|
Cash & Equivalents
|
79.14M | 83.79M | 54.47M | 42.71M | 22.11M |
|
Short-term Investments
|
| 0.45M | 0.47M | 0.71M | 0.53M |
|
Cash & Current Investments
|
79.14M | 84.24M | 54.94M | 43.43M | 22.64M |
|
Receivables - Net
|
19.10M | 23.68M | 20.98M | 25.60M | 9.74M |
|
Receivables - Other
|
0.04M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Receivables
|
19.14M | 23.71M | 21.00M | 25.63M | 9.77M |
|
Inventory
|
35.34M | 45.32M | 64.22M | 61.56M | 47.54M |
|
Prepaid Assets
|
3.72M | 6.73M | 14.01M | 6.53M | 5.76M |
|
Current Assets
|
137.30M | 159.98M | 154.14M | 137.12M | 93.29M |
|
Property, Plant & Equipment (Net)
|
254.68M | 267.04M | 322.89M | 212.18M | 170.76M |
|
Intangibles
|
4.37M | 3.93M | 7.26M | 6.15M | 2.25M |
|
Goodwill & Intangibles
|
4.37M | 3.93M | 7.26M | 6.15M | 2.25M |
|
Long-Term Deferred Tax
|
7.18M | 3.34M | 4.60M | 7.50M | 22.07M |
|
Other Non-Current Assets
|
| 0.45M | 0.47M | 0.71M | 0.53M |
|
Non-Current Assets
|
160.51M | 153.93M | 201.61M | 244.50M | 225.38M |
|
Assets
|
297.81M | 313.91M | 355.75M | 381.62M | 318.67M |
|
Accounts Payables
|
15.97M | 19.72M | 26.63M | 31.44M | 31.27M |
|
Notes Payables
|
24.79M | 15.00M | 4.00M | | 74.78M |
|
Payables
|
40.76M | 34.72M | 30.63M | 31.44M | 106.05M |
|
Accumulated Expenses
|
| | | | 6.23M |
|
Short term Debt
|
24.79M | 15.00M | 4.00M | | 74.78M |
|
Current Leases
|
| 0.56M | 0.58M | 0.60M | |
|
Current Deferred Revenue
|
3.22M | 5.47M | 1.70M | 3.55M | 3.89M |
|
Curent Deferred Tax Liability
|
7.18M | 3.34M | | | |
|
Total Current Liabilities
|
44.35M | 41.67M | 38.97M | 42.45M | 114.26M |
|
Non-Current Debt
|
| | 36.00M | 75.00M | 17.50M |
|
Minority Interest
|
| | 9.16M | 7.15M | 6.41M |
|
Liabilities from Discontinued Operations
|
| | | | 0.96M |
|
Operating Leases
|
| 1.99M | 1.47M | 0.93M | |
|
Other Non-Current Liabilities
|
6.29M | 4.56M | 4.42M | 6.72M | 2.04M |
|
Total Non-Current Liabilities
|
6.29M | 6.54M | 42.22M | 83.37M | 33.18M |
|
Total Liabilities
|
50.64M | 48.21M | 81.20M | 125.82M | 147.44M |
|
Total Debt
|
24.79M | 15.00M | 40.00M | 75.00M | 92.28M |
|
Common Equity
|
247.16M | 265.70M | 265.39M | 248.65M | 164.82M |
|
Shareholder's Equity
|
| 265.70M | 265.39M | 248.65M | 164.82M |
|
Liabilities and Shareholders Equity
|
297.81M | 313.91M | 355.75M | 381.62M | 318.67M |
|
Retained Earnings
|
-108.44M | -118.77M | -112.17M | -98.20M | -133.53M |