|
Cash & Equivalents
|
15.58M | 8.21M | 2.69M | 9.05M | 4.22M | 6.84M | 4.95M | 4.30M | 42.17M | 96.27M | 74.08M | 47.25M |
|
Short-term Investments
|
0.05M | 0.15M | 0.15M | 0.20M | 0.20M | | | 28.45M | 8.50M | 5.59M | 8.68M | |
|
Cash & Current Investments
|
15.63M | 8.36M | 2.83M | 9.25M | 4.42M | 6.84M | 4.95M | 32.76M | 50.67M | 101.86M | 82.77M | 47.25M |
|
Receivables - Net
|
| 0.08M | 0.84M | 2.92M | 1.53M | 1.91M | 2.01M | 2.66M | 4.47M | 6.25M | 36.26M | 116.37M |
|
Receivables - Other
|
| | | | 0.05M | 0.05M | 0.72M | 0.85M | 0.05M | 0.14M | | |
|
Receivables
|
| 0.08M | 0.84M | 2.92M | 1.58M | 1.96M | 2.73M | 3.51M | 4.52M | 6.39M | 36.26M | 116.37M |
|
Raw Materials
|
| 0.15M | 0.78M | 0.67M | 0.96M | 1.12M | 2.40M | 2.50M | 2.44M | 3.71M | 5.48M | 5.36M |
|
Work In Process
|
| 0.10M | | | | 0.01M | 0.02M | 0.02M | | 0.04M | 0.05M | 0.86M |
|
Finished Goods
|
| 0.13M | 0.64M | 1.17M | 1.29M | 0.71M | 0.88M | 1.44M | 1.78M | 2.80M | 5.34M | 4.48M |
|
Inventory
|
| 0.37M | 1.41M | 1.84M | 2.25M | 1.83M | 3.30M | 3.96M | 4.22M | 6.54M | 10.87M | 10.70M |
|
Current Deferred Tax Assets
|
0.04M | 0.03M | | | | | | | | | | |
|
Prepaid Assets
|
0.11M | 0.24M | 0.79M | 0.94M | 0.71M | 0.84M | 0.59M | 1.60M | 1.30M | 3.61M | 9.59M | 15.33M |
|
Current Assets
|
15.73M | 9.06M | 5.87M | 14.75M | 8.81M | 32.84M | 36.05M | 40.98M | 60.66M | 118.26M | 139.48M | 189.65M |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.24M | 2.66M | 7.29M | 6.21M | 6.38M | 5.38M | 3.87M | 3.14M | 3.49M | 3.52M | 3.73M |
|
Long-Term Investments
|
| | | | 3.51M | 21.42M | 25.20M | 28.45M | 11.13M | | | |
|
Goodwill
|
| 0.33M | 2.47M | 2.23M | 2.23M | 2.23M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M |
|
Intangibles
|
| 0.61M | 3.13M | 2.97M | 2.86M | 3.06M | 4.85M | 2.92M | 16.64M | 26.72M | 172.45M | 184.95M |
|
Goodwill & Intangibles
|
| 0.94M | 5.60M | 5.20M | 5.09M | 5.29M | 5.18M | 3.25M | 16.97M | 27.05M | 172.78M | 185.28M |
|
Long-Term Deferred Tax
|
| | | | | | 15.20M | 15.84M | | | | |
|
Other Non-Current Assets
|
| | | | 0.20M | 0.20M | 0.20M | 0.20M | | 1.95M | | |
|
Non-Current Assets
|
0.03M | 1.19M | 8.26M | 12.49M | 15.11M | 0.05M | 0.05M | 0.04M | 0.41M | 0.11M | 172.68M | 199.32M |
|
Assets
|
15.76M | 10.24M | 14.13M | 27.25M | 23.92M | 49.45M | 59.09M | 57.47M | 98.33M | 157.38M | 312.16M | 388.97M |
|
Accounts Payables
|
0.31M | 0.82M | 3.91M | 4.21M | 4.68M | 6.25M | 7.70M | 3.93M | 6.34M | 13.77M | 24.58M | 41.41M |
|
Notes Payables
|
| 0.00M | 0.07M | 3.97M | 0.03M | 2.53M | 1.77M | 3.90M | | | | |
|
Payables
|
0.31M | 0.82M | 3.97M | 8.18M | 4.71M | 8.78M | 9.47M | 7.83M | 6.34M | 13.77M | 24.58M | 41.41M |
|
Accumulated Expenses
|
0.34M | 0.72M | 1.20M | 1.64M | 1.21M | 2.28M | 2.12M | 2.31M | 3.09M | 4.03M | 5.45M | 9.50M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.14M | 0.09M | 0.11M |
|
Short term Debt
|
| 0.03M | 0.48M | | | 0.72M | | 1.26M | | | | |
|
Current Leases
|
| 0.02M | 0.02M | 0.46M | 0.60M | 0.72M | 0.63M | 0.58M | 0.27M | 0.72M | 0.81M | 0.50M |
|
Current Deferred Revenue
|
| | | | 0.03M | 0.12M | 0.06M | 0.07M | 0.02M | 0.11M | 0.07M | 0.04M |
|
Total Current Liabilities
|
0.65M | 1.56M | 5.37M | 9.90M | 5.77M | 11.90M | 12.28M | 10.80M | 9.72M | 18.63M | 49.34M | 91.34M |
|
Capital Leases
|
| 0.02M | 0.00M | 1.32M | 0.72M | | 0.03M | 0.02M | 0.01M | | | |
|
Non-Current Debt
|
| | 8.34M | 7.94M | 14.01M | 12.00M | 12.22M | 12.38M | 71.65M | 104.17M | 185.88M | 219.54M |
|
Minority Interest
|
| | | | | | -0.29M | -0.35M | -0.35M | -0.35M | -0.35M | -0.35M |
|
Non-Current Deferred Tax Liability
|
| | 1.05M | 0.94M | | | | | | | | |
|
Operating Leases
|
| | | | | | 6.34M | 6.65M | 6.01M | 7.33M | 6.52M | 8.79M |
|
Other Non-Current Liabilities
|
| 0.48M | 0.50M | 0.67M | 0.80M | 0.80M | 0.80M | 0.80M | | | 2.71M | |
|
Total Non-Current Liabilities
|
| 1.61M | 15.02M | 20.15M | 20.50M | 23.90M | 30.87M | 29.85M | | | 239.04M | |
|
Total Liabilities
|
0.65M | 2.09M | 15.52M | 20.82M | 21.30M | 24.70M | 31.67M | 30.65M | 87.40M | 130.14M | 241.75M | 319.67M |
|
Total Debt
|
| 0.03M | 8.82M | 7.94M | 14.01M | 12.72M | 12.22M | 13.64M | 71.65M | 104.17M | 185.88M | 219.54M |
|
Common Equity
|
15.11M | 8.15M | -1.39M | 6.43M | 2.62M | 24.75M | 27.42M | 26.83M | 10.93M | 27.59M | 70.77M | 69.65M |
|
Shareholder's Equity
|
15.11M | 8.15M | -1.39M | 6.43M | 2.62M | 24.75M | 27.42M | 26.83M | 10.93M | 27.59M | 70.77M | 69.65M |
|
Liabilities and Shareholders Equity
|
15.76M | 10.24M | 14.13M | 27.25M | 23.92M | 49.45M | 59.09M | 57.47M | 98.33M | 157.38M | 312.16M | 388.97M |
|
Retained Earnings
|
-31.75M | -41.87M | -57.76M | -76.85M | -88.84M | -74.21M | -74.04M | -77.40M | -95.41M | -109.49M | -133.90M | -151.38M |
|
Treasury Shares
|
1.39M | 1.28M | 1.49M | 1.29M | 1.30M | 1.28M | 1.41M | 1.60M | 0.67M | 0.49M | 0.36M | 1.57M |