|
Assets
|
| 178.33M | 127.53M | 85.70M | 57.62M | 38.52M | 22.23M | 17.67M | 14.25M | 11.66M | 14.58M | 18.24M | 16.05M | 13.46M | 11.14M | 15.59M |
|
Cash & Equivalents
|
13.52M | 83.62M | 47.23M | 36.27M | 12.65M | 4.81M | 6.03M | 0.11M | 0.19M | 0.05M | 0.25M | 1.16M | 2.21M | 0.19M | 1.67M | 2.60M |
|
Short-term Investments
|
| | 8.83M | | | | | | | | | | | | | |
|
Cash & Current Investments
|
13.52M | 83.62M | 56.06M | 36.27M | 12.65M | 4.81M | 6.03M | 0.11M | 0.19M | 0.05M | 0.25M | 1.16M | 2.21M | 0.19M | 1.67M | 2.60M |
|
Receivables - Net
|
| 4.66M | 4.76M | 2.15M | 2.17M | 2.05M | 0.90M | 1.11M | 0.28M | 0.70M | 1.33M | 0.86M | 0.88M | 0.79M | 0.42M | 3.59M |
|
Receivables - Other
|
| 0.82M | 0.16M | 0.12M | 0.04M | | | | | | | | | | | |
|
Receivables
|
| 5.48M | 4.92M | 2.27M | 2.21M | 2.05M | 0.90M | 1.11M | 0.28M | 0.70M | 1.33M | 0.86M | 0.88M | 0.79M | 0.42M | 3.59M |
|
Raw Materials
|
| 3.45M | 3.00M | 2.19M | 2.79M | 1.86M | 1.40M | 0.89M | 0.58M | 0.48M | 0.43M | 0.56M | 0.49M | 0.49M | 0.35M | 0.41M |
|
Work In Process
|
| 3.29M | 4.07M | 3.87M | 1.42M | 0.79M | 0.70M | 0.76M | 0.51M | 0.73M | 0.79M | 1.22M | 0.95M | 1.22M | 0.73M | 1.05M |
|
Finished Goods
|
| 9.48M | 5.95M | 4.44M | 5.00M | 3.27M | 1.97M | 1.30M | 0.74M | 0.88M | 1.25M | 2.16M | 2.34M | 2.31M | 2.50M | 3.31M |
|
Inventory
|
| 16.22M | 13.02M | 10.50M | 9.21M | 5.92M | 4.07M | 2.95M | 1.82M | 2.08M | 2.48M | 3.94M | 3.78M | 4.02M | 3.57M | 4.78M |
|
Prepaid Assets
|
| 1.54M | 1.13M | 1.08M | 1.91M | 0.89M | 0.64M | 0.41M | 0.34M | 0.46M | 0.78M | 0.33M | 0.12M | 0.13M | 0.22M | 0.34M |
|
Current Assets
|
| 106.86M | 75.12M | 50.12M | 25.94M | 13.67M | 11.64M | 8.04M | 5.86M | 4.63M | 7.50M | 10.05M | 9.14M | 7.59M | 5.88M | 11.30M |
|
Construction in Progress
|
| | | | | | | | 0.29M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 51.80M | 46.64M | 30.47M | 27.06M | 20.78M | 8.81M | 8.28M | 7.21M | 5.88M | 5.64M | 5.24M | 4.14M | 3.23M | 2.80M | 2.71M |
|
Long-Term Investments
|
| 15.58M | 1.82M | 2.27M | 2.20M | 2.01M | 1.37M | 0.99M | 0.91M | 0.89M | 0.95M | 1.01M | 0.92M | 0.97M | 0.97M | 0.07M |
|
Goodwill
|
| 1.11M | 1.07M | 0.06M | 0.06M | 0.05M | | | | | | | | | | |
|
Intangibles
|
| 1.85M | 2.09M | 3.03M | 2.13M | 2.05M | 0.97M | 1.08M | 1.04M | 1.03M | 0.90M | 0.99M | 0.92M | 0.89M | 0.89M | 0.95M |
|
Goodwill & Intangibles
|
| 2.96M | 3.16M | 3.09M | 2.19M | 2.11M | 0.97M | 1.08M | 1.04M | 1.03M | 0.90M | 0.99M | 0.92M | 0.89M | 0.89M | 0.95M |
|
Other Non-Current Assets
|
| 1.13M | 1.33M | 1.40M | 0.76M | 0.65M | 0.37M | 0.26M | 0.16M | 0.17M | 0.19M | 0.17M | 0.17M | 0.19M | 0.31M | 0.27M |
|
Non-Current Assets
|
| 71.47M | 52.41M | 35.58M | 31.68M | 24.85M | 10.60M | 9.63M | 8.39M | 7.03M | 7.08M | 8.19M | 6.91M | 5.86M | 5.25M | 4.29M |
|
Accounts Payables
|
| 4.46M | 5.77M | 3.53M | 2.67M | 1.65M | 1.33M | 1.15M | 0.89M | 0.68M | 0.54M | 0.75M | 1.06M | 1.37M | 1.00M | 5.03M |
|
Notes Payables
|
| 0.97M | 1.58M | 0.23M | 1.12M | 0.24M | 0.24M | 0.21M | | | | | | | | |
|
Payables
|
| 5.44M | 7.35M | 3.76M | 3.80M | 1.89M | 1.57M | 1.36M | 0.89M | 0.68M | 0.54M | 0.75M | 1.06M | 1.37M | 1.00M | 5.03M |
|
Accumulated Expenses
|
| 7.36M | 4.97M | 6.83M | 4.86M | 3.60M | 2.76M | 5.48M | 5.50M | 2.34M | 2.65M | 2.78M | 2.70M | 2.71M | 2.94M | 3.78M |
|
Short term Debt
|
| 0.98M | 0.97M | 2.29M | 1.93M | 1.07M | 0.31M | 0.34M | 0.34M | 0.40M | 4.75M | 5.11M | 5.06M | 5.04M | 2.85M | 1.27M |
|
Current Leases
|
| | | | | | | | | | 0.10M | 0.10M | 0.14M | 0.14M | 0.09M | 0.14M |
|
Current Taxes
|
| 0.35M | 0.29M | 0.29M | 0.29M | 0.26M | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.56M | 0.55M | 0.48M | 0.02M | | | | | | | | | 0.35M | | |
|
Total Current Liabilities
|
| 13.83M | 13.34M | 12.70M | 9.47M | 6.32M | 4.90M | 7.46M | 7.23M | 3.92M | 9.00M | 9.51M | 9.26M | 9.70M | 7.02M | 11.38M |
|
Non-Current Debt
|
| 6.11M | 4.95M | 6.17M | 4.26M | 2.84M | 2.60M | 2.39M | 2.01M | 5.95M | 2.91M | 2.57M | 1.87M | 1.33M | 0.87M | 0.43M |
|
Non-Current Deffered Revenue
|
| 0.44M | 0.39M | 0.34M | | | | | | | | | | | | |
|
Minority Interest
|
| 1.57M | 1.03M | -0.02M | -0.01M | 0.07M | 0.04M | | | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | |
|
Operating Leases
|
| | | | | | | | | | 0.11M | 1.54M | 1.44M | 1.23M | 1.00M | 1.00M |
|
Other Non-Current Liabilities
|
| | | | | | 3.10M | | | | | | 3.20M | 3.20M | 2.40M | 0.80M |
|
Total Non-Current Liabilities
|
| | | | | | 7.50M | | | 3.20M | | | 9.36M | 9.06M | 6.49M | 12.01M |
|
Total Liabilities
|
-71.20M | 20.38M | 18.68M | 19.21M | 13.72M | 9.15M | 10.59M | 9.85M | 9.25M | 9.87M | 12.01M | 13.61M | 12.56M | 12.26M | 8.89M | 12.81M |
|
Total Debt
|
| 7.09M | 5.92M | 8.46M | 6.19M | 3.91M | 2.91M | 2.73M | 2.35M | 6.35M | 7.66M | 7.68M | 6.93M | 6.37M | 3.72M | 1.71M |
|
Common Equity
|
71.20M | 157.95M | 108.85M | 66.49M | 43.89M | 29.37M | 11.64M | 7.82M | 5.00M | 1.79M | 2.57M | 4.63M | 3.50M | 1.19M | 2.25M | 2.78M |
|
Shareholder's Equity
|
71.20M | 157.95M | 108.85M | 66.49M | 43.89M | 29.37M | 11.64M | 7.82M | 5.00M | 1.79M | 2.57M | 4.63M | 3.50M | 1.19M | 2.25M | 2.78M |
|
Liabilities and Shareholders Equity
|
| 178.33M | 127.53M | 85.70M | 57.62M | 38.52M | 22.23M | 17.67M | 14.25M | 11.66M | 14.58M | 18.24M | 16.05M | 13.46M | 11.14M | 15.59M |
|
Retained Earnings
|
| -14.97M | -64.43M | -108.16M | -132.63M | -145.90M | -167.18M | -171.27M | -174.25M | -177.82M | -178.36M | -181.21M | -183.96M | -186.65M | -188.68M | -189.81M |
|
Treasury Shares
|
| 0.32M | 0.93M | 1.83M | 0.18M | 0.12M | 0.06M | 0.02M | 0.07M | 0.03M | 0.14M | 0.10M | 0.12M | 0.16M | 0.05M | 0.10M |