|
Assets
|
51.70M | 542.59M | 343.10M | 378.73M | 667.62M |
|
Cash & Equivalents
|
5.95M | 125.59M | 30.89M | 84.04M | 59.54M |
|
Short-term Investments
|
1.45M | | 12.14M | 1.28M | 3.42M |
|
Cash & Current Investments
|
7.40M | 125.59M | 43.03M | 85.32M | 62.96M |
|
Receivables - Net
|
1.10M | | 0.70M | 0.71M | 1.26M |
|
Receivables - Other
|
2.70M | 10.26M | 43.05M | 0.69M | 1.39M |
|
Receivables
|
3.80M | | 43.76M | 1.40M | 2.65M |
|
Inventory
|
0.17M | | | 0.70M | 1.18M |
|
Prepaid Assets
|
0.20M | 3.20M | 12.92M | | |
|
Current Assets
|
9.17M | 287.13M | 69.09M | 129.98M | 213.71M |
|
Construction in Progress
|
| | 8.78M | | |
|
Property, Plant & Equipment (Net)
|
35.79M | 136.85M | 219.43M | 186.01M | 348.52M |
|
Goodwill
|
| 16.95M | | | |
|
Intangibles
|
0.38M | 1.68M | 0.03M | 3.70M | 4.04M |
|
Goodwill & Intangibles
|
0.38M | 18.64M | 0.03M | 3.70M | 4.04M |
|
Long-Term Deferred Tax
|
| 3.90M | -49.51M | 3.66M | 14.07M |
|
Other Non-Current Assets
|
0.67M | 6.43M | 4.51M | 2.20M | 7.29M |
|
Non-Current Assets
|
42.54M | 255.46M | 274.01M | 248.46M | 431.95M |
|
Accounts Payables
|
2.70M | 14.48M | 20.54M | 20.74M | 25.89M |
|
Payables
|
2.70M | 14.48M | 20.54M | 20.74M | 25.89M |
|
Accumulated Expenses
|
| 9.87M | | 9.08M | 22.16M |
|
Short term Debt
|
17.17M | 10.26M | 43.05M | 4.02M | 0.15M |
|
Current Leases
|
3.63M | 4.35M | 3.65M | 2.86M | 2.09M |
|
Current Taxes
|
0.32M | 12.09M | 0.01M | 1.11M | |
|
Current Deferred Revenue
|
| 60.00M | | | |
|
Total Current Liabilities
|
28.48M | 164.75M | 67.41M | 69.15M | 36.27M |
|
Non-Current Debt
|
0.17M | 0.91M | 4.09M | | 1.43M |
|
Preferred Stock Liabilities
|
| 6.15M | | 8.01M | |
|
Non-Current Deferred Tax Liability
|
| 8.84M | -8.45M | -22.24M | 0.07M |
|
Operating Leases
|
7.40M | 9.23M | 14.21M | 12.99M | 8.24M |
|
Other Non-Current Liabilities
|
4.67M | 6.15M | 0.17M | 40.43M | 19.75M |
|
Total Non-Current Liabilities
|
7.78M | 18.83M | 87.53M | 43.54M | 39.87M |
|
Total Liabilities
|
36.26M | 183.58M | 87.70M | 83.96M | 59.62M |
|
Total Debt
|
17.34M | 11.17M | 47.15M | 4.02M | 1.58M |
|
Common Equity
|
15.45M | 359.01M | 255.40M | 294.76M | 608.00M |
|
Shareholder's Equity
|
15.45M | 359.01M | 255.40M | 294.76M | 608.00M |
|
Liabilities and Shareholders Equity
|
51.70M | 542.59M | 343.10M | 378.73M | 667.62M |
|
Retained Earnings
|
-22.14M | -299.81M | -197.19M | -299.81M | -334.51M |