|
Cash & Equivalents
|
64.48M | 84.55M | 38.03M | 54.34M | 31.85M |
|
Short-term Investments
|
| 121.28M | 66.90M | 8.10M | 12.32M |
|
Cash & Current Investments
|
64.48M | 205.83M | 104.93M | 62.44M | 44.18M |
|
Receivables - Net
|
1.82M | 4.14M | 4.67M | 5.00M | 3.57M |
|
Receivables
|
1.82M | 4.14M | 4.67M | 5.00M | 3.57M |
|
Raw Materials
|
| 0.91M | | | |
|
Work In Process
|
| 1.58M | 2.64M | 3.33M | |
|
Finished Goods
|
3.52M | 8.25M | 14.88M | 12.35M | |
|
Inventory
|
3.52M | 9.82M | 17.52M | 2.82M | 0.69M |
|
Prepaid Assets
|
5.33M | 8.62M | 7.08M | 6.00M | 9.18M |
|
Current Assets
|
75.16M | 228.41M | 134.19M | 93.89M | 56.92M |
|
Property, Plant & Equipment (Net)
|
41.13M | 55.47M | 92.48M | 77.82M | 68.48M |
|
Goodwill
|
| 12.24M | 11.60M | 11.21M | 10.75M |
|
Intangibles
|
| 13.85M | 10.50M | 8.16M | |
|
Goodwill & Intangibles
|
| 26.09M | 22.10M | 19.37M | 10.75M |
|
Other Non-Current Assets
|
2.96M | 11.52M | 7.03M | 33.52M | 6.22M |
|
Non-Current Assets
|
67.75M | 132.41M | 167.75M | 156.08M | 114.30M |
|
Assets
|
142.91M | 360.83M | 301.95M | 249.97M | 171.22M |
|
Accounts Payables
|
9.39M | 13.34M | 7.80M | 3.83M | 8.33M |
|
Notes Payables
|
13.72M | 19.12M | 16.20M | 20.83M | 15.14M |
|
Payables
|
23.11M | 32.46M | 24.00M | 24.66M | 23.47M |
|
Accumulated Expenses
|
32.54M | 45.25M | 50.16M | 29.42M | 29.86M |
|
Short term Debt
|
3.27M | 7.77M | 3.88M | 3.84M | 3.85M |
|
Current Leases
|
3.64M | 3.93M | 6.41M | 4.61M | 4.34M |
|
Total Current Liabilities
|
62.56M | 89.41M | 84.41M | 76.67M | 61.52M |
|
Non-Current Debt
|
31.19M | 27.56M | 25.79M | 22.01M | 18.15M |
|
Preferred Stock Liabilities
|
247.04M | | | | |
|
Liabilities from Discontinued Operations
|
| | | 14.15M | |
|
Operating Leases
|
21.57M | 37.00M | 48.73M | 31.82M | 32.49M |
|
Other Non-Current Liabilities
|
2.72M | 1.12M | 3.02M | 2.12M | 2.76M |
|
Total Non-Current Liabilities
|
115.33M | 153.97M | 158.93M | 143.93M | 112.16M |
|
Total Liabilities
|
118.05M | 155.09M | 161.95M | 146.05M | 114.92M |
|
Total Debt
|
34.46M | 35.33M | 29.67M | 25.84M | 22.01M |
|
Common Equity
|
-222.18M | 205.73M | 140.00M | 103.92M | 56.30M |
|
Shareholder's Equity
|
-222.18M | 205.73M | 140.00M | 103.92M | 56.30M |
|
Liabilities and Shareholders Equity
|
142.91M | 360.83M | 301.95M | 249.97M | 171.22M |
|
Retained Earnings
|
-252.17M | -315.34M | -407.63M | -478.88M | -555.86M |
|
Treasury Shares
|
| 1.27M | 7.86M | 8.54M | 9.29M |