|
Cash & Equivalents
|
1.31M | 5.66M | 6.70M | 23.30M | 7.77M | 2.75M | 9.01M | 12.29M | 9.03M | 16.75M | 19.99M | 30.31M | 32.06M | 58.91M | 93.46M | 154.15M |
|
Short-term Investments
|
| 10.19M | 5.82M | 5.73M | 16.27M | 23.92M | 24.86M | 30.28M | 8.45M | 16.50M | 40.03M | 149.06M | 58.27M | 74.70M | 36.88M | 38.86M |
|
Cash & Current Investments
|
1.31M | 15.84M | 12.52M | 29.03M | 24.04M | 26.67M | 33.87M | 42.57M | 17.48M | 33.25M | 60.02M | 179.37M | 90.33M | 133.61M | 130.34M | 193.01M |
|
Receivables - Net
|
1.22M | 2.96M | 1.12M | 0.59M | 1.40M | 1.10M | 1.00M | 1.30M | 5.70M | 5.40M | 4.50M | 3.40M | 35.92M | 32.13M | 31.68M | 36.81M |
|
Receivables - Other
|
0.00M | | | | | | | | 0.17M | 2.35M | 5.19M | 4.08M | 7.04M | 18.36M | 15.82M | 12.69M |
|
Receivables
|
1.23M | 2.96M | 1.12M | 0.59M | 1.40M | 1.10M | 1.00M | 1.30M | 5.87M | 7.75M | 9.69M | 7.48M | 42.96M | 50.49M | 47.50M | 49.50M |
|
Inventory
|
0.09M | 0.21M | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
0.09M | 0.11M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.32M | 0.49M | 0.66M | 0.70M | 0.80M | 1.49M | 0.91M | 2.28M | 2.10M | 1.97M | 2.08M | 2.62M | 3.51M | 4.51M | 3.05M |
|
Current Assets
|
2.71M | 19.12M | 14.10M | 31.18M | 27.70M | 31.41M | 40.31M | 50.88M | 37.63M | 54.13M | 84.13M | 204.06M | 137.85M | 190.01M | 185.05M | 248.49M |
|
Construction in Progress
|
| | 0.07M | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.20M | 0.49M | 1.63M | 1.29M | 0.97M | 0.44M | 0.61M | 4.67M | 4.23M | 3.61M | 3.67M | 3.49M | 2.83M | 2.56M | 2.31M |
|
Long-Term Investments
|
| 0.42M | 2.09M | | 2.07M | | 1.95M | 3.78M | | 1.55M | 1.96M | 48.21M | 10.63M | 1.30M | 11.41M | 3.46M |
|
Goodwill
|
| | | | | 2.87M | 2.86M | 3.01M | 31.93M | 32.64M | 35.70M | 63.10M | 115.63M | 123.55M | 131.60M | 133.50M |
|
Intangibles
|
0.23M | 0.09M | | | | 3.40M | 2.78M | 2.30M | 32.95M | 24.41M | 19.29M | 28.73M | 75.76M | 64.67M | 54.14M | 39.80M |
|
Goodwill & Intangibles
|
0.23M | 0.09M | | | | 6.27M | 5.65M | 5.31M | 64.87M | 57.04M | 54.99M | 91.83M | 191.39M | 188.22M | 185.74M | 173.30M |
|
Long-Term Deferred Tax
|
| | | | | | | 11.06M | 15.36M | 16.60M | 13.48M | 10.51M | 10.11M | 11.64M | 19.14M | 25.33M |
|
Other Non-Current Assets
|
0.04M | 0.12M | 0.04M | 0.04M | 0.04M | 0.09M | 0.04M | 0.07M | 2.15M | 2.35M | 5.61M | 6.31M | 1.63M | 1.65M | 1.59M | 2.22M |
|
Non-Current Assets
|
0.30M | 0.73M | 2.62M | 1.67M | 3.41M | 7.34M | 8.08M | 20.84M | 89.52M | 81.77M | 85.03M | 215.64M | 226.62M | 215.37M | 228.70M | 210.62M |
|
Assets
|
3.01M | 19.85M | 16.72M | 32.85M | 31.10M | 38.75M | 48.38M | 71.72M | 127.15M | 135.90M | 169.15M | 419.69M | 364.48M | 405.38M | 413.75M | 459.11M |
|
Accounts Payables
|
0.23M | 0.36M | 0.71M | 1.88M | 1.79M | 1.54M | 1.32M | 1.92M | 3.57M | 3.56M | 3.91M | 2.51M | 4.97M | 7.59M | 7.24M | 3.87M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 152.22M |
|
Payables
|
0.23M | 0.36M | 0.71M | 1.88M | 1.79M | 1.54M | 1.32M | 1.92M | 3.57M | 3.56M | 3.91M | 2.51M | 4.97M | 7.59M | 7.24M | 156.09M |
|
Accumulated Expenses
|
0.20M | 0.50M | 0.73M | 1.46M | 1.43M | 2.06M | 3.26M | 3.71M | 7.92M | 6.41M | 8.88M | 11.78M | 10.39M | 10.55M | 10.32M | 16.84M |
|
Other Accumulated Expenses
|
0.02M | 0.05M | 0.03M | 0.15M | 0.16M | 0.29M | 0.35M | 0.60M | 2.28M | 1.91M | 1.02M | 1.07M | 2.40M | 1.46M | 2.13M | 5.81M |
|
Short term Debt
|
| | | | | | | | 1.85M | 1.04M | 0.75M | 11.05M | 5.92M | 7.98M | | |
|
Current Leases
|
| | | | | | | | | | 1.82M | 1.94M | 2.11M | 1.90M | 0.81M | 0.89M |
|
Current Taxes
|
| | | | | | | | | | | | 0.21M | 4.33M | 1.22M | |
|
Current Deferred Revenue
|
0.83M | 0.87M | 1.63M | 2.34M | 2.83M | 3.52M | 3.39M | 3.31M | 4.79M | 5.61M | 7.97M | 10.38M | 21.35M | 17.36M | 21.23M | 29.06M |
|
Total Current Liabilities
|
1.29M | 1.77M | 3.10M | 5.82M | 6.21M | 7.40M | 8.33M | 9.53M | 20.41M | 20.05M | 24.36M | 39.21M | 48.46M | 51.50M | 42.15M | 209.03M |
|
Convertible Debt
|
0.68M | | | | | | | | | | | 120.92M | 127.97M | 135.52M | 143.60M | |
|
Non-Current Deffered Revenue
|
0.04M | 0.02M | | 0.51M | 0.31M | 0.22M | 0.26M | 0.09M | 0.48M | 0.74M | 1.60M | 0.95M | 1.77M | 0.96M | 0.75M | 1.08M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 8.16M | 5.55M | 4.65M | 4.12M | 9.58M | 6.48M | 3.89M | 0.29M |
|
Operating Leases
|
| | | | | | | | | | 5.33M | 6.59M | 4.11M | 2.87M | 4.23M | 2.97M |
|
Other Non-Current Liabilities
|
| 0.02M | 0.06M | 0.80M | 0.64M | 0.69M | 0.31M | 0.69M | 3.05M | 2.23M | 0.98M | 48.21M | 1.61M | 2.87M | 4.33M | 6.36M |
|
Total Non-Current Liabilities
|
| 1.77M | 3.10M | 6.33M | 6.52M | 7.63M | 8.59M | 9.62M | 28.70M | 26.34M | 35.93M | 178.66M | 191.89M | 197.31M | 194.62M | 212.49M |
|
Total Liabilities
|
2.01M | 1.80M | 3.17M | 7.12M | 7.16M | 8.31M | 8.90M | 10.31M | 31.76M | 28.56M | 36.91M | 226.86M | 193.50M | 200.19M | 198.95M | 218.85M |
|
Total Debt
|
| | | | | | | | 1.85M | 1.04M | 0.75M | 11.05M | 5.92M | 7.98M | | |
|
Common Equity
|
1.00M | 18.06M | 13.56M | 25.73M | 23.94M | 30.43M | 39.48M | 61.41M | 95.39M | 107.33M | 132.24M | 192.83M | 170.98M | 205.19M | 214.80M | 240.26M |
|
Shareholder's Equity
|
1.00M | 18.06M | 13.56M | 25.73M | 23.94M | 30.43M | 39.48M | 61.41M | 95.39M | 107.33M | 132.24M | 192.83M | 170.98M | 205.19M | 214.80M | 240.26M |
|
Liabilities and Shareholders Equity
|
3.01M | 19.85M | 16.72M | 32.85M | 31.10M | 38.75M | 48.38M | 71.72M | 127.15M | 135.90M | 169.15M | 419.69M | 364.48M | 405.38M | 413.75M | 459.11M |
|
Treasury Shares
|
| | 1.44M | 1.37M | 0.46M | | | | | | | 0.01M | | | 2.25M | 0.53M |
|
Retained Earnings
|
-15.49M | -15.62M | -23.46M | -30.74M | -36.03M | -33.50M | -31.54M | -17.45M | -21.00M | -20.81M | -13.99M | -6.07M | -28.22M | -14.24M | -30.27M | -26.21M |