|
Cash & Equivalents
|
0.38M | 0.70M | 0.21M | 0.26M | 16.12M | 4.04M | 1.81M | 1.44M | 1.04M | 1.30M | 8.34M |
|
Cash & Current Investments
|
0.38M | 0.70M | 0.21M | 0.26M | 16.12M | 4.04M | 1.81M | 1.44M | 1.04M | 1.30M | 8.34M |
|
Receivables - Net
|
| | | 4.92M | 5.10M | 5.17M | 6.44M | 5.74M | 4.54M | 3.83M | 3.69M |
|
Receivables - Other
|
3.44M | | | 3.44M | 4.31M | 4.62M | 5.10M | 5.11M | 5.50M | 5.96M | 5.63M |
|
Receivables
|
| | | 8.36M | 9.42M | 9.78M | 11.54M | 10.85M | 10.04M | 9.79M | 9.32M |
|
Raw Materials
|
| | | 0.45M | 0.41M | 0.46M | 1.25M | 1.00M | 0.95M | 0.80M | 0.65M |
|
Work In Process
|
| | | 0.60M | 0.50M | 0.63M | 0.50M | 0.22M | 0.32M | 0.31M | 0.32M |
|
Finished Goods
|
| | | 0.44M | 0.87M | 0.90M | 1.36M | 1.75M | 1.85M | 1.88M | 0.94M |
|
Inventory
|
| | | 1.49M | 1.78M | 2.00M | 3.11M | 2.98M | 3.12M | 3.00M | 1.91M |
|
Prepaid Assets
|
0.23M | 0.17M | 0.05M | 2.91M | 5.47M | 4.83M | 3.54M | 2.33M | 1.21M | 1.70M | 2.30M |
|
Current Assets
|
0.61M | 0.87M | 0.26M | 13.01M | 32.79M | 20.65M | 20.01M | 17.59M | 15.41M | 15.75M | 21.87M |
|
Property, Plant & Equipment (Net)
|
| | | 0.77M | 0.64M | 0.61M | 0.64M | 0.87M | 0.85M | 0.83M | 1.58M |
|
Long-Term Investments
|
359.91M | 42.63M | 43.18M | 42.41M | | | | | | | |
|
Intangibles
|
| | | 0.24M | 0.19M | 0.13M | 0.10M | 0.07M | 0.03M | 0.01M | 0.01M |
|
Goodwill & Intangibles
|
| | | 0.24M | 0.19M | 0.13M | 0.10M | 0.07M | 0.03M | 0.01M | 0.01M |
|
Other Non-Current Assets
|
| | | 0.88M | 0.86M | 0.84M | 0.81M | 0.52M | 0.50M | 0.44M | 0.41M |
|
Non-Current Assets
|
359.91M | 42.63M | 43.18M | 2.29M | 1.99M | 1.76M | 1.71M | 1.72M | 1.53M | 1.42M | 1.99M |
|
Assets
|
360.52M | 43.50M | 43.44M | 16.43M | 35.82M | 23.38M | 22.62M | 19.90M | 17.48M | 17.62M | 24.27M |
|
Accounts Payables
|
0.11M | 2.63M | 2.86M | 17.81M | 1.24M | 0.88M | 1.07M | 1.03M | 1.44M | 0.82M | 1.05M |
|
Notes Payables
|
| | | 27.79M | 5.64M | 5.01M | 4.01M | | 4.97M | 5.12M | 5.29M |
|
Payables
|
0.11M | 2.63M | 2.86M | 45.61M | 6.89M | 5.88M | 5.08M | 1.03M | 6.40M | 5.95M | 6.34M |
|
Accumulated Expenses
|
| | | 23.96M | 25.15M | 22.20M | 22.36M | 21.20M | 19.17M | 20.87M | 20.97M |
|
Other Accumulated Expenses
|
| 0.00M | 0.04M | 6.32M | 7.85M | 6.10M | 6.76M | 7.88M | 5.63M | 7.18M | 6.87M |
|
Short term Debt
|
0.00M | | | 44.51M | 39.84M | 33.62M | 32.82M | 37.63M | 45.22M | 46.67M | 59.41M |
|
Current Leases
|
| | | 0.68M | 0.68M | 0.66M | 0.72M | 0.70M | 0.58M | 0.51M | 0.37M |
|
Current Taxes
|
1.27M | 3.17M | 3.17M | 0.16M | 3.40M | 3.34M | 3.19M | 3.53M | 3.44M | 3.45M | 3.72M |
|
Current Deferred Revenue
|
| | | 0.70M | 0.04M | 0.10M | 0.51M | 0.05M | 0.04M | 0.02M | 0.01M |
|
Total Current Liabilities
|
1.38M | 6.33M | 6.32M | 114.80M | 72.59M | 62.92M | 61.95M | 60.92M | 71.43M | 74.04M | 87.11M |
|
Convertible Debt
|
| | | 6.24M | 4.67M | 4.67M | 4.83M | 4.95M | | | |
|
Non-Current Deffered Revenue
|
| | | 5.08M | | | | | | | |
|
Pension
|
| | | 7.69M | 7.49M | 7.37M | 8.05M | 7.05M | 7.30M | 8.05M | 7.91M |
|
Preferred Stock Liabilities
|
358.59M | 42.71M | 43.11M | 42.41M | | | | | | | |
|
Operating Leases
|
| | | 0.85M | 0.67M | 0.50M | 0.36M | 0.18M | 0.12M | 0.11M | 0.06M |
|
Other Non-Current Liabilities
|
| | | 2.18M | 10.58M | 3.96M | 3.20M | 3.75M | 2.10M | 3.11M | 6.92M |
|
Total Non-Current Liabilities
|
| | | 129.69M | 87.59M | 77.74M | 77.67M | 75.46M | 81.00M | 84.48M | 97.50M |
|
Total Liabilities
|
17.04M | 20.61M | 21.66M | 131.87M | 98.18M | 81.70M | 80.87M | 79.21M | 83.10M | 87.59M | 104.42M |
|
Total Debt
|
0.00M | | | 44.51M | 39.84M | 33.62M | 32.82M | 37.63M | 45.22M | 46.67M | 59.41M |
|
Common Equity
|
-15.11M | -19.82M | -21.32M | -115.44M | -62.36M | -58.32M | -58.25M | -59.31M | -65.63M | -69.98M | -80.15M |
|
Shareholder's Equity
|
-15.11M | -19.82M | -21.32M | -115.44M | -62.36M | -58.32M | -58.25M | -59.31M | -65.63M | -69.98M | -80.15M |
|
Liabilities and Shareholders Equity
|
360.52M | 43.50M | 43.44M | 16.43M | 35.82M | 23.38M | 22.62M | 19.90M | 17.48M | 17.62M | 24.27M |
|
Retained Earnings
|
-15.11M | -19.82M | -21.32M | -549.65M | -548.90M | -549.94M | -557.10M | -562.03M | -569.00M | -582.54M | -596.40M |
|
Treasury Shares
|
| | | 2.10M | | 0.42M | 0.61M | 1.21M | 1.29M | 1.18M | 1.50M |