|
Cash & Equivalents
|
26.77M | 79.23M | 89.00M | 39.34M |
|
Cash & Current Investments
|
26.77M | 79.23M | 89.00M | 39.34M |
|
Receivables - Net
|
5.23M | 6.95M | 6.81M | 7.63M |
|
Receivables
|
5.23M | 6.95M | 6.81M | 7.63M |
|
Inventory
|
9.62M | 11.18M | 17.31M | 14.85M |
|
Prepaid Assets
|
5.47M | 3.82M | 9.22M | 6.31M |
|
Current Assets
|
47.09M | 101.18M | 122.34M | 68.13M |
|
Property, Plant & Equipment (Net)
|
2.33M | 1.50M | 1.22M | 6.97M |
|
Long-Term Investments
|
317.58M | | | |
|
Goodwill
|
| | | 5.83M |
|
Intangibles
|
4.55M | 5.07M | 4.97M | 5.50M |
|
Goodwill & Intangibles
|
4.55M | 5.07M | 4.97M | 11.33M |
|
Long-Term Deferred Tax
|
| 1.84M | 24.88M | 28.74M |
|
Other Non-Current Assets
|
| | | 0.07M |
|
Non-Current Assets
|
7.25M | 10.47M | 32.95M | 54.24M |
|
Assets
|
54.33M | 111.64M | 155.29M | 122.37M |
|
Accounts Payables
|
4.35M | 4.11M | 4.16M | 5.81M |
|
Payables
|
4.35M | 4.11M | 4.16M | 5.81M |
|
Accumulated Expenses
|
6.01M | 6.27M | 8.50M | 11.29M |
|
Other Accumulated Expenses
|
1.09M | 0.65M | 1.85M | 1.51M |
|
Short term Debt
|
5.00M | 6.25M | 6.25M | 6.25M |
|
Current Leases
|
0.25M | 0.17M | 0.31M | 0.52M |
|
Current Taxes
|
0.16M | 1.05M | 0.02M | |
|
Current Deferred Revenue
|
1.71M | 1.97M | 3.00M | 2.96M |
|
Total Current Liabilities
|
17.31M | 18.77M | 22.21M | 51.51M |
|
Non-Current Debt
|
31.96M | 112.09M | 106.63M | 101.20M |
|
Non-Current Deffered Revenue
|
0.80M | 0.93M | 1.32M | 1.55M |
|
Preferred Stock Liabilities
|
317.50M | | | |
|
Minority Interest
|
| -13.81M | -7.15M | 3.73M |
|
Operating Leases
|
0.13M | 1.93M | 1.68M | 2.89M |
|
Other Non-Current Liabilities
|
9.78M | 32.11M | 41.10M | 17.14M |
|
Total Non-Current Liabilities
|
40.43M | 137.81M | 150.74M | 207.44M |
|
Total Liabilities
|
50.20M | 169.92M | 191.84M | 224.57M |
|
Total Debt
|
36.96M | 118.34M | 112.88M | 107.45M |
|
Common Equity
|
4.12M | -58.27M | -36.55M | -105.93M |
|
Shareholder's Equity
|
4.12M | -58.27M | -36.55M | -105.93M |
|
Liabilities and Shareholders Equity
|
54.33M | 111.64M | 155.29M | 122.37M |
|
Treasury Shares
|
3.89M | 1.62M | 0.41M | 0.07M |
|
Retained Earnings
|
4.17M | -44.46M | -29.39M | -100.30M |