|
Assets
|
| 216.41M | 404.91M | 438.88M |
|
Cash & Equivalents
|
28.83M | 40.95M | 0.04M | 0.05M |
|
Short-term Investments
|
| 18.00M | 78.00M | 48.00M |
|
Cash & Current Investments
|
28.83M | 58.95M | 78.04M | 48.05M |
|
Receivables - Net
|
| 7.58M | 9.92M | 9.19M |
|
Receivables - Other
|
| | 0.54M | |
|
Receivables
|
| 7.58M | 10.45M | 9.19M |
|
Raw Materials
|
| 27.31M | 26.70M | 30.85M |
|
Finished Goods
|
| 42.92M | 57.40M | 68.96M |
|
Inventory
|
| 70.23M | 84.11M | 99.81M |
|
Prepaid Assets
|
| 9.17M | 14.14M | 14.15M |
|
Current Assets
|
| 145.93M | 223.81M | 223.37M |
|
Property, Plant & Equipment (Net)
|
| 9.47M | 9.24M | 9.82M |
|
Long-Term Investments
|
| | 0.05M | 0.07M |
|
Goodwill
|
16.24M | 16.24M | 64.90M | 64.90M |
|
Intangibles
|
| 26.80M | 36.00M | 36.46M |
|
Goodwill & Intangibles
|
16.24M | 43.04M | 100.91M | 101.36M |
|
Long-Term Deferred Tax
|
| 2.33M | 3.92M | 8.79M |
|
Other Non-Current Assets
|
| 2.36M | 2.96M | 3.15M |
|
Non-Current Assets
|
| 70.47M | 181.09M | 215.51M |
|
Accounts Payables
|
| 44.81M | 56.19M | 79.13M |
|
Notes Payables
|
| -0.36M | -4.31M | |
|
Payables
|
| 44.45M | 51.87M | 79.13M |
|
Accumulated Expenses
|
| 19.37M | 6.39M | 10.72M |
|
Other Accumulated Expenses
|
| 0.60M | 0.04M | 0.07M |
|
Short term Debt
|
| 3.92M | | |
|
Current Leases
|
| 3.89M | 3.80M | 7.11M |
|
Current Deferred Revenue
|
| 4.49M | 13.92M | 18.95M |
|
Total Current Liabilities
|
| 90.41M | 109.31M | 124.80M |
|
Preferred Stock Liabilities
|
| 12.28M | | |
|
Operating Leases
|
| 8.08M | 8.71M | 15.60M |
|
Other Non-Current Liabilities
|
| 6.30M | 3.77M | 16.17M |
|
Total Non-Current Liabilities
|
| 99.13M | 118.02M | 140.41M |
|
Total Liabilities
|
-68.65M | 105.43M | 121.80M | 156.58M |
|
Total Debt
|
| 3.92M | | |
|
Common Equity
|
68.65M | 98.70M | 283.11M | 282.30M |
|
Shareholder's Equity
|
68.65M | 98.70M | 283.11M | 282.30M |
|
Liabilities and Shareholders Equity
|
| 216.41M | 404.91M | 438.88M |
|
Retained Earnings
|
| 43.24M | 101.78M | 203.27M |
|
Treasury Shares
|
| 0.32M | 1.20M | 1.27M |