|
Cash & Equivalents
|
93.16M | 109.89M | 102.56M | 146.26M | 53.92M | 62.84M | 86.95M |
|
Short-term Investments
|
| 19.91M | 5.00M | | | | |
|
Cash & Current Investments
|
93.16M | 129.80M | 107.56M | 146.26M | 53.92M | 62.84M | 86.95M |
|
Receivables - Net
|
| 10.66M | 9.68M | 14.66M | 22.45M | 30.53M | 47.68M |
|
Receivables
|
| 10.66M | 9.68M | 14.66M | 22.45M | 30.53M | 47.68M |
|
Inventory
|
| 6.41M | 3.35M | 1.76M | 18.85M | 11.00M | 12.16M |
|
Prepaid Assets
|
1.18M | 5.33M | 4.83M | 11.04M | 3.90M | 5.70M | 3.35M |
|
Current Assets
|
94.34M | 152.20M | 127.61M | 178.80M | 100.80M | 112.42M | 151.34M |
|
Property, Plant & Equipment (Net)
|
| 0.90M | 1.30M | 1.37M | 2.62M | 2.09M | 3.22M |
|
Goodwill
|
21.21M | 21.21M | 21.21M | 21.21M | 21.21M | 21.21M | 21.21M |
|
Intangibles
|
56.08M | 59.64M | 55.30M | 50.62M | 48.60M | 47.11M | 48.75M |
|
Goodwill & Intangibles
|
77.28M | 80.85M | 76.50M | 71.83M | 69.81M | 68.32M | 69.96M |
|
Other Non-Current Assets
|
0.22M | 2.43M | 0.24M | 2.76M | 2.81M | 0.41M | 0.86M |
|
Non-Current Assets
|
77.50M | 88.25M | 81.46M | 78.68M | 77.18M | 76.58M | 81.23M |
|
Assets
|
171.84M | 240.44M | 209.07M | 257.48M | 177.98M | 189.00M | 232.57M |
|
Accounts Payables
|
1.56M | 5.80M | 9.62M | 6.09M | 8.94M | 4.27M | 9.24M |
|
Notes Payables
|
| | 19.07M | | | | |
|
Payables
|
1.56M | 5.80M | 28.68M | 6.09M | 8.94M | 4.27M | 9.24M |
|
Accumulated Expenses
|
3.72M | 13.96M | 9.10M | 29.99M | 24.79M | 33.81M | 40.79M |
|
Other Accumulated Expenses
|
| | 63.42M | 15.00M | 5.00M | | |
|
Short term Debt
|
| | 74.38M | | | | |
|
Current Leases
|
| 1.20M | 1.21M | 1.26M | 1.32M | 1.38M | 1.72M |
|
Total Current Liabilities
|
5.28M | 24.44M | 180.25M | 57.66M | 46.51M | 48.29M | 62.96M |
|
Non-Current Debt
|
16.90M | 73.51M | | 71.22M | 71.88M | 120.36M | 121.51M |
|
Convertible Debt
|
| | 40.51M | | | | |
|
Non-Current Deffered Revenue
|
0.03M | | | | | | |
|
Non-Current Deferred Tax Liability
|
15.05M | 14.13M | 13.36M | 12.41M | 12.37M | 9.19M | 0.01M |
|
Operating Leases
|
| 3.89M | 3.15M | 2.26M | 1.22M | 4.81M | 6.75M |
|
Total Liabilities
|
87.46M | 160.99M | 282.03M | 175.61M | 159.48M | 209.69M | 227.05M |
|
Total Debt
|
16.90M | 73.51M | 74.38M | 71.22M | 71.88M | 120.36M | 121.51M |
|
Common Equity
|
84.38M | 79.46M | -72.96M | 81.88M | 18.50M | -20.69M | 5.52M |
|
Shareholder's Equity
|
84.38M | 79.46M | -72.96M | 81.88M | 18.50M | -20.69M | 5.52M |
|
Liabilities and Shareholders Equity
|
171.84M | 240.44M | 209.07M | 257.48M | 177.98M | 189.00M | 232.57M |
|
Retained Earnings
|
-123.03M | -213.06M | -376.07M | -422.88M | -497.29M | -558.98M | -609.40M |
|
Treasury Shares
|
0.27M | 0.23M | 1.17M | 1.93M | 2.70M | 3.28M | 3.38M |