|
Cash & Equivalents
|
9.07M | 4.25M | 14.34M | 42.84M | 15.92M | 23.41M | 14.91M | 41.06M | 8.81M | 18.81M | 10.59M | 52.19M | 61.12M | 61.12M | 81.19M |
|
Short-term Investments
|
0.02M | 0.05M | 0.05M | 0.06M | 0.05M | 0.17M | 0.06M | | 0.06M | 0.09M | 0.09M | 15.29M | 15.25M | 15.53M | 15.75M |
|
Cash & Current Investments
|
9.09M | 4.30M | 14.38M | 42.90M | 15.97M | 23.58M | 14.97M | 41.06M | 8.88M | 18.90M | 10.68M | 67.48M | 76.36M | 76.65M | 96.94M |
|
Receivables - Net
|
0.73M | 0.73M | 1.05M | 1.07M | 0.94M | 1.24M | 0.21M | 1.05M | 0.11M | 6.25M | 1.18M | 3.21M | 4.72M | | |
|
Receivables - Other
|
| | | 0.02M | | | | 0.15M | | | | 0.73M | | | |
|
Receivables
|
0.73M | 0.73M | 1.05M | 1.09M | 0.94M | 1.24M | 0.21M | 1.21M | 0.11M | 6.25M | 1.18M | 3.95M | 4.72M | | |
|
Inventory
|
| | | | | | | | | 57.43M | | 58.02M | 8.48M | 47.16M | 42.28M |
|
Current Deferred Tax Assets
|
| | 0.43M | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | 0.02M | 3.45M | 0.13M | 2.40M | | 3.42M | -1.80M | 3.91M | 3.59M |
|
Current Assets
|
9.86M | 4.98M | 21.57M | 16.99M | 36.99M | 24.65M | 15.89M | 9.87M | 22.45M | 224.85M | 25.91M | 114.55M | 115.00M | | |
|
Property, Plant & Equipment (Net)
|
| | | 5.26M | | | | 3.02M | | 46.97M | | 105.12M | 48.91M | 124.34M | 139.66M |
|
Long-Term Investments
|
50.18M | 44.14M | -0.03M | 64.41M | 42.70M | 68.59M | 0.14M | | 59.50M | 58.68M | | 0.36M | 59.35M | 0.22M | 0.38M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 1.57M | | 2.80M | 0.27M |
|
Other Non-Current Assets
|
0.03M | 0.03M | 0.03M | 0.05M | 0.04M | 0.08M | 0.08M | 0.96M | 0.07M | 3.43M | 0.07M | 0.56M | 0.57M | 0.60M | 0.59M |
|
Non-Current Assets
|
53.51M | 47.09M | 41.52M | 67.64M | 46.37M | 73.19M | 68.74M | -9.87M | 63.47M | 50.40M | -25.91M | 122.54M | 125.64M | | |
|
Assets
|
63.37M | 52.07M | 63.09M | 84.63M | 83.35M | 97.84M | 84.63M | | 85.93M | 275.24M | | 237.08M | 240.65M | 257.60M | 283.71M |
|
Accounts Payables
|
2.37M | 1.42M | -0.61M | 2.63M | 3.35M | 3.89M | -0.45M | 4.47M | -2.00M | 19.71M | 2.63M | 19.92M | -3.42M | 19.15M | 26.59M |
|
Notes Payables
|
| | | 24.39M | | -5.69M | | 10.78M | | 8.60M | | 16.71M | | | |
|
Payables
|
2.37M | 1.42M | -0.61M | 27.02M | 3.35M | -1.80M | -0.45M | 15.25M | -2.00M | 28.31M | 2.63M | 36.63M | -3.42M | 19.15M | 26.59M |
|
Other Accumulated Expenses
|
| | | 0.87M | | 0.08M | | 1.22M | -0.07M | -0.49M | | 0.18M | -0.11M | | |
|
Short term Debt
|
0.27M | 0.44M | 0.54M | 0.65M | 0.15M | 0.48M | 0.65M | 10.78M | 0.24M | 0.20M | 0.55M | 2.61M | | | 24.32M |
|
Current Leases
|
0.45M | 0.36M | 0.32M | 0.23M | 0.29M | 0.44M | 0.43M | 0.36M | 0.38M | 9.30M | 0.37M | 5.24M | 4.03M | | |
|
Current Taxes
|
| | | | | | | | | 3.70M | | 6.48M | 3.42M | 6.21M | 6.86M |
|
Total Current Liabilities
|
5.20M | 4.34M | 13.86M | | 41.91M | 16.84M | 16.29M | | 15.13M | 152.34M | | 50.14M | 51.20M | | |
|
Capital Leases
|
0.34M | 0.29M | 0.23M | -9.24M | 0.12M | -6.71M | 0.06M | 0.04M | 0.02M | 0.01M | | | | | |
|
Non-Current Debt
|
| | | | | | | 0.04M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | 51.92M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 2.04M | 7.40M |
|
Operating Leases
|
0.29M | 0.20M | 0.13M | 0.85M | 0.63M | 0.95M | 0.84M | 1.08M | 0.67M | 5.25M | 0.52M | 3.48M | 2.54M | 2.90M | 2.27M |
|
Other Non-Current Liabilities
|
33.05M | 27.03M | 21.29M | 25.53M | 25.74M | 24.64M | 20.12M | 25.49M | 22.55M | 21.62M | 23.76M | 0.18M | 55.04M | | |
|
Total Non-Current Liabilities
|
5.83M | 4.82M | 14.71M | 14.57M | 26.49M | 25.67M | 21.03M | 16.38M | 15.83M | 173.09M | 31.95M | 106.35M | 53.74M | | |
|
Total Liabilities
|
38.89M | 31.86M | 36.00M | 40.10M | 68.40M | 42.51M | 37.32M | 41.87M | 38.38M | 194.71M | 55.70M | 106.53M | 108.78M | 114.36M | 147.99M |
|
Total Debt
|
0.27M | 0.44M | 0.54M | 0.65M | 0.15M | 0.48M | 0.65M | 10.82M | 0.24M | 0.20M | 0.55M | 2.61M | | | 24.32M |
|
Common Equity
|
24.48M | 20.21M | 27.09M | 3.72M | 3.80M | 4.14M | 47.31M | 40.52M | 47.55M | 378.00M | 34.74M | 130.56M | 257.49M | 143.24M | 135.72M |
|
Shareholder's Equity
|
| | | | | | | 111.91M | | 80.53M | | 130.56M | 131.87M | | |
|
Liabilities and Shareholders Equity
|
63.37M | 52.07M | 63.09M | 84.63M | 83.35M | 97.84M | 84.63M | | 85.93M | 275.24M | | 237.08M | 240.65M | 257.60M | 283.71M |
|
Retained Earnings
|
-106.06M | -110.57M | -113.87M | -120.08M | -126.72M | -134.03M | -142.10M | -149.09M | -154.59M | -297.47M | -168.13M | -158.60M | 21.77M | -146.97M | -155.16M |