|
Cash & Equivalents
|
9.19M | 2.51M | 3.24M | 0.52M | 2.67M | 7.49M | 90.09M | 55.75M | 46.35M | 39.70M | 29.70M | 26.90M | 91.93M |
|
Short-term Investments
|
| 3.00M | 2.70M | 2.08M | 16.85M | 16.89M | 17.59M | 16.02M | 20.57M | 24.05M | 14.82M | 11.36M | 24.29M |
|
Cash & Current Investments
|
9.19M | 5.51M | 5.94M | 2.60M | 19.52M | 24.38M | 107.69M | 71.78M | 66.91M | 63.75M | 44.52M | 38.25M | 116.22M |
|
Receivables - Net
|
| 1.24M | 2.06M | 1.54M | 1.48M | 0.93M | 3.43M | 7.36M | 1.69M | | | | |
|
Receivables
|
| 1.24M | 2.06M | 1.54M | 1.48M | 0.93M | 3.43M | 7.36M | 1.69M | | | | |
|
Raw Materials
|
| | | | | 0.01M | -0.01M | -0.00M | | | | | |
|
Finished Goods
|
| | | | | | -12.78M | -32.35M | -36.98M | | | | |
|
Inventory
|
| | | | | 0.01M | 10.78M | 26.76M | 27.41M | 20.97M | 6.18M | 9.68M | 10.99M |
|
Current Deferred Tax Assets
|
-3.96M | | | | -65.30M | | | | | | | | |
|
Prepaid Assets
|
-0.74M | | | | -0.01M | 0.93M | 3.43M | 7.36M | 1.69M | 2.70M | 3.33M | 1.99M | 1.93M |
|
Current Assets
|
| 10.65M | 18.48M | 7.57M | 21.00M | 25.32M | 121.90M | 105.89M | 96.01M | 87.41M | 54.04M | 49.92M | 129.14M |
|
Property, Plant & Equipment (Net)
|
| -0.28M | 8.73M | 12.37M | 13.43M | 14.97M | 16.28M | 17.86M | 18.84M | 24.02M | 28.72M | 31.68M | 37.47M |
|
Long-Term Investments
|
| | 0.67M | 2.85M | 2.03M | 3.05M | 1.25M | 1.26M | 0.76M | 0.84M | 0.22M | 0.33M | |
|
Intangibles
|
| | 0.52M | 0.52M | 0.51M | 274.49M | 274.49M | 274.49M | 273.96M | 271.92M | 270.14M | 267.35M | 264.24M |
|
Goodwill & Intangibles
|
| 0.53M | 0.52M | 0.52M | 0.51M | 0.51M | 0.50M | 0.49M | 0.49M | 0.47M | 1.47M | 1.48M | 1.47M |
|
Long-Term Deferred Tax
|
| 6.01M | | | | | | | | | | | |
|
Other Non-Current Assets
|
126.00 | | 7.59M | 46.97M | 46.97M | 7.68M | 7.68M | 7.71M | -0.07M | 7.75M | 7.75M | 8.03M | 8.39M |
|
Non-Current Assets
|
| 147.80M | 285.08M | 291.55M | 294.94M | 301.25M | 300.60M | 302.23M | 302.18M | 305.31M | 308.57M | 309.46M | 312.76M |
|
Assets
|
| 223.53M | 303.56M | 299.12M | 315.94M | 326.57M | 422.50M | 408.12M | 398.18M | 392.72M | 362.61M | 359.38M | 441.90M |
|
Accounts Payables
|
| 3.11M | | | | 3.58M | 3.52M | 3.16M | 5.58M | 7.46M | 8.03M | 9.21M | 9.20M |
|
Notes Payables
|
| | | | | | 20.28M | 20.73M | 21.19M | 20.11M | 10.05M | 10.05M | |
|
Payables
|
| 3.11M | | | | 3.58M | 23.80M | 23.89M | 26.77M | 27.57M | 18.08M | 19.26M | 9.20M |
|
Accumulated Expenses
|
| 1.51M | | | | | | | | | | | |
|
Short term Debt
|
| | 0.60M | | 1.19M | | 20.28M | 20.73M | 21.19M | 20.11M | 10.05M | 10.05M | |
|
Current Leases
|
| 0.08M | 0.09M | 0.17M | 0.18M | 0.18M | 0.18M | 0.19M | 0.20M | 0.13M | 0.10M | 0.07M | 0.16M |
|
Total Current Liabilities
|
| 3.63M | 2.59M | 2.50M | 3.38M | 6.28M | 24.12M | 24.19M | 27.16M | 30.08M | 18.36M | 19.72M | 9.47M |
|
Non-Current Debt
|
| | | | | 19.24M | | | | | | | |
|
Convertible Debt
|
| | 56.48M | 56.93M | 38.16M | 19.24M | | | | | | | |
|
Minority Interest
|
| | | | | | 39.09M | 37.49M | 35.00M | 32.81M | 32.07M | 30.24M | 29.19M |
|
Non-Current Deferred Tax Liability
|
| | | | | 29.89M | 26.98M | 26.98M | 26.98M | 26.98M | 26.80M | 26.80M | 26.86M |
|
Operating Leases
|
| 0.18M | 0.10M | 0.38M | 0.33M | 0.29M | 0.24M | 0.24M | 0.20M | 0.20M | 0.18M | 0.18M | 0.33M |
|
Other Non-Current Liabilities
|
| 4.75M | 10.44M | 10.56M | 10.72M | 10.83M | 10.96M | 11.11M | 11.33M | 16.92M | 17.34M | 17.77M | 18.17M |
|
Total Non-Current Liabilities
|
| 4.34M | 59.17M | 59.81M | 41.87M | 53.77M | 51.34M | 51.41M | 54.34M | 57.26M | 45.34M | 46.70M | 145.97M |
|
Total Liabilities
|
| 8.48M | 69.60M | 70.37M | 52.59M | 64.60M | 62.30M | 62.52M | 65.67M | 74.18M | 62.68M | 64.46M | 164.15M |
|
Total Debt
|
| | 0.60M | | 1.19M | 19.24M | 20.28M | 20.73M | 21.19M | 20.11M | 10.05M | 10.05M | |
|
Common Equity
|
| 215.05M | 262.30M | 262.95M | 289.53M | 261.97M | 360.20M | 345.60M | 332.51M | 318.54M | 299.92M | 294.92M | 277.76M |
|
Shareholder's Equity
|
| 215.05M | 233.96M | 228.75M | 263.35M | 261.97M | 360.20M | 345.60M | 332.51M | 318.54M | 299.92M | 294.92M | 277.76M |
|
Liabilities and Shareholders Equity
|
| 223.53M | 303.56M | 299.12M | 315.94M | 326.57M | 422.50M | 408.12M | 398.18M | 392.72M | 362.61M | 359.38M | 441.90M |
|
Retained Earnings
|
| -48.87M | 6.20M | 6.73M | 4.48M | -89.46M | -95.89M | -118.19M | -134.32M | -150.85M | -175.09M | -181.42M | -186.18M |