|
Cash & Equivalents
|
0.02M | 0.89M | 25.59M | 0.65M | 0.35M | 0.32M | 17.78M | 15.79M | 32.95M | 13.23M | 12.71M | | 4.70M | 8.02M | 4.85M | 2.80M | 2.73M | 3.84M |
|
Short-term Investments
|
| | 3.04M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.02M | 0.89M | 28.63M | 0.65M | 0.35M | 0.32M | 17.78M | 15.79M | 32.95M | 13.23M | 12.71M | | 4.70M | 8.02M | 4.85M | 2.80M | 2.73M | 3.84M |
|
Receivables - Net
|
| | 0.78M | | | | 1.44M | 2.97M | 2.17M | 4.34M | 1.64M | 2.25M | 2.87M | 3.73M | 2.42M | 4.23M | 3.57M | 4.79M |
|
Receivables - Other
|
| | | | | | | | | | 0.47M | | | | | | | |
|
Receivables
|
| | 0.78M | | | | 1.44M | 2.97M | 2.17M | 4.34M | 2.11M | 2.25M | 2.87M | 3.73M | 2.42M | 4.23M | 3.57M | 4.79M |
|
Raw Materials
|
| | 22.89M | | | | 42.93M | 44.31M | 38.71M | 36.85M | 31.60M | | 23.19M | 20.69M | 18.78M | 17.25M | 18.30M | 20.05M |
|
Finished Goods
|
| | 4.24M | | | | 7.26M | 7.50M | 5.49M | 5.06M | 7.17M | | 5.46M | 3.32M | 2.94M | 4.48M | 2.75M | 2.67M |
|
Inventory
|
| | 27.13M | | | | 50.19M | 51.81M | 44.20M | 41.91M | 38.78M | | 28.65M | 24.01M | 21.72M | 21.73M | 21.05M | 22.72M |
|
Prepaid Assets
|
| 0.37M | 1.79M | 0.30M | 0.23M | 0.17M | 1.62M | 1.82M | 1.20M | 0.82M | 0.77M | | 0.78M | 0.75M | 0.82M | 0.93M | 0.85M | 0.85M |
|
Current Assets
|
| 1.25M | 66.08M | 0.94M | 0.58M | 0.49M | 73.83M | 75.02M | 84.23M | 63.02M | 55.92M | | 40.06M | 39.34M | 32.92M | 33.45M | 30.79M | 34.51M |
|
Property, Plant & Equipment (Net)
|
| | 4.46M | | | | 10.76M | 11.29M | 15.79M | 15.88M | 15.97M | | 23.50M | 23.72M | 22.11M | 21.25M | 21.48M | 20.91M |
|
Long-Term Investments
|
| 128.40M | 128.42M | 128.44M | 128.61M | 32.00M | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | -0.45M | | | | 7.32M | | | | 19.62M | | | | 29.45M | | | |
|
Other Non-Current Assets
|
0.16M | | | | | | | | | | | | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M |
|
Non-Current Assets
|
| 128.40M | 10.17M | 128.44M | 128.61M | 32.00M | 15.27M | 15.49M | 19.70M | 19.49M | 19.28M | | 44.89M | 44.54M | 42.29M | 40.78M | 40.99M | 39.33M |
|
Assets
|
0.17M | 129.66M | 76.25M | 129.38M | 129.19M | 32.48M | 89.11M | 90.51M | 103.93M | 82.51M | 75.20M | | 84.95M | 83.88M | 75.21M | 74.22M | 71.77M | 73.84M |
|
Accounts Payables
|
| | 11.36M | 0.04M | 0.05M | 0.99M | 13.47M | 18.82M | 19.99M | 9.89M | 10.26M | | 10.34M | 10.13M | 10.72M | 13.01M | 9.86M | 11.87M |
|
Notes Payables
|
0.15M | | 1.88M | | | 0.40M | 19.24M | 20.70M | 22.37M | 18.70M | 19.68M | | 21.90M | 24.40M | | | 0.39M | 0.88M |
|
Payables
|
0.15M | | 13.23M | 0.04M | 0.05M | 1.39M | 32.72M | 39.52M | 42.36M | 28.59M | 29.94M | | 32.24M | 34.53M | 10.72M | 13.01M | 10.25M | 12.74M |
|
Accumulated Expenses
|
0.00M | 0.00M | 2.61M | 0.12M | 0.17M | 0.03M | 6.25M | 8.20M | 9.76M | 10.79M | 7.11M | | 7.36M | 8.67M | 4.13M | 4.44M | 4.28M | 5.00M |
|
Current Leases
|
| | 1.08M | | | | 1.19M | 1.22M | 1.24M | 1.26M | 1.29M | | 2.81M | 2.87M | 2.93M | 2.98M | 2.95M | 2.87M |
|
Current Taxes
|
| 0.02M | 0.63M | 0.05M | 0.10M | 0.15M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.43M | | | | 0.24M | 0.42M | 0.15M | | 0.20M | | 0.25M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Total Current Liabilities
|
| 0.03M | 17.99M | 0.21M | 0.32M | 1.61M | 41.46M | 50.48M | 53.64M | 41.02M | 40.38M | | 44.65M | 49.26M | 21.86M | 24.37M | 22.40M | 25.68M |
|
Capital Leases
|
| | | | | | 0.04M | | | 0.07M | 0.07M | | 0.05M | 0.04M | 0.06M | 0.05M | 0.04M | 0.03M |
|
Non-Current Debt
|
| | 37.05M | | | | | | | | | | | | 29.65M | 33.62M | 38.65M | 44.55M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | 3.83M | 3.58M | 3.33M | 3.08M | 2.83M |
|
Preferred Stock Liabilities
|
| 128.40M | 128.40M | 128.40M | 128.40M | 31.71M | | | | | | | | | | 2.91M | 1.25M | |
|
Non-Current Deferred Tax Liability
|
| | 0.45M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 5.78M | | | | 4.73M | 4.42M | 4.13M | 3.83M | 3.52M | | 26.80M | 26.20M | 22.59M | 24.81M | 24.72M | 21.13M |
|
Other Non-Current Liabilities
|
| | | | | | 32.83M | 4.14M | 14.64M | 14.16M | 4.46M | | 11.00M | 7.71M | 5.13M | 2.01M | 0.32M | 1.21M |
|
Total Non-Current Liabilities
|
| | 42.20M | | | | 36.90M | 7.71M | 18.08M | 17.16M | 6.92M | | 35.04M | 34.91M | 62.76M | 62.59M | 64.74M | 69.75M |
|
Total Liabilities
|
0.15M | 1.51M | 60.19M | 0.82M | 1.20M | 3.60M | 78.36M | 58.19M | 71.72M | 58.18M | 47.29M | | 79.69M | 84.18M | 84.62M | 86.96M | 87.13M | 95.42M |
|
Total Debt
|
| | 37.05M | | | | | | | | | | | | 29.65M | 33.62M | 38.65M | 44.55M |
|
Common Equity
|
0.02M | -0.25M | 16.06M | 0.17M | -0.40M | -2.83M | 10.74M | 32.31M | 32.21M | 24.34M | 27.91M | | 5.27M | -0.30M | -9.40M | -15.64M | -16.60M | -21.58M |
|
Shareholder's Equity
|
0.02M | -0.25M | 16.06M | 0.17M | -0.40M | -2.83M | 10.74M | 32.31M | 32.21M | 24.34M | 27.91M | | 5.27M | -0.30M | -9.40M | -15.64M | -16.60M | -21.58M |
|
Liabilities and Shareholders Equity
|
0.17M | 129.66M | 76.25M | 129.38M | 129.19M | 32.48M | 89.11M | 90.51M | 103.93M | 82.51M | 75.20M | | 84.95M | 83.88M | 75.21M | 74.22M | 71.77M | 73.84M |
|
Retained Earnings
|
-0.00M | -0.25M | 12.44M | 0.17M | -0.40M | -2.83M | -27.72M | -22.24M | -33.94M | -43.96M | -41.54M | | -65.53M | -72.31M | -82.15M | -88.95M | -95.98M | -107.06M |
|
Treasury Shares
|
| | | | | | 0.02M | 0.18M | 0.21M | 0.22M | 0.01M | 0.16M | 2.34M | 3.09M | 0.33M | 0.32M | 0.20M | 0.17M |