|
Assets
|
55.73M | 0.06M | 156.75M | 376.28M | 318.28M | 200.80M | 202.89M | 271.73M | 272.25M | 146.72M | 246.52M | 182.99M | 65.66M |
|
Cash & Equivalents
|
49.73M | 0.05M | 143.17M | 354.46M | 283.93M | 155.71M | 145.03M | 193.25M | 196.35M | 77.30M | 209.19M | 141.37M | 32.46M |
|
Cash & Current Investments
|
49.73M | 0.05M | 143.17M | 354.46M | 283.93M | 155.71M | 145.03M | 193.25M | 196.35M | 77.30M | 209.19M | 141.37M | 32.46M |
|
Receivables - Net
|
0.12M | 0.00M | 0.00M | 0.01M | 1.40M | 1.43M | | | 2.23M | | | | |
|
Receivables - Other
|
-0.30M | -0.00M | -0.00M | 1.54M | 2.08M | 1.35M | 2.06M | 0.92M | 0.58M | 1.28M | 1.50M | 1.35M | 1.96M |
|
Receivables
|
-0.18M | -0.00M | -0.00M | 1.56M | 3.48M | 2.77M | | | 2.81M | | | | |
|
Work In Process
|
| | | | | | 2.76M | | | | | | |
|
Inventory
|
0.04M | 0.00M | 0.15M | | | | 1.85M | 2.29M | | | | | |
|
Prepaid Assets
|
4.04M | 0.01M | 8.40M | 2.03M | 3.02M | 2.32M | 5.04M | 9.01M | 8.79M | 37.09M | 13.88M | 17.55M | 11.93M |
|
Current Assets
|
53.94M | 0.06M | 151.94M | 367.08M | 301.32M | 177.15M | 171.85M | 204.55M | 207.38M | 114.39M | 223.07M | 158.91M | 44.39M |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.00M | 2.78M | 6.12M | 13.82M | 20.11M | 23.89M | 25.02M | 24.79M | 18.15M | 15.10M | 12.62M | 11.31M |
|
Long-Term Investments
|
1.80M | 0.00M | 4.81M | 2.97M | 3.04M | 3.40M | 7.13M | | | | | | |
|
Intangibles
|
0.02M | 0.00M | 0.04M | 0.10M | 0.11M | 0.14M | 0.03M | 0.05M | 0.04M | 0.02M | 0.01M | 0.06M | 0.04M |
|
Goodwill & Intangibles
|
0.02M | 0.00M | 0.04M | 0.10M | 0.11M | 0.14M | 0.03M | 0.05M | 0.04M | 0.02M | 0.01M | 0.06M | 0.04M |
|
Other Non-Current Assets
|
0.50M | 0.00M | 1.99M | 2.97M | 3.04M | 3.40M | 7.13M | 18.52M | 29.93M | 6.83M | 5.82M | 6.14M | 4.42M |
|
Non-Current Assets
|
1.80M | 0.00M | 4.81M | 9.19M | 16.96M | 23.65M | 31.05M | 67.18M | 64.87M | 32.34M | 23.44M | 24.07M | 21.27M |
|
Accounts Payables
|
| | | 11.00M | 15.19M | 19.13M | 33.75M | 24.00M | 20.34M | 11.43M | 14.47M | 23.30M | 22.03M |
|
Notes Payables
|
-0.67M | | 0.03M | | | | | | | | | | |
|
Payables
|
-0.67M | | 0.03M | 11.00M | 15.19M | 19.13M | 33.75M | 24.00M | 20.34M | 11.43M | 14.47M | 23.30M | 22.03M |
|
Other Accumulated Expenses
|
0.71M | 0.00M | 4.29M | 6.40M | 21.66M | 17.79M | 14.77M | 24.94M | 22.93M | 12.36M | 9.21M | 8.93M | 8.33M |
|
Short term Debt
|
| 0.00M | 0.27M | 0.16M | 0.65M | 2.63M | 1.42M | | | | | | |
|
Current Leases
|
| | | | | | | 3.69M | 3.71M | 3.00M | 1.89M | 1.14M | 0.65M |
|
Current Taxes
|
0.08M | 0.08M | 0.14M | 0.43M | 0.56M | 0.48M | 0.53M | | | | | | |
|
Current Deferred Revenue
|
| | 1.31M | 0.87M | 3.60M | 3.15M | 5.15M | | | | | | |
|
Total Current Liabilities
|
| 0.01M | 6.94M | 17.56M | 32.11M | 40.58M | 51.44M | 54.00M | 52.71M | 31.40M | 29.52M | 37.34M | 31.14M |
|
Non-Current Debt
|
| 0.00M | 4.86M | 5.14M | 4.48M | 2.06M | 1.51M | | | | | | |
|
Pension
|
0.05M | 0.00M | 0.11M | 0.54M | 0.00M | 0.00M | 0.00M | | | | | | |
|
Operating Leases
|
| | | | | | | 25.68M | 14.21M | 10.15M | 3.02M | 5.67M | 6.95M |
|
Other Non-Current Liabilities
|
| 0.00M | 0.66M | 0.54M | 0.94M | 10.02M | 4.85M | 0.08M | 0.47M | 2.15M | 4.74M | 8.93M | 8.33M |
|
Total Non-Current Liabilities
|
| 0.00M | 5.52M | 5.68M | 17.32M | 13.50M | 8.17M | 24.54M | 14.04M | 16.05M | 22.54M | 5.46M | 7.13M |
|
Total Liabilities
|
| 0.06M | 12.46M | 23.24M | 49.43M | 54.08M | 59.61M | 78.54M | 66.75M | 47.45M | 52.06M | 42.80M | 38.27M |
|
Total Debt
|
| 0.00M | 5.13M | 5.31M | 5.14M | 4.69M | 2.93M | | | | | | |
|
Common Equity
|
| 0.00M | 144.29M | 353.03M | 268.85M | 146.73M | 143.28M | 193.19M | 205.49M | 99.27M | 194.45M | 140.19M | 27.39M |
|
Shareholder's Equity
|
| 0.05M | 144.29M | 353.03M | 27.29M | 28.22M | 143.28M | 193.19M | 205.49M | 99.27M | 194.45M | 140.19M | 27.39M |
|
Liabilities and Shareholders Equity
|
55.73M | 0.06M | 156.75M | 376.28M | 318.28M | 200.80M | 202.89M | 271.73M | 272.25M | 146.72M | 246.52M | 182.99M | 65.66M |
|
Treasury Shares
|
| | | | | | 0.68M | 0.69M | 1.12M | 1.24M | 1.59M | 0.22M | 0.27M |
|
Retained Earnings
|
| -0.02M | -32.92M | -43.38M | -56.42M | -148.61M | -301.18M | -798.99M | -958.54M | -258.53M | -259.58M | -238.86M | -286.38M |