|
Cash & Equivalents
|
46.20M | 19.99M | 38.27M | 35.05M | | 31.70M | 83.69M |
|
Short-term Investments
|
1.10M | 7.14M | 10.09M | | | 7.99M | 70.37M |
|
Cash & Current Investments
|
47.31M | 27.13M | 48.37M | 35.05M | | 39.69M | 154.06M |
|
Receivables - Net
|
6.03M | 25.11M | 19.47M | 19.08M | | 23.14M | 22.13M |
|
Receivables - Other
|
0.69M | 0.38M | 0.21M | 1.52M | | 4.71M | 4.15M |
|
Receivables
|
6.72M | 25.49M | 19.68M | 20.60M | | 27.85M | 26.28M |
|
Inventory
|
2.66M | 6.83M | 12.10M | 10.17M | | 8.26M | 10.37M |
|
Prepaid Assets
|
2.95M | 3.11M | 4.56M | 6.35M | | 3.43M | 9.36M |
|
Current Assets
|
61.55M | 61.54M | 73.97M | 54.44M | | 62.92M | 185.91M |
|
Construction in Progress
|
0.49M | 1.74M | 0.27M | 0.27M | | 0.21M | 2.33M |
|
Property, Plant & Equipment (Net)
|
2.34M | 3.03M | 5.24M | 6.62M | | 6.20M | 8.25M |
|
Long-Term Investments
|
0.43M | 0.42M | 0.95M | 1.38M | | 2.55M | 4.63M |
|
Intangibles
|
0.17M | 0.15M | 0.12M | 0.28M | | 0.34M | 0.36M |
|
Goodwill & Intangibles
|
0.17M | 0.15M | 0.12M | 0.28M | | 0.34M | 0.36M |
|
Long-Term Deferred Tax
|
0.03M | | | | | | |
|
Other Non-Current Assets
|
0.04M | 2.94M | 0.37M | 0.20M | | 0.20M | 0.33M |
|
Non-Current Assets
|
3.00M | 8.71M | 9.04M | 20.21M | | 20.22M | 31.16M |
|
Assets
|
64.55M | 70.26M | 83.01M | 74.64M | | 83.14M | 217.07M |
|
Accounts Payables
|
3.92M | 7.71M | 7.06M | 4.99M | 4.66M | 4.88M | 17.46M |
|
Notes Payables
|
0.72M | 2.17M | 1.55M | 7.00M | 5.47M | 9.69M | 8.80M |
|
Payables
|
4.64M | 9.88M | 8.61M | 11.99M | 10.13M | 14.57M | 26.26M |
|
Accumulated Expenses
|
7.66M | 11.83M | 9.59M | 13.75M | 11.34M | 13.08M | 20.58M |
|
Other Accumulated Expenses
|
| 22.92M | 21.15M | 1.58M | 27.25M | 0.48M | 65.48M |
|
Short term Debt
|
| | 0.47M | 1.85M | 0.49M | 0.49M | 1.44M |
|
Current Leases
|
| | | 0.78M | 1.04M | 0.78M | 1.72M |
|
Current Taxes
|
0.00M | | 620.14 | 984.23 | | 0.00M | 0.02M |
|
Current Deferred Revenue
|
1.43M | 1.09M | 2.30M | 2.72M | 3.84M | 5.16M | 8.57M |
|
Total Current Liabilities
|
13.73M | 22.92M | 21.15M | 39.70M | | 34.73M | 64.44M |
|
Non-Current Debt
|
4.67M | | 2.64M | 0.54M | 1.48M | 1.29M | 2.81M |
|
Non-Current Deffered Revenue
|
| 0.43M | 0.34M | 0.41M | 0.26M | 0.21M | 0.21M |
|
Preferred Stock Liabilities
|
| 5.80M | 6.20M | 5.62M | 5.53M | 5.56M | 5.48M |
|
Minority Interest
|
0.54M | 0.20M | 0.22M | 0.06M | 0.09M | 0.06M | 0.02M |
|
Non-Current Deferred Tax Liability
|
0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Operating Leases
|
| | 3.82M | 10.61M | | 10.46M | 18.94M |
|
Other Non-Current Liabilities
|
0.79M | 0.79M | 0.85M | 0.77M | 0.76M | 0.76M | 0.87M |
|
Total Non-Current Liabilities
|
5.52M | 7.08M | 10.07M | 17.41M | 18.75M | 18.66M | 21.69M |
|
Total Liabilities
|
19.26M | 29.99M | 31.22M | 57.11M | 46.00M | 53.39M | 86.13M |
|
Total Debt
|
4.67M | | 3.10M | 2.39M | 1.97M | 1.78M | 4.25M |
|
Common Equity
|
42.56M | 40.26M | 51.79M | 17.53M | 79.75M | 29.75M | 130.95M |
|
Shareholder's Equity
|
42.56M | 40.26M | 51.79M | 17.53M | 33.35M | 29.75M | 130.95M |
|
Liabilities and Shareholders Equity
|
64.55M | 70.26M | 83.01M | 74.64M | | 83.14M | 217.07M |
|
Treasury Shares
|
| 0.19M | 0.64M | 0.38M | | 0.91M | 0.89M |
|
Retained Earnings
|
-103.48M | -117.16M | -173.97M | -203.93M | -232.57M | -243.68M | -271.92M |