|
Cash & Equivalents
|
0.05M | 0.46M | 1.13M | 2.15M | 26.06M | 40.82M | 29.78M | 15.02M | 29.96M |
|
Short-term Investments
|
| | | | | | | 0.04M | 0.04M |
|
Cash & Current Investments
|
0.05M | 0.46M | 1.13M | 2.15M | 26.06M | 40.82M | 29.78M | 15.06M | 30.00M |
|
Receivables - Net
|
0.00M | 0.03M | 0.03M | 0.02M | 0.05M | 1.21M | 0.10M | 3.43M | 5.22M |
|
Receivables - Other
|
| 0.01M | 0.04M | | | | 0.03M | 0.82M | 0.21M |
|
Receivables
|
0.00M | 0.04M | 0.07M | 0.02M | 0.05M | 1.21M | 0.13M | 4.25M | 5.43M |
|
Raw Materials
|
| | 0.31M | 0.37M | | | 2.04M | 1.50M | 4.35M |
|
Work In Process
|
| | | | | | 0.09M | 0.78M | 0.31M |
|
Finished Goods
|
| | 0.04M | 0.06M | | | 0.14M | 0.00M | 5.38M |
|
Inventory
|
0.00M | 0.17M | 0.35M | 0.43M | 1.15M | 1.18M | 2.17M | 2.19M | 9.82M |
|
Prepaid Assets
|
| 0.04M | 0.53M | 0.70M | 0.63M | 1.45M | 1.75M | 2.97M | 2.48M |
|
Current Assets
|
| 0.70M | 2.04M | 3.30M | 27.89M | 44.66M | 35.80M | 23.61M | 47.52M |
|
Construction in Progress
|
| | | | | 1.46M | 3.89M | | |
|
Property, Plant & Equipment (Net)
|
| 0.01M | 0.50M | 0.25M | 0.16M | 1.03M | 3.02M | 4.18M | 2.59M |
|
Long-Term Investments
|
| | | | | 0.50M | 1.50M | 0.03M | |
|
Goodwill
|
| | | | | 45.03M | 25.61M | 27.75M | 27.75M |
|
Intangibles
|
| | 0.05M | 0.33M | 0.40M | 26.59M | 33.94M | 40.59M | 40.66M |
|
Goodwill & Intangibles
|
| | 0.05M | 0.33M | 0.40M | 71.61M | 59.54M | 68.34M | 68.41M |
|
Long-Term Deferred Tax
|
| | 7.86M | 13.10M | 16.72M | 20.48M | | 68.90M | 77.50M |
|
Other Non-Current Assets
|
| 0.02M | 0.12M | 0.71M | 0.46M | 71.75M | 59.12M | 64.38M | 59.52M |
|
Non-Current Assets
|
| 0.01M | 0.62M | 0.96M | 0.62M | 72.78M | 62.14M | 68.56M | 62.10M |
|
Assets
|
0.01M | 0.72M | 2.66M | 4.26M | 28.51M | 117.44M | 97.95M | 92.16M | 109.62M |
|
Accounts Payables
|
0.01M | 0.80M | 1.11M | 2.76M | 2.83M | 2.41M | 3.27M | 5.18M | 5.66M |
|
Notes Payables
|
| 3.87M | 3.88M | 0.24M | 0.06M | | 15.85M | 25.69M | 1.27M |
|
Payables
|
0.01M | 4.66M | 4.99M | 3.00M | 2.89M | 2.41M | 19.12M | 30.87M | 6.93M |
|
Accumulated Expenses
|
| 0.88M | 2.19M | 0.44M | 0.04M | | 3.09M | 0.03M | 0.02M |
|
Other Accumulated Expenses
|
| | | 0.07M | 0.07M | 0.04M | 0.36M | 0.52M | 6.08M |
|
Short term Debt
|
| 0.17M | 10.06M | 10.11M | | | | 25.69M | 31.95M |
|
Current Leases
|
| | | 0.49M | 0.06M | 0.55M | 0.58M | 0.69M | 1.12M |
|
Current Deferred Revenue
|
| | | 0.38M | 0.17M | 0.51M | 0.06M | 0.28M | 0.33M |
|
Total Current Liabilities
|
| 5.86M | 17.25M | 16.06M | 12.49M | 4.62M | 22.73M | 35.94M | 50.58M |
|
Non-Current Debt
|
| 2.78M | 0.30M | 0.54M | 0.91M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Convertible Debt
|
| | | | | | 14.20M | 2.81M | 15.57M |
|
Minority Interest
|
| | | | | | | 11.92M | 19.36M |
|
Non-Current Deferred Tax Liability
|
| | | 13.10M | 16.66M | 14.53M | 1.40M | | |
|
Operating Leases
|
| | | 0.54M | 0.06M | 0.24M | 2.46M | 5.80M | 4.96M |
|
Other Non-Current Liabilities
|
| 0.17M | 2.19M | 0.04M | 0.04M | 0.04M | 0.04M | 2.75M | 0.08M |
|
Total Non-Current Liabilities
|
| 2.78M | 0.30M | 0.63M | 0.94M | 0.58M | 17.00M | 11.17M | 23.10M |
|
Total Liabilities
|
0.06M | 8.64M | 17.55M | 16.69M | 13.43M | 5.21M | 39.72M | 47.11M | 73.68M |
|
Total Debt
|
| 2.94M | 10.36M | 10.65M | 0.91M | 0.30M | 0.30M | 25.99M | 32.25M |
|
Common Equity
|
-4.91M | -7.92M | -14.88M | -12.43M | 15.08M | 112.23M | 58.22M | 33.14M | 16.58M |
|
Shareholder's Equity
|
-4.91M | -7.92M | -14.88M | -12.43M | 15.08M | 112.23M | 58.22M | 33.14M | 16.58M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.72M | 2.66M | 4.26M | 28.51M | 117.44M | 97.95M | 92.16M | 109.62M |
|
Retained Earnings
|
-0.06M | -20.28M | -32.38M | -51.77M | -65.25M | -80.27M | -153.52M | -198.36M | -236.37M |
|
Preferred Shares
|
| | | | | | | | 41.31 |
|
Treasury Shares
|
| -8.00M | | | | | | 0.55M | 26.49M |