|
Assets
|
54.78M | 97.38M | 83.62M | 163.01M | 625.64M | 379.63M | 193.57M | 329.59M | 577.69M |
|
Cash & Equivalents
|
25.61M | 57.30M | 41.96M | 112.64M | 553.44M | 298.89M | 102.30M | 92.93M | 179.89M |
|
Short-term Investments
|
19.85M | 28.00M | 26.94M | 27.80M | 51.99M | 15.88M | 59.37M | 124.58M | 131.11M |
|
Cash & Current Investments
|
45.47M | 85.30M | 68.90M | 140.44M | 605.43M | 314.76M | 161.68M | 217.51M | 311.00M |
|
Receivables - Net
|
| | | | | 1.39M | | 51.09M | 129.19M |
|
Receivables - Other
|
0.08M | 0.11M | 0.10M | | | | | 5.90M | 23.50M |
|
Receivables
|
| | | | | 1.39M | | 56.99M | 152.69M |
|
Raw Materials
|
| | | | | | | 6.58M | 28.15M |
|
Work In Process
|
| | | | | | | 31.24M | 68.37M |
|
Finished Goods
|
| | | | | | | 2.00M | 13.94M |
|
Inventory
|
| | | | | | | 39.82M | 110.46M |
|
Prepaid Assets
|
5.68M | 8.06M | 9.69M | 8.11M | 5.23M | 11.93M | 4.24M | 9.52M | 15.72M |
|
Current Assets
|
50.86M | 93.32M | 79.03M | 149.15M | 611.74M | 330.96M | 168.27M | 317.94M | 566.36M |
|
Property, Plant & Equipment (Net)
|
0.33M | 0.25M | 0.25M | 0.28M | 0.48M | 0.60M | 0.31M | 0.10M | |
|
Long-Term Investments
|
| | | | | 35.53M | 12.40M | | 0.81M |
|
Goodwill
|
0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | |
|
Goodwill & Intangibles
|
0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | |
|
Other Non-Current Assets
|
0.58M | 0.59M | 1.24M | 1.25M | 1.26M | 1.26M | 1.27M | 2.31M | 2.07M |
|
Non-Current Assets
|
3.92M | 4.06M | 4.58M | 13.86M | 13.90M | 48.66M | 25.30M | 11.64M | 11.33M |
|
Accounts Payables
|
15.27M | 25.88M | 36.38M | 30.04M | 37.01M | 51.29M | 42.02M | 38.47M | 58.30M |
|
Notes Payables
|
0.07M | 0.13M | 0.07M | | | | | | |
|
Payables
|
15.34M | 26.00M | 36.44M | 30.04M | 37.01M | 51.29M | 42.02M | 38.47M | 58.30M |
|
Accumulated Expenses
|
1.39M | 1.80M | 2.26M | 3.80M | 8.46M | 10.17M | 8.43M | 12.17M | 15.19M |
|
Other Accumulated Expenses
|
| | 0.22M | 48.99M | 18.24M | 1.51M | 1.17M | 1.48M | 4.63M |
|
Short term Debt
|
| | | | 22.18M | 0.97M | | | |
|
Current Leases
|
| | | 1.62M | 1.67M | 1.44M | 1.58M | 1.45M | 1.16M |
|
Current Deferred Revenue
|
1.37M | 1.22M | 1.10M | 0.90M | 0.80M | 0.60M | 0.50M | 0.15M | 11.41M |
|
Total Current Liabilities
|
16.88M | 27.96M | 38.85M | 84.45M | 87.55M | 65.38M | 53.20M | 53.72M | 90.68M |
|
Non-Current Debt
|
| | | 28.97M | 7.72M | 66.79M | 71.14M | 100.12M | 244.43M |
|
Non-Current Deffered Revenue
|
1.22M | 1.36M | 1.46M | 0.76M | 0.61M | 0.46M | 0.30M | 6.02M | 12.09M |
|
Operating Leases
|
| | | 10.22M | 10.41M | 9.85M | 10.34M | 9.23M | 8.13M |
|
Other Non-Current Liabilities
|
0.07M | 0.13M | 18.35M | 0.19M | 0.94M | 0.36M | 0.24M | 0.36M | 3.79M |
|
Total Non-Current Liabilities
|
18.84M | 30.26M | 41.23M | 124.21M | 105.35M | 142.12M | 134.74M | 168.73M | 351.54M |
|
Total Liabilities
|
18.91M | 30.39M | 59.58M | 124.40M | 106.29M | 142.48M | 134.99M | 169.09M | 355.33M |
|
Total Debt
|
| | | 28.97M | 29.89M | 67.76M | 71.14M | 100.12M | 244.43M |
|
Common Equity
|
35.87M | 66.99M | 24.04M | 38.62M | 519.35M | 237.15M | 58.59M | 160.50M | 222.36M |
|
Shareholder's Equity
|
35.87M | 66.99M | 24.04M | 38.62M | 519.35M | 237.15M | 58.59M | 160.50M | 222.36M |
|
Liabilities and Shareholders Equity
|
54.78M | 97.38M | 83.62M | 163.01M | 625.64M | 379.63M | 193.57M | 329.59M | 577.69M |
|
Treasury Shares
|
8.64M | 6.32M | 6.10M | 0.04M | 10.79M | 12.03M | 8.73M | 9.64M | 0.37M |
|
Retained Earnings
|
-236.39M | -354.86M | -528.35M | -701.22M | -980.60M | -1328.70M | -1527.03M | -1552.58M | -1529.19M |