|
Cash & Equivalents
|
| 8.98M | 4.64M | 48.49M | 58.18M | 24.64M | 57.24M | 59.01M | 59.01M |
|
Short-term Investments
|
| | 53.81M | 1.03M | 95.90M | 0.01M | 45.54M | | |
|
Cash & Current Investments
|
| 8.98M | 58.45M | 49.52M | 154.09M | 24.66M | 102.78M | 59.01M | 59.01M |
|
Receivables - Net
|
| | 21.54M | 30.27M | 29.26M | 53.86M | 33.43M | | |
|
Receivables - Other
|
| | 54.47M | 23.20M | 26.14M | 49.96M | 29.54M | | |
|
Receivables
|
| | 76.02M | 53.47M | 55.41M | 103.81M | 62.96M | | |
|
Inventory
|
| 9.29M | | 1.71M | 4.77M | 0.35M | 0.21M | | |
|
Prepaid Assets
|
| | | 0.66M | | | | | |
|
Current Assets
|
| 34.76M | 80.91M | 75.31M | 88.13M | 78.31M | 90.93M | | |
|
Construction in Progress
|
| | | | 11.24M | 20.21M | | | |
|
Property, Plant & Equipment (Net)
|
| 52.33M | 69.34M | 93.91M | 95.90M | 109.02M | 137.66M | -56.22M | -62.47M |
|
Long-Term Investments
|
| | | 0.09M | 0.02M | | | | |
|
Goodwill
|
9.08M | 8.05M | 7.57M | 12.59M | 12.80M | 12.19M | 9.60M | | |
|
Intangibles
|
1.37M | 2.50M | 3.62M | 5.20M | 5.16M | 4.46M | 4.56M | | |
|
Goodwill & Intangibles
|
10.45M | 10.55M | 11.19M | 17.79M | 17.96M | 16.65M | 14.16M | | |
|
Long-Term Deferred Tax
|
| 6.52M | 2.87M | 3.94M | 3.67M | 4.39M | 6.68M | | |
|
Other Non-Current Assets
|
| 12.37M | 1.18M | 48.49M | 8.43M | 12.13M | 17.86M | | |
|
Non-Current Assets
|
| 78.26M | 96.84M | 133.34M | 137.90M | 152.67M | 187.83M | | |
|
Assets
|
| 113.01M | 177.76M | 208.64M | 226.02M | 230.98M | 278.75M | | |
|
Accounts Payables
|
| | 17.19M | 19.03M | 22.54M | 23.93M | 25.79M | | |
|
Notes Payables
|
| | 1.76M | 0.93M | 0.00M | 1.25M | 11.27M | | |
|
Payables
|
| | 18.95M | 19.96M | 22.54M | 25.19M | 37.06M | | |
|
Accumulated Expenses
|
| | 7.47M | | | | | | |
|
Short term Debt
|
| | 1.76M | 0.93M | 0.00M | 0.35M | 15.55M | | |
|
Current Leases
|
| | 2.34M | 3.19M | 3.18M | 3.38M | 4.25M | | |
|
Current Taxes
|
| | | 2.76M | 3.37M | 3.94M | 3.13M | | |
|
Total Current Liabilities
|
| 24.92M | 87.46M | 42.15M | 47.56M | 50.44M | 79.68M | | |
|
Non-Current Debt
|
| 1.09M | 0.64M | 4.81M | 2.31M | 2.23M | 1.74M | | |
|
Non-Current Deffered Revenue
|
| | 5.22M | 7.31M | 6.76M | 6.51M | 6.97M | | |
|
Non-Current Deferred Tax Liability
|
| 5.23M | 2.56M | 3.18M | 3.13M | 3.75M | 5.26M | | |
|
Operating Leases
|
| | 3.68M | 7.57M | 7.27M | 7.04M | 6.98M | | |
|
Other Non-Current Liabilities
|
| | 5.22M | 7.31M | 6.76M | 0.46M | 1.15M | | |
|
Total Non-Current Liabilities
|
| 13.06M | 12.10M | 19.67M | 16.28M | 19.53M | 20.95M | | |
|
Total Liabilities
|
| 37.98M | 99.56M | 61.82M | 63.84M | 69.96M | 100.63M | | |
|
Total Debt
|
| 1.09M | 2.40M | 5.73M | 2.31M | 2.58M | 17.29M | | |
|
Common Equity
|
62.27M | 75.03M | 78.20M | 146.82M | 162.18M | 161.02M | 178.12M | | |
|
Shareholder's Equity
|
62.27M | 53.79M | 78.20M | 146.82M | 162.18M | 161.02M | 178.12M | | |
|
Liabilities and Shareholders Equity
|
| 113.01M | 177.76M | 208.64M | 226.02M | 230.98M | 278.75M | | |
|
Treasury Shares
|
| | | | | 1.28M | | | |
|
Retained Earnings
|
| 51.20M | 49.71M | 86.20M | 94.28M | 96.72M | 115.92M | | |