|
Assets
|
165.53M | 259.12M | 234.91M | 244.22M | 226.59M | 222.06M | 230.53M | 213.33M |
|
Cash & Equivalents
|
81.70M | 108.42M | 60.04M | 85.29M | 63.13M | 76.20M | 84.58M | 69.22M |
|
Short-term Investments
|
| 57.00M | 51.61M | 8.85M | 18.98M | 4.87M | 11.35M | 31.75M |
|
Cash & Current Investments
|
81.70M | 165.42M | 111.64M | 94.14M | 82.11M | 81.07M | 95.94M | 100.97M |
|
Receivables - Net
|
9.67M | 20.77M | 28.90M | 26.54M | 32.53M | 40.35M | 48.72M | 32.37M |
|
Receivables - Other
|
| 1.18M | | | | | | |
|
Receivables
|
9.67M | 21.95M | 28.90M | 26.54M | 32.53M | 40.35M | 48.72M | 32.37M |
|
Raw Materials
|
| | | 1.43M | 4.57M | 1.68M | 5.69M | 7.18M |
|
Work In Process
|
| | | 1.26M | 1.39M | 2.66M | 0.82M | 0.76M |
|
Finished Goods
|
| | | 0.77M | 1.16M | 0.19M | 0.57M | 0.78M |
|
Inventory
|
2.03M | 2.62M | 3.17M | 3.45M | 7.11M | 4.53M | 7.08M | 8.72M |
|
Prepaid Assets
|
13.00M | 12.40M | 13.26M | 11.26M | 8.98M | 5.90M | 4.42M | 5.87M |
|
Current Assets
|
106.39M | 203.00M | 166.30M | 146.14M | 140.02M | 134.28M | 156.19M | 147.66M |
|
Property, Plant & Equipment (Net)
|
4.47M | 3.96M | 3.30M | 2.48M | 1.76M | 1.15M | 0.85M | 0.52M |
|
Goodwill & Intangibles
|
48.35M | 44.41M | 40.46M | 74.14M | 66.12M | 70.61M | 60.87M | 51.13M |
|
Long-Term Deferred Tax
|
| | | | | | | 7.08M |
|
Other Non-Current Assets
|
4.32M | 4.32M | 13.20M | 12.20M | 12.20M | 2.60M | 2.73M | 2.10M |
|
Non-Current Assets
|
59.13M | 56.12M | 68.61M | 98.08M | 86.56M | 87.78M | 74.34M | 65.67M |
|
Accounts Payables
|
27.69M | 20.68M | 19.18M | 12.08M | 11.17M | 6.44M | 6.89M | 5.51M |
|
Payables
|
27.69M | 20.68M | 19.18M | 12.08M | 11.17M | 6.44M | 6.89M | 5.51M |
|
Accumulated Expenses
|
30.65M | 46.43M | 69.03M | 61.33M | 92.58M | 53.03M | 52.72M | 36.90M |
|
Other Accumulated Expenses
|
5.31M | 1.40M | 1.12M | 0.44M | 0.63M | 0.21M | 0.51M | 0.11M |
|
Short term Debt
|
| | | 14.29M | | | 34.00M | 45.33M |
|
Current Leases
|
| | 2.62M | 3.09M | 3.57M | 4.14M | 4.80M | 5.54M |
|
Total Current Liabilities
|
58.34M | 67.11M | 90.84M | 114.25M | 109.59M | 77.48M | 99.38M | 96.11M |
|
Non-Current Debt
|
| | 94.96M | 84.03M | 97.09M | 98.31M | 65.66M | 21.72M |
|
Non-Current Deffered Revenue
|
5.41M | 5.82M | | | | | | |
|
Operating Leases
|
| | 22.64M | 19.55M | 15.97M | 11.83M | 7.03M | 1.49M |
|
Other Non-Current Liabilities
|
| | | 25.96M | 0.92M | 7.39M | 0.12M | 0.12M |
|
Total Non-Current Liabilities
|
| | | 224.21M | 228.12M | 193.06M | 176.97M | 121.09M |
|
Total Liabilities
|
112.22M | 224.82M | 217.44M | 250.17M | 229.03M | 200.45M | 177.09M | 121.21M |
|
Total Debt
|
| | 94.96M | 98.31M | 97.09M | 98.31M | 99.66M | 67.05M |
|
Common Equity
|
53.30M | 34.31M | 17.46M | -5.95M | -2.45M | 21.61M | 53.44M | 92.12M |
|
Shareholder's Equity
|
53.30M | 34.31M | 17.46M | -5.95M | -2.45M | 21.61M | 53.44M | 92.12M |
|
Liabilities and Shareholders Equity
|
165.53M | 259.12M | 234.91M | 244.22M | 226.59M | 222.06M | 230.53M | 213.33M |
|
Retained Earnings
|
-1088.47M | -1202.04M | -1277.64M | -1337.63M | -1366.76M | -1366.76M | -1345.16M | -1314.89M |
|
Treasury Shares
|
1.64M | 1.84M | 1.99M | 1.85M | 1.40M | 1.50M | 1.62M | 1.29M |