|
Assets
|
| 1.46M | 0.57M | 19.87M | 46.51M | 105.65M | 171.89M | 155.37M | 480.82M | 780.35M | 910.43M |
|
Cash & Equivalents
|
0.01M | 1.29M | 0.51M | 19.67M | 44.91M | 33.59M | 106.72M | 145.37M | 82.15M | 114.89M | 115.69M |
|
Short-term Investments
|
| 0.01M | 0.01M | | | 70.11M | 59.75M | | 386.37M | 164.98M | 208.09M |
|
Cash & Current Investments
|
0.01M | 1.30M | 0.52M | 19.67M | 44.91M | 103.70M | 166.47M | 145.37M | 468.52M | 279.87M | 323.78M |
|
Receivables - Net
|
| | | | | | | | | 0.15M | 69.34M |
|
Receivables
|
| | | | | | | | | 0.15M | 69.34M |
|
Raw Materials
|
| | | | | | | | | | 27.74M |
|
Work In Process
|
| | | | | | | | | 5.75M | 8.77M |
|
Finished Goods
|
| | | | | | | | | 4.62M | 15.01M |
|
Inventory
|
| | | | | | | | | 10.37M | 51.52M |
|
Prepaid Assets
|
| 0.00M | 0.01M | 0.17M | 0.07M | 0.28M | 3.04M | 3.92M | 6.85M | 17.46M | 12.38M |
|
Current Assets
|
| 1.30M | 0.52M | 19.85M | 44.98M | 103.98M | 169.51M | 149.29M | 475.37M | 307.85M | 457.02M |
|
Property, Plant & Equipment (Net)
|
| | 0.03M | 0.03M | 1.53M | 1.68M | 2.37M | 2.45M | 2.68M | 114.03M | 109.08M |
|
Intangibles
|
| | | | | | | | | 239.26M | 313.08M |
|
Goodwill & Intangibles
|
| | | | | | | | | 239.26M | 313.08M |
|
Other Non-Current Assets
|
| | 0.02M | | | | | 3.63M | 2.76M | 66.43M | 6.36M |
|
Non-Current Assets
|
| 0.16M | 0.04M | 0.03M | 1.53M | 1.68M | 2.37M | 6.08M | 5.45M | 472.50M | 453.41M |
|
Accounts Payables
|
| 0.03M | 0.19M | 0.41M | 1.25M | 0.96M | 0.86M | 1.23M | 2.74M | 33.12M | 27.51M |
|
Notes Payables
|
| | 5.00M | | | | | | | | |
|
Payables
|
| 0.03M | 5.19M | 0.41M | 1.25M | 0.96M | 0.86M | 1.23M | 2.74M | 33.12M | 27.51M |
|
Accumulated Expenses
|
| | 0.22M | 1.52M | 0.33M | 0.67M | 4.11M | 8.36M | 11.66M | 69.41M | 81.94M |
|
Other Accumulated Expenses
|
| | | | | 0.15M | 0.12M | 0.50M | 0.49M | 6.59M | |
|
Short term Debt
|
| 0.79M | 7.94M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 7.78M | 12.90M |
|
Total Current Liabilities
|
| 0.82M | 13.35M | 2.27M | 1.66M | 1.63M | 4.97M | 9.60M | 14.40M | 110.31M | 122.34M |
|
Non-Current Debt
|
| | | | | | | | | 1.00M | 1.00M |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.30M | 0.23M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 17.35M | 32.31M |
|
Operating Leases
|
| | | | | | | | | 67.08M | 44.37M |
|
Other Non-Current Liabilities
|
| | 7.94M | | | | | | 0.23M | | |
|
Total Non-Current Liabilities
|
| | 5.41M | | | | | 0.30M | 0.23M | 85.43M | 77.68M |
|
Total Liabilities
|
0.01M | 0.82M | 13.35M | 2.27M | 1.66M | 1.63M | 4.97M | 9.89M | 14.63M | 195.74M | 200.02M |
|
Total Debt
|
| 0.79M | 7.94M | | | | | | | 1.00M | 1.00M |
|
Common Equity
|
-0.01M | 0.64M | -12.78M | 17.60M | 44.84M | 104.02M | 166.92M | 145.48M | 466.19M | 584.61M | 710.40M |
|
Shareholder's Equity
|
-0.01M | 0.64M | -12.78M | 17.60M | 44.84M | 104.02M | 166.92M | 145.48M | 466.19M | 584.61M | 710.40M |
|
Liabilities and Shareholders Equity
|
| 1.46M | 0.57M | 19.87M | 46.51M | 105.65M | 171.89M | 155.37M | 480.82M | 780.35M | 910.43M |
|
Retained Earnings
|
| -1.68M | -27.38M | -64.53M | -76.56M | -104.22M | -157.12M | -249.18M | -372.76M | -2012.38M | -2384.55M |
|
Preferred Shares
|
| | | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | 0.78M | 0.32M | 0.01M | | | 3.45M | 9.55M |