|
Cash & Equivalents
|
1.02M | 16.52M | 17.31M | 38.45M | 24.57M | 5.09M | 17.95M | 9.17M |
|
Short-term Investments
|
| | | | 226.04M | 108.09M | 48.82M | 11.00M |
|
Cash & Current Investments
|
1.02M | 16.52M | 17.31M | 38.45M | 250.61M | 113.19M | 66.77M | 20.17M |
|
Receivables - Net
|
3.61M | 4.51M | 6.33M | 4.89M | 5.62M | 7.32M | 9.80M | 4.91M |
|
Receivables - Other
|
| | | | 0.39M | 0.47M | 0.34M | 0.02M |
|
Receivables
|
3.61M | 4.51M | 6.33M | 4.89M | 6.01M | 7.79M | 10.14M | 4.93M |
|
Raw Materials
|
0.20M | | 0.95M | 2.28M | 4.65M | 5.32M | 7.57M | 6.71M |
|
Work In Process
|
| | | | 1.66M | 7.05M | 9.79M | 2.35M |
|
Finished Goods
|
1.49M | | 2.49M | 1.03M | 6.08M | 17.39M | 10.24M | 4.21M |
|
Inventory
|
1.69M | 1.07M | 3.44M | 3.31M | 12.39M | 29.76M | 22.89M | 11.12M |
|
Prepaid Assets
|
1.07M | 0.92M | 1.17M | 2.25M | 4.48M | 7.33M | 6.02M | 3.14M |
|
Current Assets
|
7.14M | 23.03M | 28.26M | 46.79M | 272.41M | 157.30M | 140.12M | 39.49M |
|
Property, Plant & Equipment (Net)
|
3.01M | 1.78M | 1.95M | 4.91M | 10.32M | 18.03M | 23.34M | 19.22M |
|
Goodwill
|
| | | 7.17M | 56.16M | 77.29M | | |
|
Intangibles
|
| | | 1.48M | 26.84M | 41.14M | 33.97M | 9.71M |
|
Goodwill & Intangibles
|
| | | 8.65M | 83.00M | 118.43M | 33.97M | 9.71M |
|
Other Non-Current Assets
|
| | | 0.10M | 0.75M | 2.41M | 7.43M | 2.75M |
|
Non-Current Assets
|
3.01M | 1.78M | 1.95M | 13.66M | 104.69M | 150.20M | 74.29M | 37.18M |
|
Assets
|
10.15M | 24.80M | 30.21M | 60.45M | 377.10M | 307.50M | 214.40M | 76.67M |
|
Accounts Payables
|
2.30M | 1.35M | 2.70M | 2.93M | 10.77M | 12.53M | 10.38M | 6.96M |
|
Notes Payables
|
| | | | | | 69.80M | 20.36M |
|
Payables
|
2.30M | 1.35M | 2.70M | 2.93M | 10.77M | 12.53M | 80.19M | 27.32M |
|
Accumulated Expenses
|
3.51M | 2.90M | 3.23M | 5.60M | 8.62M | 10.55M | 8.09M | 5.64M |
|
Short term Debt
|
6.73M | | 20.08M | | | 9.38M | | |
|
Current Leases
|
| | | | 1.47M | 2.26M | 2.16M | 2.99M |
|
Current Deferred Revenue
|
0.21M | 0.27M | 0.36M | 0.42M | 0.68M | 0.87M | 0.78M | 1.13M |
|
Total Current Liabilities
|
16.65M | 4.52M | 26.37M | 8.95M | 21.84M | 35.88M | 100.03M | 37.34M |
|
Capital Leases
|
| | | | 3.64M | 3.62M | 3.58M | 3.54M |
|
Non-Current Debt
|
| 9.03M | | 16.32M | | | | |
|
Non-Current Deffered Revenue
|
0.14M | 0.30M | 0.18M | 0.10M | 0.15M | 0.13M | 0.15M | 0.27M |
|
Preferred Stock Liabilities
|
31.36M | | | | | | | |
|
Operating Leases
|
| | | | 5.29M | 5.50M | 3.59M | 0.14M |
|
Other Non-Current Liabilities
|
0.57M | 0.81M | 0.04M | | 9.07M | 12.97M | 10.89M | |
|
Total Non-Current Liabilities
|
16.80M | 13.86M | 26.55M | | 30.92M | 45.13M | 107.36M | |
|
Total Liabilities
|
17.36M | 14.67M | 26.59M | 25.37M | 39.98M | 58.10M | 118.25M | 41.30M |
|
Total Debt
|
6.73M | 9.03M | 20.08M | 16.32M | | 9.38M | | |
|
Common Equity
|
-50.23M | 10.14M | 3.61M | 35.08M | 337.12M | 249.40M | 96.16M | 35.38M |
|
Shareholder's Equity
|
-50.23M | 10.14M | 3.61M | 35.08M | 337.12M | 249.40M | 96.16M | 35.38M |
|
Liabilities and Shareholders Equity
|
10.15M | 24.80M | 30.21M | 60.45M | 377.10M | 307.50M | 214.40M | 76.67M |
|
Retained Earnings
|
-54.27M | -72.76M | -102.60M | -143.68M | -216.12M | -348.71M | -581.21M | -693.23M |
|
Treasury Shares
|
| | | | 0.36M | 0.03M | 0.00M | 0.01M |