|
Accumulated Depreciation
|
| 1.68M | 2.22M | 2.94M | 3.82M | 5.34M | 7.63M | 10.02M | 12.79M | 15.21M | 17.28M | 20.26M | 23.63M |
|
Assets
|
| 19.15M | 78.19M | 110.31M | 74.94M | 55.43M | 73.04M | 78.74M | 261.86M | 204.89M | 149.29M | 252.06M | 457.94M |
|
Cash & Equivalents
|
23.85M | 17.50M | 37.39M | 30.78M | 32.94M | 41.54M | 54.06M | 54.44M | 228.06M | 164.16M | 102.30M | 195.81M | 392.10M |
|
Receivables - Net
|
| 0.25M | 0.33M | 0.19M | 0.25M | 0.23M | 0.20M | 2.55M | 12.25M | 21.14M | 21.32M | 26.18M | 32.39M |
|
Receivables - Other
|
| 0.02M | | | | | | | | | | | |
|
Receivables
|
| 0.27M | 0.33M | 0.19M | 0.25M | 0.23M | 0.20M | 2.55M | 12.25M | 21.14M | 21.32M | 26.18M | 32.39M |
|
Raw Materials
|
| | 0.10M | 0.07M | 0.06M | 0.07M | 0.11M | 0.22M | 0.38M | 0.39M | 0.31M | 0.30M | 0.21M |
|
Work In Process
|
| | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.15M | 0.23M | 0.60M | 0.90M | 1.01M | 1.49M |
|
Finished Goods
|
| | 0.01M | 0.02M | 0.01M | 0.02M | 0.07M | 0.59M | 0.58M | 0.26M | 0.77M | 0.99M | 1.34M |
|
Inventory
|
| | 0.13M | 0.13M | 0.11M | 0.12M | 0.22M | 0.95M | 1.20M | 1.25M | 1.97M | 2.31M | 3.04M |
|
Prepaid Assets
|
| 0.24M | 0.89M | 1.59M | 1.39M | 1.45M | 1.71M | 2.23M | 4.65M | 4.75M | 4.03M | 7.79M | 13.46M |
|
Current Assets
|
| 18.01M | 76.18M | 106.98M | 69.90M | 43.34M | 56.19M | 60.17M | 246.16M | 191.30M | 129.63M | 232.24M | 440.99M |
|
Property, Plant & Equipment (Net)
|
| 0.90M | 1.78M | 3.10M | 3.31M | 10.48M | 10.24M | 10.15M | 8.10M | 6.96M | 9.86M | 11.74M | 9.39M |
|
Long-Term Deferred Tax
|
| 25.78M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.23M | 0.23M | 0.23M | 1.73M | 1.61M | 6.61M | 1.76M | 1.76M | 1.76M | 1.76M | 1.61M | 1.61M |
|
Non-Current Assets
|
| 1.13M | 2.01M | 3.32M | 5.04M | 12.09M | 16.85M | 18.57M | 15.70M | 13.59M | 19.66M | 19.82M | 16.95M |
|
Accounts Payables
|
| 0.55M | 1.32M | 1.96M | 2.12M | 3.57M | 2.96M | 3.27M | 2.71M | 4.59M | 5.12M | 4.39M | 4.18M |
|
Notes Payables
|
| 1.81M | 1.35M | | 1.55M | 5.54M | | | 8.29M | | | | |
|
Payables
|
| 2.35M | 2.67M | 1.96M | 3.67M | 9.12M | 2.96M | 3.27M | 11.00M | 4.59M | 5.12M | 4.39M | 4.18M |
|
Accumulated Expenses
|
| 0.74M | 3.02M | 3.38M | 4.63M | 4.31M | 6.19M | 7.63M | 14.31M | 20.12M | 24.10M | 28.67M | 35.12M |
|
Other Accumulated Expenses
|
| 0.10M | 0.39M | 0.51M | 0.59M | 0.36M | 0.60M | 0.56M | 0.94M | 1.10M | 1.23M | 1.52M | 2.06M |
|
Current Leases
|
| | | | | | | 1.13M | 1.36M | 1.62M | 1.60M | 1.59M | 1.93M |
|
Current Deferred Revenue
|
| 0.25M | 0.19M | 0.04M | | | | | | 13.00M | 13.96M | 14.39M | 14.13M |
|
Total Current Liabilities
|
| 3.34M | 5.87M | 5.38M | 8.30M | 13.43M | 9.16M | 12.03M | 26.66M | 26.34M | 31.39M | 34.90M | 41.35M |
|
Non-Current Debt
|
| 0.65M | 13.51M | 15.27M | 14.09M | 12.47M | 24.79M | 25.01M | 16.94M | 25.00M | 25.26M | 65.79M | 68.50M |
|
Convertible Debt
|
| | | | | | | 24.30M | 24.31M | 26.43M | 28.75M | 9.14M | |
|
Non-Current Deffered Revenue
|
| 0.03M | 0.11M | 0.07M | 0.54M | 3.39M | 3.22M | | 12.00M | 13.00M | 13.39M | 14.13M | 14.00M |
|
Preferred Stock Liabilities
|
| 74.34M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 8.90M | 7.55M | 5.92M | 8.68M | 6.88M | 5.34M |
|
Other Non-Current Liabilities
|
| 0.25M | | | | | 3.22M | 12.12M | 98.31M | 20.19M | 6.35M | 29.99M | 13.25M |
|
Total Non-Current Liabilities
|
| 4.02M | | | | | 33.95M | 70.25M | 87.45M | 96.70M | 107.56M | 130.94M | 129.34M |
|
Total Liabilities
|
46.61M | 4.27M | 19.50M | 20.72M | 22.93M | 29.28M | 37.17M | 82.37M | 185.77M | 116.89M | 113.91M | 160.93M | 142.59M |
|
Total Debt
|
| 0.65M | 13.51M | 15.27M | 14.09M | 12.47M | 24.79M | 25.01M | 16.94M | 25.00M | 25.26M | 65.79M | 68.50M |
|
Common Equity
|
-46.61M | -59.47M | 58.70M | 89.59M | 52.01M | 26.15M | 35.88M | -3.63M | 76.09M | 88.00M | 35.38M | 91.13M | 315.34M |
|
Shareholder's Equity
|
-46.61M | -59.47M | 58.70M | 89.59M | 52.01M | 26.15M | 35.88M | -3.63M | 76.09M | 88.00M | 35.38M | 91.13M | 315.34M |
|
Liabilities and Shareholders Equity
|
| 19.15M | 78.19M | 110.31M | 74.94M | 55.43M | 73.04M | 78.74M | 261.86M | 204.89M | 149.29M | 252.06M | 457.94M |
|
Retained Earnings
|
| -60.78M | -89.43M | -129.18M | -173.88M | -237.26M | -297.24M | -383.62M | -539.25M | -545.80M | -616.84M | -697.58M | -891.08M |
|
Preferred Shares
|
23.78M | 8.49M | | | | | | | | | | | |
|
Treasury Shares
|
| | 0.03M | | | | | | | | 1.09M | 1.63M | 3.39M |
|
Shares Outstanding
|
2.56M | 2.68M | 21.33M | 24.75M | 25.02M | 29.66M | 41.52M | 50.33M | 76.00M | 76.73M | 77.20M | 114.96M | 157.75M |