|
Cash & Equivalents
|
39.21M | 76.01M | 60.66M | 428.45M | 101.55M | 96.15M | 96.49M |
|
Short-term Investments
|
43.35M | 1.59M | 0.65M | 7.43M | 3.33M | 3.75M | 2.15M |
|
Cash & Current Investments
|
82.56M | 77.61M | 61.31M | 435.88M | 104.88M | 99.90M | 98.64M |
|
Receivables - Net
|
4.16M | 0.42M | 1.03M | 0.06M | | 3.00M | 1.51M |
|
Receivables - Other
|
0.46M | 99.51M | | | | | |
|
Receivables
|
4.62M | 99.93M | 1.03M | 0.06M | | 3.00M | 1.51M |
|
Raw Materials
|
22.81M | 8.49M | | 66.54M | 113.31M | 95.06M | 56.52M |
|
Work In Process
|
29.23M | 1.26M | | 12.15M | 37.54M | 15.90M | 5.57M |
|
Finished Goods
|
36.46M | 18.46M | | 47.25M | 60.80M | 31.32M | 32.53M |
|
Inventory
|
88.69M | 28.40M | 32.70M | 125.94M | 211.64M | 142.29M | 94.62M |
|
Current Deferred Tax Assets
|
| | | | 6.17M | 7.55M | 3.81M |
|
Prepaid Assets
|
28.28M | 29.84M | 45.87M | 268.06M | 242.52M | 122.24M | 90.87M |
|
Current Assets
|
207.22M | 136.26M | 146.04M | 817.56M | 555.71M | 363.68M | 334.02M |
|
Property, Plant & Equipment (Net)
|
4.23M | 3.27M | 1.77M | 28.77M | 85.35M | 29.47M | 40.16M |
|
Long-Term Investments
|
| | 0.00M | 3.10M | 2.87M | 2.82M | 2.78M |
|
Intangibles
|
| | | | | | 0.90M |
|
Goodwill & Intangibles
|
| | | | | | 0.90M |
|
Long-Term Deferred Tax
|
| | | 15.36M | 21.74M | 66.81M | 0.29M |
|
Other Non-Current Assets
|
0.96M | 0.76M | 0.37M | 0.46M | 2.50M | 0.49M | 0.48M |
|
Non-Current Assets
|
5.19M | 7.33M | 4.23M | 55.63M | 129.25M | 129.62M | 128.99M |
|
Assets
|
212.40M | 143.59M | 150.27M | 873.19M | 684.96M | 493.30M | 463.01M |
|
Accounts Payables
|
7.15M | 14.35M | 5.42M | 22.24M | 16.70M | 6.25M | 13.97M |
|
Notes Payables
|
158.85M | 14.47M | 5.04M | | | | |
|
Payables
|
166.00M | 28.81M | 10.46M | 22.24M | 16.70M | 6.25M | 13.97M |
|
Accumulated Expenses
|
8.78M | 5.89M | 9.18M | 67.81M | 48.35M | 64.24M | 43.41M |
|
Other Accumulated Expenses
|
0.47M | 0.55M | | 1.41M | 8.06M | 7.02M | 1.73M |
|
Short term Debt
|
158.85M | 14.47M | 5.04M | | | | 16.66M |
|
Current Leases
|
| 1.42M | 1.83M | 2.30M | 2.31M | 1.22M | 1.24M |
|
Current Taxes
|
0.09M | | | 23.06M | 7.23M | 3.53M | 10.93M |
|
Current Deferred Revenue
|
1.05M | 1.20M | 62.40M | 207.86M | 0.66M | 19.61M | 24.25M |
|
Total Current Liabilities
|
175.91M | 41.31M | 85.90M | 323.26M | 75.26M | 135.19M | 178.57M |
|
Non-Current Debt
|
| | | | | | 7.28M |
|
Non-Current Deffered Revenue
|
| | | 0.33M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.15M |
|
Operating Leases
|
| 1.94M | 0.48M | 2.53M | 1.44M | 0.21M | 1.70M |
|
Other Non-Current Liabilities
|
| | 1.16M | 10.29M | 0.60M | 9.71M | 9.05M |
|
Total Non-Current Liabilities
|
| | 86.39M | 326.69M | 76.70M | 135.40M | 187.70M |
|
Total Liabilities
|
175.91M | 43.25M | 87.55M | 336.98M | 77.30M | 145.11M | 196.76M |
|
Total Debt
|
158.85M | 14.47M | 5.04M | | | | 23.94M |
|
Common Equity
|
36.49M | 100.34M | 66.30M | 542.48M | 607.67M | 348.19M | 266.25M |
|
Shareholder's Equity
|
36.49M | 100.34M | 66.30M | 542.48M | 607.67M | 348.19M | 266.25M |
|
Liabilities and Shareholders Equity
|
212.40M | 143.59M | 150.27M | 873.19M | 684.96M | 493.30M | 463.01M |
|
Treasury Shares
|
4.85M | 2.28M | 1.31M | 35.15M | 45.89M | 257.11M | 229.28M |
|
Retained Earnings
|
-9.88M | -142.02M | -173.36M | 124.55M | 194.52M | -219.63M | -450.49M |