|
Assets
|
24.51M | 25.10M | 68.75M | 220.54M | 311.69M | 412.31M | 571.73M | 423.76M | 583.43M | 621.52M | 840.55M |
|
Cash & Equivalents
|
23.87M | 24.58M | 51.54M | 31.06M | 41.62M | 31.27M | 76.19M | 77.62M | 66.33M | 135.55M | 127.67M |
|
Short-term Investments
|
3.59M | 118.32M | | 57.68M | 165.13M | 244.69M | 364.51M | 145.92M | 365.34M | 232.67M | 255.67M |
|
Cash & Current Investments
|
27.46M | 142.90M | 51.54M | 88.74M | 206.76M | 275.96M | 440.70M | 223.53M | 431.67M | 368.22M | 383.33M |
|
Receivables - Net
|
| | 9.86M | 15.30M | 17.59M | 19.93M | 26.20M | 27.62M | 31.06M | 41.12M | 53.98M |
|
Receivables - Other
|
| | | | | 1.00M | 1.30M | 1.40M | 14.00M | 14.00M | 4.10M |
|
Receivables
|
| | 9.86M | 15.30M | 17.59M | 20.93M | 27.50M | 29.02M | 45.06M | 55.12M | 58.08M |
|
Raw Materials
|
| | 1.85M | 4.29M | 4.20M | 1.39M | 1.69M | | | | |
|
Work In Process
|
| | 1.41M | 0.06M | 5.62M | 10.09M | 12.92M | 11.45M | 7.83M | 8.23M | 7.79M |
|
Finished Goods
|
| | 1.90M | 4.03M | 6.42M | 5.93M | 6.56M | 6.50M | 9.20M | 7.74M | 8.21M |
|
Inventory
|
| | 2.33M | 4.58M | 4.73M | 5.42M | 4.91M | 4.99M | 6.10M | 7.73M | 12.41M |
|
Prepaid Assets
|
0.72M | 0.42M | 1.96M | 2.67M | 7.74M | 6.04M | 6.70M | 10.31M | 16.42M | 27.56M | 21.88M |
|
Current Assets
|
24.42M | 25.00M | 65.69M | 124.19M | 236.82M | 307.36M | 478.50M | 266.46M | 499.25M | 458.64M | 471.60M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.00M | 0.20M | 0.52M | 0.66M | 1.05M | 1.68M | 1.00M | 0.63M | 0.20M | 2.69M |
|
Long-Term Investments
|
| | | 15.28M | | 39.35M | 36.20M | 112.28M | 4.95M | 57.18M | 219.83M |
|
Long-Term Deferred Tax
|
60.70M | 74.21M | | 76.70M | 62.66M | 45.68M | 31.60M | 27.45M | 61.47M | 90.61M | 130.91M |
|
Other Non-Current Assets
|
0.10M | 0.10M | 0.02M | 0.05M | 0.05M | 3.45M | 5.00M | 3.08M | 5.06M | 6.54M | 6.61M |
|
Non-Current Assets
|
0.09M | 0.11M | 3.06M | 96.35M | 74.87M | 104.95M | 93.23M | 157.29M | 84.18M | 162.88M | 368.95M |
|
Accounts Payables
|
1.27M | 0.82M | 2.29M | 8.58M | 8.27M | 7.54M | 10.55M | 6.91M | 11.98M | 17.40M | 15.38M |
|
Payables
|
1.27M | 0.82M | 2.29M | 8.58M | 8.27M | 7.54M | 10.55M | 6.91M | 11.98M | 17.40M | 15.38M |
|
Accumulated Expenses
|
| 1.81M | 8.95M | 18.74M | 23.79M | 23.27M | 21.19M | 27.66M | 30.80M | 51.63M | 90.70M |
|
Other Accumulated Expenses
|
0.04M | 0.42M | 0.32M | 0.50M | | | | 12.44M | 14.57M | 21.33M | 33.87M |
|
Short term Debt
|
| | 14.66M | | | | | | | | |
|
Current Leases
|
| | | | | 1.56M | 2.05M | 0.53M | 1.14M | 0.15M | 0.83M |
|
Current Taxes
|
| | | 0.07M | | | | | | | |
|
Total Current Liabilities
|
2.42M | 3.86M | 27.37M | 29.57M | 35.57M | 38.84M | 47.49M | 47.54M | 72.49M | 104.50M | 140.77M |
|
Capital Leases
|
0.01M | | | | | | | | | | |
|
Operating Leases
|
| | | | | 1.90M | 0.50M | | 1.14M | | 6.11M |
|
Other Non-Current Liabilities
|
0.22M | 0.42M | | | 0.24M | 0.39M | 0.40M | 0.41M | 9.10M | 10.31M | 14.08M |
|
Total Non-Current Liabilities
|
2.19M | 3.44M | | | 35.57M | 40.74M | 47.99M | 47.54M | 72.49M | 104.50M | 146.88M |
|
Total Liabilities
|
2.42M | 3.86M | 27.37M | 29.57M | 35.81M | 41.13M | 48.39M | 47.95M | 81.59M | 114.81M | 160.96M |
|
Total Debt
|
| | 14.66M | | | | | | | | |
|
Common Equity
|
22.09M | 21.24M | 41.38M | 190.97M | 275.88M | 371.18M | 523.34M | 375.81M | 501.84M | 506.70M | 679.59M |
|
Shareholder's Equity
|
7.93M | 197.47M | 41.38M | 190.97M | 275.88M | 371.18M | 523.34M | 375.81M | 501.84M | 506.70M | 679.59M |
|
Liabilities and Shareholders Equity
|
24.51M | 25.10M | 68.75M | 220.54M | 311.69M | 412.31M | 571.73M | 423.76M | 583.43M | 621.52M | 840.55M |
|
Treasury Shares
|
| | 0.00M | | 1.81M | 2.80M | 0.50M | 10.00M | 23.12M | 30.94M | 32.60M |
|
Retained Earnings
|
-150.24M | -176.20M | -322.27M | -193.15M | -117.74M | -23.55M | 82.46M | 194.97M | 296.39M | 402.53M | 543.74M |
|
Preferred Shares
|
0.53M | 0.53M | | | | | | | | | |