|
Assets
|
106.70M | 427.07M | 433.44M | 673.87M | 811.45M | 999.20M |
|
Cash & Equivalents
|
24.46M | 228.63M | 234.31M | 286.88M | 358.54M | 453.00M |
|
Short-term Investments
|
| | | 79.33M | 41.80M | 14.19M |
|
Cash & Current Investments
|
24.46M | 228.63M | 234.31M | 366.21M | 400.34M | 467.19M |
|
Receivables - Net
|
4.25M | 22.18M | 34.84M | 54.74M | 74.14M | 83.03M |
|
Receivables
|
4.25M | 22.18M | 34.84M | 54.74M | 74.14M | 83.03M |
|
Raw Materials
|
| | | | 1.06M | 0.94M |
|
Work In Process
|
| | | | 2.02M | 3.49M |
|
Finished Goods
|
| | | | 2.28M | 2.77M |
|
Inventory
|
1.09M | 4.00M | 4.88M | 4.92M | 5.36M | 7.20M |
|
Prepaid Assets
|
1.44M | 6.96M | 7.64M | 9.35M | 12.57M | 13.71M |
|
Current Assets
|
31.50M | 262.89M | 284.44M | 400.29M | 451.07M | 579.25M |
|
Property, Plant & Equipment (Net)
|
1.33M | 0.94M | 0.82M | 0.57M | 0.37M | 1.26M |
|
Long-Term Investments
|
| | | 22.57M | 72.17M | 108.87M |
|
Intangibles
|
75.00M | 175.00M | 175.00M | 215.00M | 215.00M | 215.00M |
|
Goodwill & Intangibles
|
75.00M | 175.00M | 175.00M | 215.00M | 215.00M | 215.00M |
|
Long-Term Deferred Tax
|
| | | 85.94M | 144.16M | 190.40M |
|
Other Non-Current Assets
|
0.94M | 0.75M | 3.52M | 2.80M | 6.30M | 6.16M |
|
Non-Current Assets
|
75.21M | 164.18M | 149.00M | 273.58M | 360.38M | 419.95M |
|
Accounts Payables
|
6.36M | 2.56M | 1.00M | 3.79M | 17.73M | 13.74M |
|
Payables
|
6.36M | 2.56M | 1.00M | 3.79M | 17.73M | 13.74M |
|
Accumulated Expenses
|
7.92M | 122.73M | 40.25M | 25.37M | 99.49M | 51.75M |
|
Other Accumulated Expenses
|
0.26M | 0.75M | 1.36M | 1.62M | 7.81M | 5.67M |
|
Short term Debt
|
| | 2.00M | 2.00M | 15.00M | 16.25M |
|
Total Current Liabilities
|
19.89M | 134.54M | 53.77M | 78.88M | 163.78M | 175.08M |
|
Non-Current Debt
|
97.95M | 194.25M | 189.98M | 189.65M | 178.57M | 163.02M |
|
Non-Current Deffered Revenue
|
0.29M | 0.21M | | | | |
|
Preferred Stock Liabilities
|
411.27M | | | | | |
|
Other Non-Current Liabilities
|
0.16M | 1.10M | 3.18M | 2.50M | 2.11M | 1.95M |
|
Total Non-Current Liabilities
|
98.40M | 195.35M | 193.16M | 192.15M | 180.68M | 164.96M |
|
Total Liabilities
|
118.29M | 329.89M | 246.94M | 271.03M | 344.46M | 340.05M |
|
Total Debt
|
97.95M | 194.25M | 191.98M | 191.65M | 193.57M | 179.27M |
|
Common Equity
|
-422.86M | 97.18M | 186.51M | 402.84M | 466.99M | 659.15M |
|
Shareholder's Equity
|
-422.86M | 97.18M | 186.51M | 402.84M | 466.99M | 659.15M |
|
Liabilities and Shareholders Equity
|
106.70M | 427.07M | 433.44M | 673.87M | 811.45M | 999.20M |
|
Retained Earnings
|
-422.86M | -488.19M | -453.60M | -272.13M | -143.28M | 2.22M |
|
Treasury Shares
|
| 0.05M | 0.06M | 0.06M | 0.33M | 0.64M |