|
Cash & Equivalents
|
0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.11M | 0.10M | 0.22M | 0.23M | 0.36M | 0.97M |
|
Short-term Investments
|
| | | 1.04M | 1.04M | 1.50M | 1.50M | | | | 0.81M | 1.06M | 0.67M |
|
Cash & Current Investments
|
0.02M | 0.01M | 0.00M | 1.04M | 1.04M | 1.51M | 1.51M | 0.11M | 0.10M | 0.22M | 1.04M | 1.42M | 1.64M |
|
Receivables - Net
|
| | | 37.84M | 48.55M | 60.41M | 72.69M | 2.67M | 2.11M | 2.35M | 3.21M | 3.09M | 4.04M |
|
Receivables - Other
|
| | | 1.79M | 0.34M | 0.21M | | 0.44M | 2.70M | 2.70M | 1.98M | 2.09M | 2.30M |
|
Receivables
|
| | | 39.63M | 48.89M | 60.62M | 72.69M | 3.11M | 4.81M | 5.05M | 5.19M | 5.17M | 6.33M |
|
Raw Materials
|
| | | 57.43M | | 39.97M | 36.20M | | | | | | |
|
Work In Process
|
| | | 57.43M | 44.58M | 1.67M | 1.87M | | | | | | |
|
Inventory
|
| | | 1.20M | 1.25M | 1.54M | 1.44M | 1.41M | 1.10M | 1.11M | 1.22M | 1.08M | 0.92M |
|
Prepaid Assets
|
0.00M | 18.22M | 37.44M | 0.01M | 108.99M | 4.94M | 7.28M | 2.47M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Current Assets
|
0.02M | 0.02M | 37.45M | 0.01M | 110.22M | 116.69M | 127.63M | 7.24M | 5.87M | 6.35M | 7.47M | 7.59M | 8.60M |
|
Buildings
|
| | | 17.39M | | 17.15M | 16.89M | | | | | | |
|
Construction in Progress
|
| | | 1.88M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 1.37M | | | | 0.01M | 0.09M | 0.07M | 0.05M | 0.03M | 0.33M |
|
Long-Term Investments
|
| | | 1.00M | | | | 1.50M | 1.50M | 3.00M | 3.00M | | |
|
Goodwill
|
| | | 56.39M | 56.39M | 56.39M | 56.39M | 8.48M | 8.48M | 8.48M | 8.41M | 8.41M | 8.41M |
|
Goodwill & Intangibles
|
| | | 56.39M | 56.39M | 56.39M | 56.39M | 8.48M | 8.48M | 8.48M | 8.41M | 8.41M | 8.41M |
|
Other Non-Current Assets
|
| 18.22M | 1.00M | 0.12M | 89.79M | 88.52M | | 5.00M | | | | | |
|
Non-Current Assets
|
| 18.22M | 1.00M | 1.00M | 89.79M | 88.52M | 88.61M | 9.99M | 10.64M | 10.71M | 10.64M | 10.71M | 11.38M |
|
Assets
|
0.02M | 18.24M | 38.45M | 1.01M | 200.02M | 205.20M | 216.24M | 17.23M | 16.50M | 17.06M | 18.11M | 18.30M | 19.97M |
|
Accounts Payables
|
0.01M | 16.53M | 33.14M | 0.03M | 38.92M | 43.30M | 50.19M | 0.86M | 0.89M | 1.12M | 2.12M | 1.69M | 1.04M |
|
Notes Payables
|
0.05M | 0.05M | | 18.22M | | 18.91M | 19.06M | | 4.93M | 5.75M | 5.78M | 9.00M | |
|
Payables
|
0.06M | 16.58M | 33.14M | 18.25M | 38.92M | 62.21M | 69.25M | 0.86M | 5.83M | 6.88M | 7.89M | 10.69M | 1.04M |
|
Accumulated Expenses
|
| | | 1.21M | 0.05M | 2.29M | 1.21M | | | 0.24M | 0.14M | 1.26M | 0.13M |
|
Other Accumulated Expenses
|
| | 0.09M | 0.08M | 102.87M | 81.44M | 81.05M | 6.34M | 0.45M | 0.55M | 0.80M | 1.98M | 1.43M |
|
Short term Debt
|
0.03M | 0.03M | | | | | | 0.86M | 2.33M | 2.63M | 2.58M | 2.54M | 2.15M |
|
Current Leases
|
| | | | | 0.84M | 0.33M | | 0.07M | 0.07M | 0.08M | 0.08M | 0.14M |
|
Current Taxes
|
| | | | | | | | | 0.08M | 0.20M | 0.23M | |
|
Total Current Liabilities
|
0.39M | 16.64M | 33.23M | 0.11M | 141.79M | 143.65M | 150.30M | 7.19M | 8.71M | 10.12M | 11.36M | 12.62M | 15.77M |
|
Non-Current Debt
|
0.30M | | | 12.38M | | 10.76M | 10.77M | | 5.82M | | | | |
|
Convertible Debt
|
| | 1.10M | 1.10M | 1.30M | 2.07M | 2.34M | 2.52M | | | | | |
|
Minority Interest
|
| | | 23.64M | 24.66M | 26.94M | | 10.00M | 0.54M | 0.73M | 1.05M | 1.20M | 2.08M |
|
Operating Leases
|
| | | 13.70M | | 13.58M | 12.19M | | 0.14M | 0.16M | 0.13M | 0.19M | 0.36M |
|
Other Non-Current Liabilities
|
| | | 28.03M | 28.01M | 2.23M | 2.23M | 5.05M | | 4.82M | 4.62M | 4.60M | 2.33M |
|
Total Non-Current Liabilities
|
| | 1.10M | 1.10M | 29.31M | 28.64M | 27.53M | 7.57M | 5.96M | 4.98M | 4.75M | 4.71M | 2.55M |
|
Total Liabilities
|
0.39M | 16.64M | 34.33M | 1.21M | 171.11M | 172.29M | 177.83M | 14.77M | 14.68M | 15.11M | 16.11M | 17.34M | 18.31M |
|
Total Debt
|
0.33M | 0.03M | | 12.38M | | 10.76M | 10.77M | 0.86M | 8.15M | 2.63M | 2.58M | 2.54M | 2.15M |
|
Common Equity
|
-0.38M | -0.79M | 4.12M | -0.19M | -0.28M | -0.42M | 1.28M | 2.99M | 1.83M | 1.95M | 2.00M | 1.53M | 1.66M |
|
Shareholder's Equity
|
-0.38M | -0.79M | 4.12M | -0.19M | -0.28M | -0.42M | 1.28M | 2.99M | 1.83M | 1.95M | 2.00M | 1.53M | 1.66M |
|
Liabilities and Shareholders Equity
|
0.02M | 18.24M | 38.45M | 1.01M | 200.02M | 205.20M | 216.24M | 17.23M | 16.50M | 17.06M | 18.11M | 18.30M | 19.97M |
|
Retained Earnings
|
-12.93M | -10.99M | -10.99M | -12.47M | -8.42M | -5.80M | -5.76M | -16.43M | -16.32M | -16.79M | -17.23M | -18.63M | -19.09M |
|
Preferred Shares
|
| | | | | | | | | 20.00 | 20.00 | 20.00 | 20.00 |
|
Treasury Shares
|
| | | | | | | | | | 0.48M | | |