|
Assets
|
| 2.91M | 19.45M | 55.97M | 67.48M | 234.31M | 462.18M | 512.78M | 353.56M | 305.71M | 250.95M | 222.51M | 233.15M |
|
Cash & Equivalents
|
7.59M | 2.11M | 17.97M | 53.51M | 13.41M | 144.58M | 31.84M | 71.90M | 105.14M | 90.54M | 15.36M | 28.68M | 25.80M |
|
Short-term Investments
|
| | | | 37.72M | 27.80M | 300.54M | 319.07M | 103.35M | 67.04M | 69.49M | 51.73M | 33.48M |
|
Cash & Current Investments
|
7.59M | 2.11M | 17.97M | 53.51M | 51.14M | 172.38M | 332.37M | 390.97M | 208.49M | 157.58M | 84.85M | 80.41M | 59.28M |
|
Receivables - Net
|
| 0.11M | | | 1.96M | 41.87M | 64.65M | 39.88M | 41.85M | 35.50M | 52.05M | 60.14M | 78.88M |
|
Receivables - Other
|
| | | | | | | | 0.33M | 0.24M | 6.20M | 0.31M | 0.26M |
|
Receivables
|
| 0.11M | | | 1.96M | 41.87M | 64.65M | 39.88M | 42.18M | 35.74M | 58.25M | 60.45M | 79.14M |
|
Raw Materials
|
| | | | 1.65M | 2.75M | 10.11M | 6.63M | 18.99M | 21.19M | 15.14M | 17.64M | 19.73M |
|
Work In Process
|
| | | | 1.10M | 4.17M | 20.60M | 12.57M | 6.85M | 20.93M | 20.72M | 14.55M | 27.19M |
|
Finished Goods
|
| | | | 2.59M | 3.19M | 8.32M | 5.76M | 16.06M | 6.25M | 18.71M | 9.92M | 6.24M |
|
Inventory
|
| | | | 5.34M | 10.11M | 39.03M | 24.97M | 41.91M | 48.38M | 54.57M | 42.11M | 53.16M |
|
Prepaid Assets
|
| 0.28M | 0.27M | 0.58M | 3.71M | 3.70M | 11.19M | 23.25M | 21.95M | 12.96M | 13.96M | 6.12M | 17.69M |
|
Current Assets
|
| 2.50M | 18.24M | 54.09M | 62.14M | 228.06M | 447.25M | 479.06M | 314.20M | 254.42M | 205.44M | 188.77M | 209.01M |
|
Construction in Progress
|
| | 0.72M | 0.78M | 1.70M | 2.00M | 10.30M | 13.50M | 14.10M | 15.90M | 5.40M | 6.30M | 2.60M |
|
Property, Plant & Equipment (Net)
|
| 0.36M | 1.07M | 1.75M | 5.08M | 5.98M | 14.68M | 19.62M | 22.74M | 23.73M | 22.16M | 20.17M | 14.86M |
|
Other Non-Current Assets
|
| 0.05M | 0.13M | 0.13M | 0.26M | 0.26M | 0.25M | 0.35M | 0.35M | 17.72M | 15.71M | 8.13M | 6.48M |
|
Non-Current Assets
|
| 0.41M | 1.21M | 1.88M | 5.34M | 6.24M | 14.93M | 33.72M | 39.36M | 51.28M | 45.52M | 33.73M | 24.13M |
|
Accounts Payables
|
| 0.16M | 1.01M | 1.91M | 6.81M | 18.77M | 16.86M | 2.76M | 0.53M | 3.80M | 3.23M | 3.24M | 11.71M |
|
Notes Payables
|
| | 0.10M | 0.49M | 2.91M | 25.00M | 4.57M | 5.62M | 7.05M | | | | |
|
Payables
|
| 0.16M | 1.11M | 2.40M | 9.72M | 43.77M | 21.44M | 8.38M | 7.58M | 3.80M | 3.23M | 3.24M | 11.71M |
|
Accumulated Expenses
|
| 0.46M | 1.50M | 1.75M | 8.41M | 8.86M | 13.40M | 15.25M | 13.60M | 15.26M | 13.42M | 9.22M | 9.55M |
|
Other Accumulated Expenses
|
| | | 0.70M | 6.29M | 17.18M | 32.72M | 36.53M | 28.37M | 25.86M | 38.55M | 41.85M | 41.76M |
|
Current Leases
|
| | | | | | | 1.93M | 3.00M | 2.42M | 2.69M | 3.08M | 3.04M |
|
Current Deferred Revenue
|
| 0.24M | | | 1.10M | 2.76M | 14.01M | | | | | | |
|
Total Current Liabilities
|
| 1.56M | 3.69M | 4.15M | 38.73M | 103.17M | 92.02M | 96.70M | 102.50M | 71.06M | 82.36M | 79.69M | 91.46M |
|
Non-Current Debt
|
| | | | 50.00M | 25.00M | | | | | | 24.26M | 25.03M |
|
Convertible Debt
|
| | | | | | | | | 149.08M | 149.28M | 149.49M | 149.70M |
|
Non-Current Deffered Revenue
|
| 0.04M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 12.24M | 14.56M | 8.00M | 5.50M | 2.80M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.24M | 0.24M | 0.61M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 237.14M | 256.24M | 266.18M |
|
Total Liabilities
|
-6.80M | 1.59M | 3.69M | 4.15M | 88.73M | 103.17M | 92.02M | 108.95M | 117.06M | 228.14M | 237.38M | 256.48M | 266.80M |
|
Total Debt
|
| | | | 50.00M | 25.00M | | | | | | 24.26M | 25.03M |
|
Common Equity
|
6.80M | 1.32M | 15.75M | 51.82M | -21.25M | 131.14M | 370.16M | 403.83M | 236.49M | 77.57M | 13.57M | -33.97M | -33.65M |
|
Shareholder's Equity
|
6.80M | 1.32M | 15.75M | 51.82M | -21.25M | 131.14M | 370.16M | 403.83M | 236.49M | 77.57M | 13.57M | -33.97M | -33.65M |
|
Liabilities and Shareholders Equity
|
| 2.91M | 19.45M | 55.97M | 67.48M | 234.31M | 462.18M | 512.78M | 353.56M | 305.71M | 250.95M | 222.51M | 233.15M |
|
Retained Earnings
|
| -148.43M | -160.24M | -183.59M | -585.97M | -783.46M | -960.72M | -1165.47M | -1392.75M | -1613.43M | -1795.45M | -1906.01M | -1919.59M |
|
Treasury Shares
|
| | | | | | | | 0.60M | 2.80M | 3.17M | 1.41M | 1.98M |