|
Cash & Equivalents
|
290.47M | 224.60M | 131.28M | 86.63M | 71.22M |
|
Short-term Investments
|
55.50M | 10.01M | 2.87M | 0.02M | 0.32M |
|
Cash & Current Investments
|
345.97M | 234.61M | 134.15M | 86.65M | 71.54M |
|
Receivables - Net
|
17.23M | 20.61M | 22.16M | 23.28M | 27.11M |
|
Receivables - Other
|
3.45M | 6.65M | 6.05M | 3.20M | 1.90M |
|
Receivables
|
20.68M | 27.27M | 28.22M | 26.48M | 29.01M |
|
Work In Process
|
| 8.92M | 11.24M | 11.48M | 10.37M |
|
Inventory
|
10.43M | 19.34M | 18.89M | 9.72M | 8.58M |
|
Prepaid Assets
|
8.79M | 9.46M | 7.46M | 7.08M | 3.56M |
|
Current Assets
|
386.77M | 285.75M | 182.50M | 124.52M | 106.40M |
|
Property, Plant & Equipment (Net)
|
17.09M | 51.07M | 36.51M | 18.58M | 6.46M |
|
Long-Term Investments
|
0.22M | 0.14M | 0.10M | 0.05M | |
|
Intangibles
|
0.53M | 0.81M | 0.29M | 0.14M | 0.06M |
|
Goodwill & Intangibles
|
0.53M | 0.81M | 0.29M | 0.14M | 0.06M |
|
Other Non-Current Assets
|
3.53M | 7.08M | 3.03M | 0.72M | 1.09M |
|
Non-Current Assets
|
21.36M | 71.81M | 47.66M | 21.96M | 14.89M |
|
Assets
|
408.13M | 357.56M | 230.16M | 146.48M | 121.29M |
|
Accounts Payables
|
5.44M | 9.90M | 7.39M | 2.54M | 4.62M |
|
Notes Payables
|
1.13M | 0.37M | | | |
|
Payables
|
6.57M | 10.27M | 7.39M | 2.54M | 4.62M |
|
Accumulated Expenses
|
12.82M | 20.07M | 25.20M | 14.78M | 12.26M |
|
Short term Debt
|
5.32M | 0.37M | | | |
|
Current Leases
|
0.74M | 5.49M | 5.40M | 1.22M | 3.37M |
|
Current Deferred Revenue
|
11.40M | 22.42M | 21.41M | 18.39M | 16.15M |
|
Total Current Liabilities
|
37.02M | 58.41M | 59.66M | 37.09M | 36.48M |
|
Capital Leases
|
0.74M | | | | |
|
Non-Current Deffered Revenue
|
0.04M | | | | |
|
Minority Interest
|
-9.91M | | | | |
|
Operating Leases
|
| 13.23M | 7.36M | 1.74M | 7.17M |
|
Other Non-Current Liabilities
|
0.04M | 1.85M | 0.60M | 0.64M | 1.43M |
|
Total Non-Current Liabilities
|
0.07M | 9.59M | 2.56M | 1.16M | 5.23M |
|
Total Liabilities
|
37.09M | 67.99M | 62.22M | 38.25M | 41.71M |
|
Total Debt
|
5.32M | 0.37M | | | |
|
Common Equity
|
371.04M | 289.57M | 167.94M | 108.23M | 79.57M |
|
Shareholder's Equity
|
371.04M | 289.57M | 167.94M | 108.23M | 79.57M |
|
Liabilities and Shareholders Equity
|
408.13M | 357.56M | 230.16M | 146.48M | 121.29M |
|
Treasury Shares
|
| | 8.54M | 9.28M | 8.67M |
|
Retained Earnings
|
-217.34M | -349.73M | -463.95M | -542.77M | -575.43M |