|
Cash & Equivalents
|
8.11M | 137.89M | 79.84M | 44.75M | 44.73M | 25.20M | 18.61M | 2.15M | 10.46M | 1.48M | 0.31M | 0.15M | 0.43M | 0.10M | 0.10M | 0.26M | 31.17M | 24.45M | 40.96M | 35.57M |
|
Short-term Investments
|
| | 35.93M | 62.26M | 44.55M | 38.21M | 30.00M | 10.00M | 10.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | |
|
Cash & Current Investments
|
8.11M | 137.89M | 115.77M | 107.01M | 89.28M | 63.42M | 48.61M | 12.15M | 20.46M | 1.49M | 0.31M | 0.16M | 0.43M | 0.10M | 0.10M | 0.27M | 31.17M | 24.45M | 40.96M | 35.57M |
|
Receivables - Net
|
0.05M | 9.23M | 15.13M | 11.87M | 7.22M | 9.99M | 13.21M | 4.56M | 5.67M | 5.69M | 1.35M | 3.72M | 2.62M | 2.72M | 2.83M | 2.95M | 0.03M | 0.38M | 1.57M | 2.67M |
|
Receivables - Other
|
0.98M | 0.14M | 0.09M | 0.69M | 0.81M | 1.24M | 1.61M | 0.60M | 0.42M | 0.37M | 0.43M | 0.06M | 0.90M | 0.90M | 0.06M | 0.90M | 0.17M | 0.07M | 0.28M | 0.00M |
|
Receivables
|
1.03M | 9.37M | 15.22M | 12.57M | 8.03M | 11.23M | 14.82M | 5.16M | 6.10M | 6.06M | 1.78M | 3.78M | 3.52M | 3.62M | 2.89M | 3.85M | 0.20M | 0.45M | 1.85M | 2.68M |
|
Inventory
|
5.17M | 8.50M | 9.36M | 10.11M | 21.44M | 39.93M | 41.87M | 41.79M | 53.82M | 52.42M | 51.16M | 47.57M | 9.85M | 35.83M | 34.93M | 33.85M | 0.50M | 0.76M | 2.29M | 5.12M |
|
Current Deferred Tax Assets
|
| | | | 0.35M | 0.49M | | 1.11M | | | | | | | | | | | | |
|
Prepaid Assets
|
0.36M | 2.52M | 3.07M | 3.88M | 2.45M | 6.45M | 5.92M | 4.60M | 1.51M | 2.99M | 2.15M | 2.14M | 1.89M | 1.03M | 0.66M | 0.41M | 0.40M | 1.37M | 1.59M | 1.07M |
|
Current Assets
|
18.64M | 158.14M | 143.34M | 132.87M | 86.74M | 147.62M | 118.41M | 63.69M | 44.89M | 25.67M | 22.55M | 21.20M | 24.01M | 20.68M | 20.71M | 20.77M | 34.69M | 27.18M | 46.37M | 43.89M |
|
Construction in Progress
|
| | | | 3.24M | 3.92M | 9.01M | 10.53M | 7.44M | 7.43M | 2.95M | 2.94M | 0.03M | 2.94M | 2.94M | 2.93M | | | | |
|
Property, Plant & Equipment (Net)
|
0.87M | 0.96M | 1.84M | 4.19M | 6.23M | 7.05M | 11.93M | 13.21M | 10.04M | 9.66M | 9.12M | 8.38M | 0.59M | 7.33M | 6.95M | 6.60M | 0.19M | | | |
|
Long-Term Investments
|
| | 14.36M | 13.09M | 22.25M | | | | | | | | | | | | | | | |
|
Goodwill
|
0.63M | 0.63M | 0.63M | 0.63M | 50.09M | 54.54M | 54.70M | 54.70M | 54.70M | | | | | | | | 9.71M | 9.71M | 9.71M | 9.71M |
|
Intangibles
|
1.92M | 1.78M | 1.78M | 1.78M | 14.95M | 17.41M | 15.20M | 15.20M | 17.41M | 15.20M | 15.20M | 15.20M | 15.20M | | | | 8.90M | 8.90M | 13.97M | 63.98M |
|
Goodwill & Intangibles
|
2.55M | 2.41M | 2.41M | 2.41M | 65.04M | 71.96M | 69.90M | 69.90M | 72.11M | 15.20M | 15.20M | 15.20M | 15.20M | | | | 18.61M | 18.61M | 23.69M | 73.69M |
|
Long-Term Deferred Tax
|
4.32M | | | | 16.49M | | | | 53.33M | | | | 53.64M | | | | | | | |
|
Other Non-Current Assets
|
0.09M | 0.08M | 0.89M | | 1.18M | 30.00M | 3.21M | 2.77M | 0.33M | 0.15M | 0.16M | 0.14M | 20.12M | 0.10M | 0.10M | 1.57M | 2.60M | 0.23M | 0.10M | 0.05M |
|
Non-Current Assets
|
3.20M | 3.35M | 20.12M | 26.43M | 95.31M | 116.86M | 52.81M | 46.35M | 24.79M | 24.96M | 22.89M | 21.86M | 21.26M | 19.97M | 18.67M | 18.18M | 19.33M | 18.45M | 23.10M | 71.26M |
|
Assets
|
21.84M | 161.49M | 163.46M | 159.30M | 182.05M | 264.48M | 171.21M | 110.05M | 69.69M | 50.63M | 45.44M | 43.06M | 45.27M | 40.65M | 39.39M | 38.95M | 54.02M | 45.62M | 69.47M | 115.15M |
|
Accounts Payables
|
6.55M | 13.04M | 18.82M | 13.37M | 28.76M | 30.11M | 27.46M | 20.50M | 20.54M | 21.13M | 21.86M | 22.16M | 8.26M | 12.78M | 12.04M | 12.03M | 4.09M | 3.62M | 3.03M | 7.54M |
|
Notes Payables
|
12.49M | | | | 0.26M | | | | | | | | 6.67M | 17.68M | 4.28M | 4.36M | 10.00M | 10.00M | 37.00M | 10.00M |
|
Payables
|
19.04M | 13.04M | 18.82M | 13.37M | 29.02M | 30.11M | 27.46M | 20.50M | 20.54M | 21.13M | 21.86M | 22.16M | 14.93M | 30.46M | 16.32M | 16.39M | 14.09M | 13.62M | 40.03M | 17.54M |
|
Accumulated Expenses
|
6.55M | | | 10.41M | 0.40M | 11.18M | | | 16.38M | 0.15M | 1.50M | 1.54M | 2.18M | | 1.31M | 1.28M | 1.11M | 0.93M | 0.49M | 0.65M |
|
Other Accumulated Expenses
|
0.31M | | | 0.28M | 0.05M | | 0.01M | 72.80M | 0.13M | 58.00M | 39.80M | | 0.11M | | | | 1.63M | 0.30M | 0.31M | 1.02M |
|
Short term Debt
|
7.14M | | | | 1.09M | 29.71M | 66.66M | 35.97M | 28.83M | 2.36M | 4.25M | 1.14M | 0.77M | 0.70M | 0.58M | 0.53M | 0.52M | 0.61M | 0.62M | 0.62M |
|
Current Leases
|
0.15M | | | 0.15M | 0.81M | 0.91M | 1.08M | 0.82M | 0.73M | 0.80M | 0.83M | 0.67M | 0.21M | 0.61M | 0.54M | 0.67M | 0.26M | | | |
|
Current Taxes
|
| | | | | | | | 5.95M | | 5.93M | 6.02M | 4.81M | | 4.85M | 4.82M | 0.00M | 0.00M | 0.01M | 0.03M |
|
Current Deferred Revenue
|
0.15M | 0.25M | 0.21M | 0.89M | 3.77M | 4.11M | 3.75M | 10.14M | 4.11M | 3.24M | 4.11M | 4.08M | 3.01M | 3.78M | 3.85M | 4.72M | 2.52M | | | |
|
Total Current Liabilities
|
27.03M | 14.16M | 19.89M | 23.01M | 43.59M | 41.17M | 40.53M | 72.83M | 70.60M | 39.88M | 39.82M | 41.37M | 41.25M | 26.72M | 25.15M | 27.80M | 24.68M | 18.21M | 17.54M | 22.06M |
|
Non-Current Debt
|
0.83M | 0.83M | 0.83M | 0.83M | 0.01M | 35.70M | 35.79M | 0.48M | 0.66M | 22.55M | 19.15M | 19.00M | 16.05M | 0.05M | 0.00M | 0.00M | 0.00M | | 3.00M | 8.00M |
|
Non-Current Deffered Revenue
|
| | | | | 0.06M | | | | | | | | | | | | | | |
|
Minority Interest
|
0.23M | 0.19M | 0.39M | 0.38M | 0.36M | 0.37M | 0.37M | 0.37M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 20.18M | | | | 9.24M | 2.86M | 2.24M | 2.16M |
|
Non-Current Deferred Tax Liability
|
| | | | 2.66M | 0.24M | 0.24M | 0.24M | 0.60M | | | | 0.42M | | | | | | | |
|
Operating Leases
|
| 0.05M | 0.55M | 0.48M | 0.70M | 0.69M | 1.91M | 1.74M | 1.59M | 2.50M | 2.53M | 2.22M | 0.33M | 1.24M | 1.50M | 1.76M | 0.26M | | | |
|
Other Non-Current Liabilities
|
0.43M | 0.40M | 0.36M | 0.30M | 0.32M | 29.71M | 10.58M | 5.76M | 5.99M | 3.31M | 4.36M | 2.39M | 1.29M | 0.42M | 0.50M | 0.28M | 1.00M | 0.59M | 0.70M | 1.37M |
|
Total Non-Current Liabilities
|
27.86M | 15.05M | 21.28M | 24.32M | 44.31M | 77.89M | 77.41M | 74.60M | 72.74M | 64.26M | 60.76M | 61.92M | 58.69M | 45.68M | 30.39M | 33.22M | 24.94M | 18.21M | 47.81M | 102.06M |
|
Total Liabilities
|
28.29M | 15.44M | 21.63M | 24.62M | 44.62M | 107.60M | 87.99M | 80.36M | 78.73M | 67.57M | 65.12M | 64.31M | 59.98M | 46.10M | 30.89M | 33.49M | 25.93M | 18.80M | 48.51M | 103.43M |
|
Total Debt
|
7.97M | 0.83M | 0.83M | 0.83M | 1.10M | 65.41M | 102.45M | 36.45M | 29.49M | 24.91M | 23.40M | 20.14M | 16.81M | 0.74M | 0.58M | 0.53M | 0.52M | 0.61M | 3.62M | 8.62M |
|
Common Equity
|
-6.45M | 146.05M | 141.83M | 134.68M | 137.42M | 156.87M | 83.22M | 29.68M | -9.27M | -16.94M | -19.67M | -21.47M | -14.71M | -5.68M | 8.49M | 5.46M | 28.09M | 26.82M | 20.96M | 11.72M |
|
Shareholder's Equity
|
-6.45M | 146.05M | 141.83M | 134.68M | 137.42M | 156.87M | 83.22M | 29.68M | -9.27M | -16.94M | -19.67M | -21.47M | -14.71M | -5.68M | 8.49M | 5.46M | 28.09M | 26.82M | 20.96M | 11.72M |
|
Liabilities and Shareholders Equity
|
21.84M | 161.49M | 163.46M | 159.30M | 182.05M | 264.48M | 171.21M | 110.05M | 69.69M | 50.63M | 45.44M | 43.06M | 45.27M | 40.65M | 39.39M | 38.95M | 54.02M | 45.62M | 69.47M | 115.15M |
|
Retained Earnings
|
-26.51M | -30.32M | -35.96M | -45.71M | -58.98M | -57.20M | -131.80M | -189.21M | -247.15M | -257.48M | -264.28M | -266.37M | -265.80M | -261.60M | -264.53M | -283.20M | -307.31M | -309.17M | -316.53M | -327.19M |
|
Treasury Shares
|
| | | | | | | 0.01M | 513.00 | 0.01M | 0.00M | 0.00M | 143.00 | 0.00M | 0.00M | 0.14M | 0.10M | 0.10M | 0.08M | |