|
Accumulated Depreciation
|
1.01M | 5.18M | 12.44M | 20.30M | 27.74M | 34.32M | 40.27M | 45.04M | 49.08M | 53.20M |
|
Assets
|
216.90M | 272.65M | 189.52M | 120.47M | 132.44M | 342.94M | 354.86M | 348.78M | 358.60M | 139.81M |
|
Cash & Equivalents
|
73.93M | 54.54M | 36.09M | 85.82M | 65.13M | 116.05M | 180.00M | 163.03M | 127.97M | 30.79M |
|
Receivables - Net
|
| | | | 1.78M | 9.39M | | | | |
|
Receivables - Other
|
| 0.31M | 0.51M | | 1.38M | 8.20M | | | 8.67M | 2.68M |
|
Receivables
|
| | | | 3.16M | 17.59M | | | | |
|
Raw Materials
|
| | | | | | | | 4.43M | |
|
Work In Process
|
| | | | | | | | 25.22M | |
|
Inventory
|
| | | | | | | | 29.65M | |
|
Prepaid Assets
|
2.53M | 5.13M | 5.09M | 6.84M | 3.59M | 5.77M | 12.92M | 13.42M | 8.05M | 5.81M |
|
Current Assets
|
207.61M | 198.37M | 155.08M | 92.67M | 100.19M | 268.78M | 303.63M | 194.76M | 175.41M | 38.67M |
|
Property, Plant & Equipment (Net)
|
7.75M | 36.12M | 32.93M | 26.29M | 19.50M | 13.90M | 17.94M | 22.98M | 17.61M | 11.53M |
|
Long-Term Investments
|
| 36.75M | 1.40M | 1.40M | 1.40M | 49.83M | 1.40M | 1.40M | 1.40M | |
|
Other Non-Current Assets
|
1.54M | 1.40M | 0.11M | 0.11M | | | 8.00M | 10.46M | 63.39M | 8.67M |
|
Non-Current Assets
|
9.29M | 74.28M | 34.44M | 27.81M | 32.25M | 74.16M | 51.23M | 154.02M | 183.19M | 101.14M |
|
Accounts Payables
|
5.40M | 7.59M | 7.03M | 6.42M | 4.86M | 4.02M | 13.73M | 17.44M | 3.64M | 4.08M |
|
Notes Payables
|
| | | | | 0.45M | | 0.46M | | |
|
Payables
|
5.40M | 7.59M | 7.03M | 6.42M | 4.86M | 4.47M | 13.73M | 17.90M | 3.64M | 4.08M |
|
Accumulated Expenses
|
5.52M | 10.81M | 12.51M | 15.21M | 10.88M | 14.23M | 45.09M | 59.84M | 22.51M | 10.72M |
|
Other Accumulated Expenses
|
1.15M | 3.32M | 3.64M | 3.14M | 0.67M | 1.15M | 3.63M | 3.64M | 2.77M | 2.16M |
|
Current Leases
|
| | | | 4.46M | 5.12M | 6.61M | 3.60M | 5.59M | 8.67M |
|
Current Deferred Revenue
|
| 108.81M | 12.08M | 20.42M | 20.96M | 22.60M | 16.82M | 4.26M | 7.73M | |
|
Total Current Liabilities
|
10.92M | 30.46M | 31.62M | 42.04M | 45.99M | 46.41M | 82.26M | 85.60M | 98.66M | 41.22M |
|
Capital Leases
|
0.59M | 10.73M | 8.99M | 6.78M | | | | | | |
|
Non-Current Debt
|
| | | | 24.65M | 24.64M | 24.64M | 50.59M | 101.54M | |
|
Non-Current Deffered Revenue
|
| 2.07M | 84.85M | 116.84M | 89.11M | 85.57M | 87.00M | 92.43M | 95.36M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 109.43M | |
|
Operating Leases
|
| | | | 15.68M | 10.56M | 17.96M | 107.94M | 91.65M | 82.97M |
|
Other Non-Current Liabilities
|
| | 1.13M | 0.64M | 0.50M | 1.00M | 11.49M | 1.44M | 1.63M | 1.84M |
|
Total Non-Current Liabilities
|
| | 127.69M | 167.87M | 180.26M | 167.19M | 211.86M | 336.56M | 401.83M | 124.19M |
|
Total Liabilities
|
11.51M | 140.01M | 128.82M | 168.52M | 180.76M | 168.19M | 223.35M | 338.00M | 403.46M | 126.03M |
|
Total Debt
|
| | | | 24.65M | 24.64M | 24.64M | 50.59M | 101.54M | |
|
Common Equity
|
205.39M | 132.63M | 60.70M | -48.05M | -48.32M | 174.75M | 131.51M | 10.78M | -44.86M | 13.78M |
|
Shareholder's Equity
|
205.39M | 132.63M | 60.70M | -48.05M | -48.32M | 174.75M | 131.51M | 10.78M | -44.86M | 13.78M |
|
Liabilities and Shareholders Equity
|
216.90M | 272.65M | 189.52M | 120.47M | 132.44M | 342.94M | 354.86M | 348.78M | 358.60M | 139.81M |
|
Retained Earnings
|
-82.61M | -174.19M | -263.57M | -389.37M | -459.65M | -548.78M | -614.35M | -864.51M | -978.24M | -978.10M |
|
Treasury Shares
|
| 0.12M | 0.36M | 0.23M | 0.13M | 0.01M | 0.73M | 1.55M | 3.38M | 0.08M |