|
Cash & Equivalents
|
0.11M | 0.04M | 0.01M | 12.24M | 110.91M | 92.74M | 81.24M | 56.67M | 28.65M | 24.92M | 25.82M | 22.63M | 25.02M | 36.54M | 25.65M |
|
Cash & Current Investments
|
0.11M | 0.04M | 0.01M | 12.24M | 110.91M | 92.74M | 81.24M | 56.67M | 28.65M | 24.92M | 25.82M | 22.63M | 25.02M | 36.54M | 25.65M |
|
Receivables - Net
|
| | | 1.98M | 1.69M | 1.92M | 1.92M | 1.66M | 0.78M | 0.88M | 2.91M | 4.12M | 7.07M | 6.23M | 6.12M |
|
Receivables - Other
|
| | | 1.44M | 0.13M | 8.42M | 0.08M | 0.09M | 0.08M | 0.01M | 0.00M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Receivables
|
| | | 3.41M | 1.82M | 10.34M | 1.99M | 1.75M | 0.86M | 0.89M | 2.92M | 4.32M | 7.27M | 6.43M | 6.32M |
|
Work In Process
|
| | | 141.86M | | 60.63M | 85.32M | 125.62M | 107.59M | | | | | | |
|
Inventory
|
| | | | | | | 182.81M | | 168.79M | 164.46M | 139.27M | 138.45M | 144.45M | 174.62M |
|
Prepaid Assets
|
0.23M | 0.21M | 0.14M | 6.11M | 6.35M | 6.57M | 8.58M | 7.76M | 9.23M | 8.65M | 8.99M | 8.28M | 7.01M | 9.36M | 7.75M |
|
Current Assets
|
0.34M | 0.25M | 0.15M | 0.06M | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 1.39M | 0.68M | 0.64M | 0.64M | 1.07M | 1.05M | 1.00M | 0.96M | 0.76M | 0.67M | 0.83M | 1.64M |
|
Long-Term Investments
|
345.05M | 345.25M | 346.62M | 0.19M | 0.43M | 0.82M | 1.12M | 1.43M | 1.69M | 2.02M | 2.44M | 0.69M | 0.91M | 1.18M | 0.40M |
|
Goodwill
|
| | | | | | | 5.71M | 9.28M | 9.28M | 9.28M | 9.28M | 9.28M | 9.28M | 9.28M |
|
Goodwill & Intangibles
|
| | | | | | | 5.71M | 9.28M | 9.28M | 9.28M | 9.28M | 9.28M | 9.28M | 9.28M |
|
Long-Term Deferred Tax
|
| | | | 3.89M | 3.50M | | 2.41M | 3.66M | 3.29M | 5.56M | 15.25M | 14.44M | 15.41M | 15.32M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 255.41M | 2.92M | 270.60M | 283.43M |
|
Non-Current Assets
|
345.05M | 345.25M | 346.62M | 208.29M | | | | | | | | | | | |
|
Assets
|
345.39M | 345.50M | 346.76M | 208.34M | 283.77M | 246.88M | 256.82M | 298.65M | 287.21M | 284.03M | 282.61M | 265.38M | 266.23M | 281.07M | 293.11M |
|
Accounts Payables
|
0.11M | 0.04M | 0.15M | 22.08M | 13.41M | 18.03M | 27.31M | 38.68M | 20.12M | 23.21M | 20.83M | 17.80M | 19.67M | 22.26M | 21.91M |
|
Notes Payables
|
| | | 120.80M | | | | 80.45M | | | | 50.20M | 53.20M | 64.20M | 79.70M |
|
Payables
|
0.11M | 0.04M | 0.15M | 142.87M | 13.41M | 18.03M | 27.31M | 119.13M | 20.12M | 23.21M | 20.83M | 68.00M | 72.87M | 86.45M | 101.61M |
|
Accumulated Expenses
|
0.05M | 0.25M | 2.10M | 5.47M | 5.15M | 4.76M | 4.95M | 8.35M | 7.49M | 8.34M | 11.68M | 14.54M | 13.18M | 16.00M | 16.81M |
|
Short term Debt
|
| | | 120.80M | | | | 80.45M | | | | 50.20M | 53.20M | 64.20M | 79.70M |
|
Current Taxes
|
0.16M | 0.06M | 0.35M | | 0.70M | 1.32M | | 1.13M | 1.17M | | | | | | |
|
Total Current Liabilities
|
0.32M | 0.36M | 2.61M | 4.45M | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 120.80M | 109.17M | 63.96M | 62.20M | 80.45M | 73.98M | 72.72M | 72.20M | | | | |
|
Convertible Debt
|
| | | | 66.71M | 67.13M | 67.57M | 68.04M | 68.53M | 69.04M | 69.58M | | | | |
|
Non-Current Deffered Revenue
|
12.10M | 12.10M | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
345.00M | 345.08M | 346.09M | 348.59M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.80M | | | | | | | | |
|
Operating Leases
|
| | | 1.00M | 0.77M | 0.66M | 0.72M | 5.57M | 5.35M | 2.78M | 2.58M | 2.96M | 2.78M | 2.52M | 2.19M |
|
Other Non-Current Liabilities
|
| | | | 451.11M | 208.16M | 58.54M | 127.61M | 101.23M | 69.17M | 77.16M | 39.16M | 17.84M | 24.01M | 51.22M |
|
Total Non-Current Liabilities
|
| | | 149.34M | 195.92M | 155.86M | 163.55M | 202.22M | 190.71M | 189.12M | 185.66M | 159.36M | 161.29M | 174.89M | 188.99M |
|
Total Liabilities
|
17.41M | 13.89M | 6.11M | 149.34M | 647.03M | 364.02M | 222.10M | 329.83M | 291.94M | 258.29M | 262.82M | 198.51M | 179.13M | 198.90M | 240.21M |
|
Total Debt
|
| | | 241.59M | 109.17M | 63.96M | 62.20M | 160.90M | 73.98M | 72.72M | 72.20M | 50.20M | 53.20M | 64.20M | 79.70M |
|
Common Equity
|
-17.02M | -13.47M | -5.43M | 59.00M | -363.26M | -117.13M | 34.73M | -31.18M | -4.73M | 25.75M | 19.79M | 66.87M | 87.10M | 82.16M | 52.91M |
|
Shareholder's Equity
|
-17.02M | -13.47M | -5.43M | 59.00M | -363.26M | -117.13M | 34.73M | -31.18M | -4.73M | 25.75M | 19.79M | 66.87M | 87.10M | 82.16M | 52.91M |
|
Liabilities and Shareholders Equity
|
345.39M | 345.50M | 346.76M | 208.34M | 283.77M | 246.88M | 256.82M | 298.65M | 287.21M | 284.03M | 282.61M | 265.38M | 266.23M | 281.07M | 293.11M |
|
Retained Earnings
|
-17.02M | -13.47M | -5.43M | 57.58M | -363.27M | -117.90M | 32.94M | -33.98M | -9.04M | 19.60M | 12.26M | 12.92M | 31.10M | 24.76M | -6.53M |
|
Treasury Shares
|
| | | | | | 0.07M | 0.06M | 0.48M | 0.47M | 0.45M | 0.44M | 0.83M | 0.75M | 0.72M |