|
Assets
|
100.58M | 89.33M | 118.61M | 170.73M | 245.95M | 140.99M | 226.42M | 333.41M | 396.50M | 294.30M | 167.53M | 144.22M |
|
Cash & Equivalents
|
99.52M | 49.76M | 98.18M | 105.18M | 94.95M | 65.51M | 136.86M | 233.35M | 305.74M | 178.27M | 80.93M | 57.26M |
|
Short-term Investments
|
| 20.00M | | | 36.00M | 17.60M | 15.00M | 76.80M | | | | |
|
Cash & Current Investments
|
99.52M | 69.76M | 98.18M | 105.18M | 130.95M | 83.11M | 151.86M | 310.15M | 305.74M | 178.27M | 80.93M | 57.26M |
|
Receivables - Net
|
| | | 1.83M | 7.76M | 5.50M | 13.54M | 23.93M | 23.11M | 28.21M | 15.22M | 10.23M |
|
Receivables - Other
|
| | | 0.50M | 0.01M | 1.30M | 1.40M | 1.60M | 1.60M | 1.90M | 0.10M | |
|
Receivables
|
| | | 2.33M | 7.76M | 6.80M | 14.94M | 25.53M | 24.71M | 30.11M | 15.32M | 10.23M |
|
Raw Materials
|
| | | | | | | | 5.57M | 6.45M | 4.64M | 3.20M |
|
Work In Process
|
| | | | | | | | | 0.40M | 0.88M | 0.37M |
|
Finished Goods
|
| | | | | | | 1.40M | 4.29M | 7.74M | 4.99M | 11.38M |
|
Inventory
|
| | | 0.20M | 0.17M | 0.68M | 0.86M | 1.40M | 9.86M | 14.16M | 10.21M | 14.94M |
|
Prepaid Assets
|
0.51M | 0.70M | 1.60M | 9.06M | 5.73M | 6.74M | 4.13M | 6.72M | 7.07M | 9.66M | 10.50M | 7.11M |
|
Current Assets
|
100.03M | 70.46M | 99.94M | 109.63M | 183.18M | 111.21M | 156.25M | 266.15M | 346.46M | 230.43M | 117.02M | 90.37M |
|
Property, Plant & Equipment (Net)
|
0.45M | 0.05M | 0.31M | 7.38M | 7.12M | 12.02M | 12.43M | 11.92M | 15.07M | 13.02M | 6.50M | 3.26M |
|
Long-Term Investments
|
| 4.16M | 2.48M | 2.36M | 1.39M | | 11.15M | 17.57M | | | | |
|
Goodwill
|
| | | 18.64M | 18.64M | | | | | | | |
|
Intangibles
|
| | 1.25M | 17.41M | 0.88M | 1.42M | 9.93M | 18.61M | 12.55M | 27.20M | 20.29M | 31.86M |
|
Goodwill & Intangibles
|
| | 1.25M | 36.05M | 19.53M | 1.42M | 9.93M | 18.61M | 12.55M | 27.20M | 20.29M | 31.86M |
|
Other Non-Current Assets
|
0.10M | 14.59M | 14.60M | 15.90M | 75.06M | 16.10M | 16.60M | 1.65M | 2.22M | 2.69M | 4.28M | 3.32M |
|
Non-Current Assets
|
0.55M | 18.86M | 18.67M | 61.10M | 62.77M | 29.79M | 70.17M | 67.26M | 50.04M | 63.87M | 50.50M | 53.85M |
|
Accounts Payables
|
0.47M | 0.37M | 10.44M | 24.30M | 27.41M | 34.07M | 35.45M | 45.39M | 90.66M | 97.45M | 73.56M | 65.50M |
|
Notes Payables
|
6.20M | | | 28.21M | 62.50M | 9.91M | 7.22M | | 0.81M | 2.95M | | |
|
Payables
|
6.67M | 0.37M | 10.44M | 52.51M | 89.91M | 43.98M | 42.67M | 45.39M | 91.47M | 100.39M | 73.56M | 65.50M |
|
Accumulated Expenses
|
4.43M | 3.68M | 8.57M | 11.94M | 17.63M | 16.36M | 25.40M | 45.39M | | | | |
|
Other Accumulated Expenses
|
| | | 0.32M | 0.18M | | | 5.30M | | 1.00M | 0.16M | 1.50M |
|
Short term Debt
|
| | 0.11M | 0.48M | 0.31M | 0.99M | 0.03M | | | | | |
|
Current Leases
|
| | | | | | 1.78M | 1.85M | 2.10M | 2.45M | 2.52M | 2.62M |
|
Current Taxes
|
| | | | | | | | 0.34M | 0.72M | 0.84M | 0.93M |
|
Current Deferred Revenue
|
| | | 0.99M | | | | | 2.61M | 0.73M | | |
|
Total Current Liabilities
|
11.21M | 4.08M | 10.58M | 56.56M | 71.44M | 55.61M | 45.62M | 51.76M | 101.04M | 127.72M | 84.91M | 71.40M |
|
Non-Current Debt
|
7.02M | 14.00M | 23.17M | 22.53M | 39.21M | 60.42M | 77.44M | 51.68M | 42.94M | 91.73M | 60.86M | 57.96M |
|
Convertible Debt
|
| | | 3.66M | 10.06M | | | | | | | |
|
Minority Interest
|
| | 27.43M | 44.47M | 67.93M | 17.89M | 46.32M | 96.66M | 117.20M | 8.30M | -20.96M | -24.38M |
|
Liabilities from Discontinued Operations
|
| | | | 29.28M | | | | | | | |
|
Operating Leases
|
| | | | | | 24.70M | 23.10M | 20.99M | 21.57M | 18.28M | 14.75M |
|
Other Non-Current Liabilities
|
1.08M | 0.72M | 0.58M | 5.01M | 4.74M | 10.90M | 2.14M | 1.95M | 2.03M | 1.85M | 1.89M | 1.76M |
|
Total Non-Current Liabilities
|
1.08M | 18.08M | 33.75M | 82.75M | 120.71M | 110.34M | 151.75M | 134.47M | 168.59M | 242.43M | 164.05M | 144.11M |
|
Total Liabilities
|
19.30M | 18.80M | 34.34M | 87.76M | 125.45M | 121.25M | 153.89M | 136.41M | 170.63M | 244.28M | 165.94M | 145.87M |
|
Total Debt
|
7.02M | 14.00M | 23.29M | 23.01M | 39.52M | 61.42M | 77.46M | 51.68M | 42.94M | 91.73M | 60.86M | 57.96M |
|
Common Equity
|
81.28M | 70.52M | 84.27M | 82.97M | 120.50M | 19.74M | 72.53M | 197.00M | 225.88M | 50.02M | 22.54M | 22.74M |
|
Shareholder's Equity
|
81.28M | 70.52M | 84.27M | 82.97M | 120.50M | 19.74M | 72.53M | 197.00M | 225.88M | 50.02M | 22.54M | 22.74M |
|
Liabilities and Shareholders Equity
|
100.58M | 89.33M | 118.61M | 170.73M | 245.95M | 140.99M | 226.42M | 333.41M | 396.50M | 294.30M | 167.53M | 144.22M |
|
Retained Earnings
|
-121.34M | -141.73M | -190.16M | -245.25M | -312.13M | -396.27M | -436.23M | -482.76M | -547.46M | -634.23M | -694.87M | -740.87M |
|
Preferred Shares
|
| | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
3.96M | 8.29M | 8.76M | 10.09M | 11.87M | 12.65M | 13.77M | 15.51M | 18.06M | 1.37M | 2.07M | 4.41M |