|
Cash & Equivalents
|
81.27M | 35.90M | 27.00M | 52.03M | 86.40M | 54.77M | 76.37M | 63.28M | 51.16M | 37.81M | 17.79M | 18.27M | 38.98M | 17.11M | 23.63M | 19.76M |
|
Short-term Investments
|
| | | | | | | | | | | 20.28M | | 5.07M | 20.93M | 15.07M |
|
Cash & Current Investments
|
81.27M | 35.90M | 27.00M | 52.03M | 86.40M | 54.77M | 76.37M | 63.28M | 51.16M | 37.81M | 17.79M | 38.55M | 38.98M | 22.18M | 44.56M | 34.83M |
|
Receivables - Net
|
2.14M | 7.01M | 1.37M | 1.41M | 2.09M | 1.88M | | 0.69M | 1.72M | 4.73M | 4.70M | 2.00M | 3.44M | 4.59M | 5.27M | 2.91M |
|
Receivables - Other
|
| 2.23M | 3.84M | 3.69M | 1.46M | | | | | | 0.03M | | | | | |
|
Receivables
|
2.14M | 9.24M | 5.21M | 5.10M | 3.55M | 1.88M | | 0.69M | 1.72M | 4.73M | 4.73M | 2.00M | 3.44M | 4.59M | 5.27M | 2.91M |
|
Raw Materials
|
| | 0.28M | | | | | | | 3.79M | 3.61M | 3.35M | 3.17M | 3.51M | 4.18M | 4.55M |
|
Work In Process
|
| | | | | | | | | | 0.55M | 2.89M | 3.26M | 2.68M | 9.05M | 11.24M |
|
Finished Goods
|
| | | | | | | | | 4.78M | 4.00M | 6.85M | 11.53M | 10.62M | 5.81M | 5.45M |
|
Inventory
|
| 1.19M | 0.28M | 4.04M | 7.96M | 3.45M | 5.77M | 5.25M | 7.83M | 8.57M | 8.15M | 13.08M | 17.95M | 16.80M | 19.05M | 21.24M |
|
Prepaid Assets
|
0.02M | | | | | 2.20M | 1.67M | 2.65M | 1.93M | 1.88M | 1.83M | 2.10M | 1.28M | 1.31M | 1.05M | 1.10M |
|
Current Assets
|
83.41M | 46.33M | 32.49M | 61.17M | 97.90M | 65.52M | 85.88M | 71.87M | 62.65M | 52.98M | 32.48M | 55.72M | 61.67M | 44.88M | 69.93M | 60.08M |
|
Buildings
|
5.67M | 11.22M | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
14.54M | 17.45M | 18.27M | 16.31M | 13.71M | 11.28M | 9.74M | 8.70M | 7.68M | 6.39M | 5.27M | 4.84M | 4.96M | 4.55M | 4.97M | 4.59M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 3.09M | 2.86M |
|
Other Non-Current Assets
|
0.72M | 0.94M | 1.04M | 1.25M | 1.58M | 5.10M | 2.07M | 1.68M | 1.89M | 1.76M | 1.96M | 1.80M | 2.08M | 1.27M | 0.53M | 0.46M |
|
Non-Current Assets
|
15.26M | 18.40M | 19.31M | 17.56M | 15.43M | 12.84M | 11.37M | 10.38M | 9.56M | 8.15M | 12.91M | 12.21M | 12.00M | 10.91M | 14.50M | 13.34M |
|
Assets
|
98.67M | 64.73M | 51.80M | 78.73M | 113.33M | 78.36M | 97.25M | 82.25M | 72.21M | 61.13M | 45.39M | 67.93M | 73.67M | 55.79M | 84.43M | 73.42M |
|
Accounts Payables
|
13.56M | 8.07M | 7.54M | 11.05M | 12.07M | 6.80M | 5.53M | 7.50M | 9.31M | 10.27M | 11.90M | 13.93M | 16.43M | 12.27M | 4.32M | 4.53M |
|
Notes Payables
|
| | | | | | | | | | 4.30M | 4.09M | | | | |
|
Payables
|
13.56M | 8.07M | 7.54M | 11.05M | 12.07M | 6.80M | 5.53M | 7.50M | 9.31M | 10.27M | 16.21M | 18.01M | 16.43M | 12.27M | 4.32M | 4.53M |
|
Accumulated Expenses
|
| | 2.33M | 2.03M | 1.78M | 3.11M | 1.57M | 3.58M | 4.80M | 6.37M | | | | | 9.01M | 9.57M |
|
Short term Debt
|
| | | | | | | 53.87M | 5.92M | | | 54.43M | | | 20.25M | |
|
Current Leases
|
| | | | | | | | | | 1.14M | 1.42M | 1.21M | 1.12M | 1.41M | 1.50M |
|
Current Taxes
|
| | | | | | | | | | | | | | 2.88M | 3.48M |
|
Current Deferred Revenue
|
60.05M | 4.56M | 6.12M | 9.44M | 9.37M | 0.89M | 0.50M | 0.84M | 25.02M | 9.87M | 16.34M | 5.39M | 8.55M | 13.18M | | |
|
Total Current Liabilities
|
21.53M | 18.90M | 18.69M | 25.75M | 26.70M | 64.35M | 11.23M | 66.21M | 22.75M | 25.35M | 40.17M | 86.47M | 33.18M | 32.43M | 45.53M | 25.62M |
|
Non-Current Debt
|
| | 6.57M | 5.42M | 2.37M | | 4.30M | 4.30M | | | | | | | | |
|
Convertible Debt
|
| | | | 67.05M | 67.35M | 67.80M | 19.34M | 46.27M | 47.97M | 50.96M | | 27.89M | 28.19M | 20.42M | |
|
Non-Current Deffered Revenue
|
| 55.49M | 50.92M | 48.89M | 41.80M | | 0.74M | | 25.02M | 33.03M | 16.98M | 1.72M | 11.79M | | | |
|
Pension
|
1.21M | 1.66M | 1.70M | 2.02M | 2.37M | 2.25M | 2.30M | 2.35M | 2.59M | 2.37M | 2.56M | 2.26M | 2.47M | 1.64M | 0.71M | 0.56M |
|
Liabilities from Discontinued Operations
|
| | | | | 52.83M | 1.57M | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 5.70M | 4.47M | 4.38M | 4.17M | 4.62M | 4.03M |
|
Other Non-Current Liabilities
|
61.26M | 57.15M | 6.57M | | | | | 4.30M | 5.05M | 5.29M | 0.51M | 0.05M | | | | |
|
Total Non-Current Liabilities
|
21.53M | 57.15M | 59.19M | 56.33M | 113.58M | 69.60M | 75.14M | 25.99M | 78.92M | 88.66M | 75.54M | 8.50M | 46.52M | 34.00M | 5.33M | 4.58M |
|
Total Liabilities
|
82.79M | 76.05M | 77.88M | 82.08M | 140.28M | 133.96M | 86.38M | 92.20M | 101.67M | 114.01M | 115.71M | 94.97M | 79.70M | 66.43M | 50.87M | 30.21M |
|
Total Debt
|
| | 6.57M | 5.42M | 2.37M | | 4.30M | 58.17M | 5.92M | | | 54.43M | | | 20.25M | |
|
Common Equity
|
15.88M | -11.32M | -26.08M | -3.36M | -26.95M | -55.60M | 10.87M | -9.96M | -29.46M | -52.88M | -70.32M | -27.04M | -6.04M | -10.64M | 33.57M | 43.21M |
|
Shareholder's Equity
|
15.88M | -11.32M | -26.08M | -3.36M | -26.95M | -55.60M | 10.87M | -9.96M | -29.46M | -52.88M | -70.32M | -27.04M | -6.04M | -10.64M | 33.57M | 43.21M |
|
Liabilities and Shareholders Equity
|
98.67M | 64.73M | 51.80M | 78.73M | 113.33M | 78.36M | 97.25M | 82.25M | 72.21M | 61.13M | 45.39M | 67.93M | 73.67M | 55.79M | 84.43M | 73.42M |
|
Retained Earnings
|
-106.45M | -135.45M | -171.98M | -183.59M | -211.38M | -241.33M | -183.29M | -212.66M | -296.10M | -322.55M | -340.83M | -347.35M | -374.93M | -389.86M | -381.55M | -378.39M |
|
Treasury Shares
|
| | | 1.39M | 0.97M | 0.39M | 0.13M | | | | | 0.62M | 0.46M | 0.29M | 1.17M | 0.86M |