|
Assets
|
319.38M | 262.79M | 258.13M | 189.58M | 145.87M | 2.98M | 69.52M | 38.09M | 39.51M | 124.92M | 94.85M | 55.66M | 84.75M | 116.54M | 125.41M |
|
Cash & Equivalents
|
83.91M | 165.85M | 107.28M | 3.40M | 2.83M | 1.54M | 29.10M | 36.55M | 37.64M | 119.05M | 81.90M | 46.85M | 25.18M | 33.51M | 11.81M |
|
Short-term Investments
|
27.16M | 48.17M | 87.72M | 42.72M | 37.84M | 0.28M | 3.40M | 19.47M | 17.97M | 88.91M | 48.99M | 2.50M | | | 14.90M |
|
Cash & Current Investments
|
111.07M | 214.02M | 195.00M | 46.12M | 40.67M | 1.82M | 32.50M | 56.02M | 55.61M | 207.97M | 130.89M | 49.35M | 25.18M | 33.51M | 26.71M |
|
Receivables - Net
|
0.27M | 0.84M | 0.22M | 1.38M | 0.28M | 0.10M | 0.49M | 0.03M | 0.02M | 0.01M | 3.31M | 1.82M | 17.14M | 15.55M | 23.96M |
|
Receivables - Other
|
| | | 1.05M | 0.18M | 0.01M | | | | | | | | | 4.96M |
|
Receivables
|
0.27M | 0.84M | 0.22M | 2.43M | 0.46M | 0.11M | 0.49M | 0.03M | 0.02M | 0.01M | 3.31M | 1.82M | 17.14M | 15.55M | 28.92M |
|
Raw Materials
|
| | | | | | | | | | | | 1.06M | 0.92M | 0.79M |
|
Work In Process
|
| | | | | | | | | | | | 3.67M | 2.00M | 2.93M |
|
Finished Goods
|
| | | | | | | | | | | | 1.40M | 1.36M | 2.61M |
|
Inventory
|
| | | | | | | | | | | | 6.12M | 4.28M | 6.34M |
|
Prepaid Assets
|
1.56M | 3.22M | 3.00M | 1.40M | 1.00M | 0.10M | 1.78M | 0.96M | 1.33M | 3.81M | 6.84M | 2.81M | 0.84M | 1.55M | 2.62M |
|
Current Assets
|
314.43M | 218.08M | 198.22M | 127.74M | 93.61M | 2.07M | 68.70M | 37.52M | 39.11M | 123.99M | 89.51M | 51.48M | 49.65M | 57.22M | 64.79M |
|
Buildings
|
1.13M | 1.18M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
4.78M | 6.07M | 5.04M | 1.64M | 0.68M | 0.91M | 0.70M | 0.44M | 0.28M | 0.39M | 0.43M | 0.97M | 17.71M | 23.29M | 23.88M |
|
Long-Term Investments
|
| 38.49M | 54.27M | 59.97M | 51.45M | 3.42M | | | | | 2.54M | | 40.63M | 49.71M | |
|
Intangibles
|
0.17M | 0.15M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | 2.04M | 0.60M | 0.70M |
|
Goodwill & Intangibles
|
0.17M | 0.15M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | 2.04M | 0.60M | 0.70M |
|
Long-Term Deferred Tax
|
75.48M | 75.83M | | | | | | | | | | | 4.08M | 4.70M | 5.62M |
|
Other Non-Current Assets
|
| | 0.48M | 0.12M | 0.04M | 0.01M | 0.12M | 0.12M | 0.13M | 0.54M | 0.53M | 0.47M | 3.39M | 0.99M | 6.28M |
|
Non-Current Assets
|
4.95M | 44.71M | 59.91M | 61.84M | 52.27M | 0.91M | 0.82M | 0.57M | 0.40M | 0.93M | 5.34M | 4.19M | 35.10M | 59.32M | 60.62M |
|
Accounts Payables
|
1.27M | 4.72M | 3.49M | 2.06M | 1.30M | 0.25M | 0.94M | 0.84M | 0.75M | 1.25M | 5.93M | 6.42M | 0.12M | 0.35M | 0.11M |
|
Notes Payables
|
| | | | | | 33.74M | 19.40M | 5.08M | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | 7.56M | | |
|
Payables
|
1.27M | 4.72M | 3.49M | 2.06M | 1.30M | 0.25M | 34.68M | 20.24M | 5.83M | 1.25M | 5.93M | 6.42M | 7.68M | 0.35M | 0.11M |
|
Accumulated Expenses
|
5.27M | 10.52M | 16.17M | 6.08M | 8.83M | 0.28M | 0.93M | 0.60M | 1.37M | 1.50M | 2.48M | 1.47M | 9.26M | 11.94M | 10.62M |
|
Other Accumulated Expenses
|
| | 0.13M | 0.06M | 0.05M | 0.03M | 0.54M | 0.81M | 1.32M | 2.04M | 6.74M | 4.07M | 0.12M | 1.37M | 0.23M |
|
Short term Debt
|
1.44M | 1.71M | 1.24M | 0.85M | 0.85M | | 1.16M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 0.66M | 1.98M | 0.49M | 0.21M | 0.71M |
|
Current Taxes
|
| | | | | | | | | | | | 2.10M | 5.05M | 2.83M |
|
Current Deferred Revenue
|
0.47M | 81.71M | 57.71M | 2.36M | | 1.75M | 0.44M | 0.28M | 0.21M | 0.01M | 1.98M | 0.23M | 0.14M | 0.04M | 0.06M |
|
Total Current Liabilities
|
101.23M | 98.66M | 78.61M | 11.35M | 10.98M | 2.34M | 37.76M | 21.96M | 8.74M | 4.80M | 17.80M | 14.16M | 12.24M | 20.05M | 19.52M |
|
Non-Current Debt
|
1.97M | 1.35M | 1.99M | 1.14M | 0.28M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
147.19M | 70.93M | 3.24M | 1.18M | | 0.73M | 0.29M | 0.05M | | 0.17M | | | 0.12M | 0.21M | 0.93M |
|
Preferred Stock Liabilities
|
| | | 98.90M | 104.64M | 108.88M | | | | | | | 33.31M | 64.53M | |
|
Minority Interest
|
| | | | | | | | | | | | 29.70M | 29.78M | 35.08M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 2.50M | 8.30M |
|
Operating Leases
|
| | | | | | | | | | 0.98M | 0.41M | 0.12M | 0.20M | 0.89M |
|
Other Non-Current Liabilities
|
| | | | | 0.39M | 1.16M | | | | | | 0.06M | 17.56M | 10.63M |
|
Total Non-Current Liabilities
|
| | | | | 3.06M | 36.94M | | | | | | 12.48M | 20.51M | 16.38M |
|
Total Liabilities
|
250.39M | 170.94M | 83.84M | 13.66M | 11.26M | 3.46M | 38.10M | 22.02M | 8.74M | 4.97M | 18.78M | 14.57M | 12.54M | 38.06M | 27.00M |
|
Total Debt
|
3.41M | 3.06M | 3.23M | 1.99M | 1.14M | | 1.16M | | | | | | | | |
|
Common Equity
|
68.99M | 91.85M | 174.29M | -93.34M | -103.01M | -109.35M | 31.43M | 16.07M | 30.98M | 119.94M | 76.07M | 41.09M | 72.22M | -15.83M | 98.40M |
|
Shareholder's Equity
|
68.99M | 91.85M | 174.29M | -93.34M | -103.01M | -109.35M | 31.43M | 16.07M | 30.98M | 119.94M | 76.07M | 41.09M | 72.22M | -15.83M | 98.40M |
|
Liabilities and Shareholders Equity
|
319.38M | 262.79M | 258.13M | 189.58M | 145.87M | 2.98M | 69.52M | 38.09M | 39.51M | 124.92M | 94.85M | 55.66M | 84.75M | 116.54M | 125.41M |
|
Retained Earnings
|
-229.30M | -218.40M | -226.93M | -233.93M | -280.63M | -116.28M | -131.04M | -147.98M | -173.49M | -203.34M | -314.76M | -402.69M | 7.39M | -85.54M | -73.45M |
|
Treasury Shares
|
| | 1.38M | 1.57M | 1.36M | 0.51M | 0.10M | 0.14M | 0.82M | | | | | | |