|
Assets
|
| 45.70M | 26.98M | 26.57M | 16.54M | 10.83M | 48.99M | 67.28M | 116.33M | 95.94M | 136.97M | 181.04M | 419.27M | 590.97M | 378.27M | 277.08M |
|
Cash & Equivalents
|
0.82M | 3.28M | 4.00M | 1.52M | 1.38M | 0.35M | 1.36M | 2.22M | 3.39M | 5.90M | 3.10M | 10.50M | 100.81M | 11.01M | 7.11M | 3.40M |
|
Short-term Investments
|
| 38.72M | 20.57M | 20.83M | 12.72M | 6.53M | 26.90M | 43.11M | 80.36M | 54.64M | 57.70M | 124.45M | 56.46M | 183.91M | 164.74M | 86.73M |
|
Cash & Current Investments
|
0.82M | 41.99M | 24.57M | 22.35M | 14.10M | 6.89M | 28.26M | 45.33M | 83.75M | 60.54M | 60.80M | 134.95M | 157.27M | 194.92M | 171.85M | 90.13M |
|
Receivables - Net
|
| 1.48M | 0.88M | 1.93M | 0.38M | 0.39M | 6.52M | 12.04M | 17.14M | 22.82M | 35.19M | 3.84M | 38.16M | 213.22M | 8.10M | 7.74M |
|
Receivables - Other
|
| | 0.86M | 1.49M | 0.31M | 0.32M | 0.17M | 0.10M | 0.07M | 0.16M | 0.11M | 0.07M | 1.65M | 12.97M | 1.37M | 0.80M |
|
Receivables
|
| 1.48M | 1.74M | 3.42M | 0.69M | 0.72M | 6.69M | 12.14M | 17.21M | 22.98M | 35.30M | 3.91M | 39.80M | 226.19M | 9.47M | 8.54M |
|
Raw Materials
|
| | | | | | 0.09M | 0.10M | 0.08M | 0.08M | 0.09M | 0.11M | | | | |
|
Work In Process
|
| | | | | | 0.16M | 0.85M | | | 0.34M | 0.46M | | | | |
|
Finished Goods
|
| | | | | 0.57M | 0.22M | 0.17M | 0.36M | 0.01M | 0.72M | 0.78M | | | | |
|
Inventory
|
| | | | | 0.57M | 0.47M | 1.13M | 0.44M | 0.09M | 1.15M | 1.35M | | | | |
|
Prepaid Assets
|
| 0.28M | 0.50M | 0.42M | 0.25M | 1.20M | 1.89M | 1.77M | 7.04M | 6.46M | 6.62M | 10.46M | 8.22M | 6.30M | 8.58M | 7.17M |
|
Current Assets
|
| 43.75M | 25.95M | 24.70M | 14.82M | 9.04M | 37.15M | 60.26M | 108.37M | 89.87M | 103.75M | 151.28M | 247.96M | 443.24M | 217.90M | 134.12M |
|
Property, Plant & Equipment (Net)
|
| 1.62M | 0.74M | 1.04M | 0.94M | 0.78M | 0.95M | 1.18M | 2.12M | 3.85M | 3.83M | 2.55M | 1.73M | 1.49M | 1.95M | 2.68M |
|
Long-Term Investments
|
| | | | | | 10.68M | 5.83M | 5.83M | 1.15M | | | | | | |
|
Other Non-Current Assets
|
| 0.19M | 0.19M | 0.68M | 0.68M | 0.68M | 0.22M | 5.83M | 5.83M | 1.15M | 1.16M | 2.04M | 1.05M | 1.05M | 1.05M | 1.05M |
|
Non-Current Assets
|
| 1.95M | 1.03M | 1.88M | 1.72M | 1.79M | 11.85M | 7.02M | 7.96M | 6.07M | 33.22M | 29.76M | 171.31M | 147.73M | 160.37M | 142.96M |
|
Accounts Payables
|
| 2.40M | 2.00M | 2.63M | 2.33M | 4.92M | 6.43M | 2.52M | 6.69M | 6.28M | 5.33M | 4.20M | 13.40M | 5.99M | 7.71M | 5.91M |
|
Notes Payables
|
| 0.40M | 5.89M | | | | | | | | | | | | | |
|
Payables
|
| 2.79M | 7.90M | 2.63M | 2.33M | 4.92M | 6.43M | 2.52M | 6.69M | 6.28M | 5.33M | 4.20M | 13.40M | 5.99M | 7.71M | 5.91M |
|
Accumulated Expenses
|
| 4.57M | 5.34M | 4.76M | 3.94M | 7.07M | 9.75M | 13.35M | 19.13M | 30.19M | 46.63M | 28.75M | 33.13M | 30.55M | 31.87M | 26.00M |
|
Other Accumulated Expenses
|
| | 0.72M | 0.69M | | | | | | 1.22M | 0.87M | 0.81M | 1.68M | 30.55M | 0.32M | 0.43M |
|
Short term Debt
|
| | 5.89M | | 5.60M | 6.33M | 0.07M | 0.20M | 0.49M | 0.89M | | | | 94.38M | | 21.00M |
|
Current Leases
|
| | | | | | | | | 0.89M | 3.50M | 3.78M | 5.25M | 4.31M | 5.16M | 5.97M |
|
Current Taxes
|
| | | | | | | | | | | | 0.34M | 4.87M | | |
|
Current Deferred Revenue
|
| 8.01M | 2.00M | 0.97M | | | | 0.10M | | | | | | | | |
|
Total Current Liabilities
|
| 15.37M | 18.98M | 8.36M | 11.87M | 18.32M | 16.25M | 16.07M | 26.31M | 37.36M | 55.46M | 36.74M | 51.79M | 136.38M | 53.32M | 79.53M |
|
Capital Leases
|
| | | | | | | | 0.81M | 1.58M | | | | | | |
|
Non-Current Debt
|
| 9.86M | 13.55M | 20.10M | 14.90M | 26.12M | 49.77M | 79.51M | 83.31M | 148.98M | 158.21M | 236.29M | 313.46M | 220.91M | 213.16M | 97.18M |
|
Non-Current Deffered Revenue
|
| | | 4.64M | 8.15M | 9.05M | 9.21M | 9.14M | 8.72M | 8.18M | | | | | | |
|
Operating Leases
|
| | | | | | | | | 1.58M | 35.82M | 32.55M | 34.38M | 22.43M | 18.14M | 13.47M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 1.11M | 0.44M | 116.55M | 195.61M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | 394.37M | 504.84M | 286.70M | 264.08M |
|
Total Liabilities
|
-43.15M | 25.23M | 32.54M | 33.11M | 34.92M | 53.49M | 75.23M | 104.72M | 639.70M | 196.09M | 245.99M | 301.79M | 395.49M | 505.29M | 403.25M | 459.69M |
|
Total Debt
|
| 9.86M | 19.45M | 20.10M | 20.50M | 32.45M | 49.84M | 79.71M | 83.80M | 149.87M | 158.21M | 236.29M | 313.46M | 315.29M | 213.16M | 118.18M |
|
Common Equity
|
43.15M | 20.47M | -5.55M | -6.53M | -18.38M | -42.65M | -26.23M | -37.45M | -523.37M | -100.16M | -109.02M | -120.75M | 23.78M | 85.68M | -24.98M | -182.61M |
|
Shareholder's Equity
|
43.15M | 20.47M | -5.55M | -6.53M | -18.38M | -42.65M | -26.23M | -37.45M | -523.37M | -100.16M | -109.02M | -120.75M | 23.78M | 85.68M | -24.98M | -182.61M |
|
Liabilities and Shareholders Equity
|
| 45.70M | 26.98M | 26.57M | 16.54M | 10.83M | 48.99M | 67.28M | 116.33M | 95.94M | 136.97M | 181.04M | 419.27M | 590.97M | 378.27M | 277.08M |
|
Retained Earnings
|
| -147.59M | -176.13M | -214.58M | -254.37M | -328.05M | -403.14M | -469.89M | -523.37M | -650.12M | -734.61M | -872.67M | -683.13M | -635.72M | -753.53M | -910.35M |
|
Treasury Shares
|
0.03M | | | | | | | | | | | | 0.22M | 0.10M | | |