13M | -319.97M | -333.54M |
|
Preferred Shares
|
| | | | | | | | | | 359.00 | | | | | | |
|
Treasury Shares
|
| | | | | | | | | 0.04M | 0.23M | 0.42M | 1.96M | 0.08M | 0.04M | 0.02M | 0.03M |