|
Accumulated Depreciation
|
0.51M | 0.94M | 1.47M | 1.68M | 1.53M | 1.62M |
|
Receivables - Accured
|
| | | | 0.10M | |
|
Assets
|
277.24M | 145.05M | 154.35M | 108.66M | 95.05M | 101.54M |
|
Cash & Equivalents
|
129.87M | 43.51M | 67.78M | 74.79M | 79.08M | 88.82M |
|
Receivables - Net
|
0.31M | 2.52M | 0.24M | 0.52M | 0.03M | |
|
Receivables - Other
|
| | | 0.17M | 0.10M | |
|
Receivables
|
0.31M | 2.52M | 0.24M | 0.69M | 0.13M | |
|
Raw Materials
|
| 0.95M | | | | |
|
Work In Process
|
0.06M | 2.04M | | | | |
|
Finished Goods
|
0.26M | 0.10M | | | | |
|
Inventory
|
0.33M | 3.10M | | | | |
|
Prepaid Assets
|
2.97M | 3.83M | 3.47M | 4.97M | 4.95M | 5.94M |
|
Current Assets
|
253.26M | 84.96M | 144.94M | 105.74M | 92.87M | 94.96M |
|
Property, Plant & Equipment (Net)
|
1.37M | 0.95M | 0.42M | 0.21M | 0.09M | 0.03M |
|
Long-Term Investments
|
| | 6.00M | | | |
|
Intangibles
|
21.58M | 20.01M | | | | |
|
Goodwill & Intangibles
|
21.58M | 20.01M | | | | |
|
Other Non-Current Assets
|
0.79M | 35.24M | 0.24M | 0.24M | 0.24M | 4.90M |
|
Non-Current Assets
|
23.98M | 60.09M | 9.41M | 2.92M | 2.18M | 6.58M |
|
Accounts Payables
|
10.25M | 9.65M | 1.88M | 2.30M | 4.90M | 4.03M |
|
Notes Payables
|
| | | | 0.28M | |
|
Payables
|
10.25M | 9.65M | 1.88M | 2.30M | 5.18M | 4.03M |
|
Accumulated Expenses
|
21.11M | 19.36M | 14.66M | 15.62M | 14.98M | 25.95M |
|
Other Accumulated Expenses
|
0.94M | 5.47M | 5.18M | 9.31M | 1.00M | 1.36M |
|
Short term Debt
|
5.72M | 0.45M | | | | |
|
Current Leases
|
| 0.42M | 0.56M | 0.67M | 0.79M | 0.99M |
|
Total Current Liabilities
|
37.08M | 29.89M | 17.09M | 18.59M | 21.66M | 30.97M |
|
Non-Current Debt
|
19.51M | 35.07M | | | 24.53M | 40.72M |
|
Convertible Debt
|
95.23M | 68.56M | 19.05M | 0.25M | | |
|
Operating Leases
|
| 3.49M | 2.93M | 2.26M | 1.50M | 0.54M |
|
Other Non-Current Liabilities
|
1.12M | 0.87M | | | | 58.20M |
|
Total Non-Current Liabilities
|
151.81M | 137.00M | | | | 72.23M |
|
Total Liabilities
|
152.94M | 137.87M | 39.08M | 21.10M | 47.66M | 130.43M |
|
Total Debt
|
25.22M | 35.52M | | | 24.53M | 40.72M |
|
Common Equity
|
124.30M | 7.17M | 115.27M | 87.56M | 47.39M | -28.89M |
|
Shareholder's Equity
|
124.30M | 7.17M | 115.27M | 87.56M | 47.39M | -28.89M |
|
Liabilities and Shareholders Equity
|
277.24M | 145.05M | 154.35M | 108.66M | 95.05M | 101.54M |
|
Retained Earnings
|
-375.58M | -524.78M | -592.51M | -663.71M | -737.52M | -955.53M |
|
Treasury Shares
|
0.31M | 0.68M | 2.65M | 2.81M | 0.17M | 1.01M |
|
Shares Outstanding
|
| | 18.29M | 15.44M | 16.71M | 44.78M |