|
Cash & Equivalents
|
0.15M | 1.38M | 69.57M | 10.51M | | 10.51M | 11.14M | 10.72M | 15.08M | 15.02M |
|
Short-term Investments
|
0.07M | 0.08M | | 0.08M | | 0.07M | 0.07M | 0.07M | 0.07M | |
|
Cash & Current Investments
|
0.22M | 1.46M | 69.57M | 10.59M | | 10.59M | 11.21M | 10.79M | 14.77M | 15.02M |
|
Receivables - Net
|
6.05M | 2.84M | 17.62M | 3.53M | 33.89M | 2.05M | 5.69M | 4.27M | 5.02M | 7.27M |
|
Receivables - Other
|
2.15M | 0.13M | 0.55M | 0.79M | 0.61M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M |
|
Receivables
|
8.20M | 2.97M | 18.17M | 4.32M | 34.49M | 2.13M | 5.77M | 4.35M | 5.00M | 7.35M |
|
Inventory
|
4.11M | 4.89M | | 5.68M | | 9.25M | | 60.60M | | 64.30M |
|
Prepaid Assets
|
5.34M | 10.05M | 78.34M | 30.39M | 83.87M | 13.37M | 14.12M | 64.00M | 67.98M | 6.26M |
|
Current Assets
|
16.74M | 20.18M | 235.75M | 30.40M | 212.39M | 34.64M | 33.04M | 80.84M | 89.95M | 22.24M |
|
Property, Plant & Equipment (Net)
|
5.57M | 5.50M | 39.99M | 6.03M | 68.28M | 8.98M | 8.19M | 7.58M | 7.27M | 5.45M |
|
Long-Term Investments
|
0.12M | | | | | -2.77M | | 0.20M | | -77.58M |
|
Intangibles
|
0.18M | 0.36M | 2.34M | 0.41M | 2.15M | 0.26M | 0.15M | 0.10M | 0.09M | 0.03M |
|
Goodwill & Intangibles
|
0.18M | 0.36M | 2.34M | 0.41M | 2.15M | 0.26M | 0.15M | 0.10M | 0.09M | 0.03M |
|
Long-Term Deferred Tax
|
| 3.72M | | 4.90M | | 5.23M | | | | |
|
Other Non-Current Assets
|
1.15M | 1.46M | | 10.59M | | 0.62M | 0.04M | 0.20M | | |
|
Non-Current Assets
|
7.35M | 6.60M | 43.14M | 9.09M | 85.52M | 11.13M | 9.93M | 10.05M | 9.49M | 6.10M |
|
Assets
|
24.09M | 26.78M | 278.88M | 39.49M | 297.91M | 45.77M | 42.97M | 90.89M | 99.44M | 28.34M |
|
Accounts Payables
|
9.43M | 7.58M | 84.01M | 11.74M | 114.44M | 18.33M | 14.31M | 14.84M | 3.14M | 19.05M |
|
Notes Payables
|
2.15M | 4.75M | 35.90M | 5.64M | 44.06M | 7.88M | 6.61M | 7.96M | 8.41M | 7.92M |
|
Payables
|
11.58M | 12.33M | 119.91M | 17.38M | 158.50M | 26.21M | 20.92M | 22.80M | 11.30M | 26.98M |
|
Accumulated Expenses
|
5.00M | 9.27M | | 6.96M | | 7.84M | | 8.94M | | |
|
Other Accumulated Expenses
|
| | | 25.70M | | 1.06M | | 4.93M | | 5.61M |
|
Short term Debt
|
2.15M | 4.75M | | 5.64M | | 7.88M | | 7.96M | 5.01M | 7.92M |
|
Current Leases
|
0.15M | 0.18M | 0.81M | 0.53M | 4.71M | 0.54M | 0.53M | 0.95M | 1.01M | 0.56M |
|
Current Taxes
|
0.00M | 0.00M | 0.02M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | -0.01M | |
|
Current Deferred Revenue
|
| 0.16M | | 0.15M | 6.93M | | | | | |
|
Total Current Liabilities
|
17.31M | 22.85M | 180.06M | 25.70M | 219.32M | 35.91M | 35.60M | 38.15M | 43.93M | 45.91M |
|
Non-Current Debt
|
0.17M | 0.21M | 8.49M | 0.71M | 7.41M | 1.00M | 0.88M | | | 0.83M |
|
Non-Current Deffered Revenue
|
0.06M | | | 0.07M | | | | | | |
|
Minority Interest
|
| | | -0.08M | -2.07M | -0.49M | -0.68M | -0.73M | -0.74M | -0.71M |
|
Liabilities from Discontinued Operations
|
| | | | | 0.46M | | 0.27M | | 0.22M |
|
Non-Current Deferred Tax Liability
|
| | | 0.07M | 0.38M | 0.04M | 0.03M | 0.02M | 0.02M | |
|
Operating Leases
|
0.20M | 0.04M | | 2.29M | 11.44M | 1.59M | 1.25M | 1.41M | 0.91M | 0.22M |
|
Other Non-Current Liabilities
|
| 22.59M | 4.35M | 0.87M | 3.58M | 0.70M | 5.22M | 4.93M | | 5.61M |
|
Total Non-Current Liabilities
|
1.05M | 0.04M | 8.49M | 3.63M | 26.16M | 3.91M | 3.33M | 2.03M | 1.42M | 1.40M |
|
Total Liabilities
|
18.37M | 22.89M | | 29.33M | 243.41M | 39.82M | 38.24M | 40.18M | 43.69M | 47.31M |
|
Total Debt
|
2.32M | 4.96M | 8.49M | 6.35M | 7.41M | 8.89M | 0.88M | 7.96M | 4.91M | 8.75M |
|
Common Equity
|
5.72M | 3.88M | | 10.24M | 54.49M | 5.95M | 4.73M | 51.44M | 54.83M | -18.96M |
|
Shareholder's Equity
|
5.72M | 3.88M | 90.33M | 10.24M | 52.43M | 5.95M | 4.05M | 51.44M | 54.09M | -18.96M |
|
Liabilities and Shareholders Equity
|
24.09M | 26.78M | 278.88M | 39.49M | 297.91M | 45.77M | 42.97M | 90.89M | 97.37M | 28.34M |
|
Retained Earnings
|
-4.70M | -7.63M | -58.79M | -13.91M | -102.54M | -25.71M | -25.96M | -29.20M | -47.90M | -120.91M |
|
Treasury Shares
|
| | | | | 163.94M | | 0.63M | | 23.01M |