|
Cash & Equivalents
|
37.60M | 67.27M | 121.97M | 67.45M | 71.62M |
|
Short-term Investments
|
96.19M | 35.16M | | 5.00M | |
|
Cash & Current Investments
|
133.79M | 102.43M | 121.97M | 72.45M | 71.62M |
|
Receivables - Net
|
6.88M | 17.46M | 30.83M | 39.20M | 40.41M |
|
Receivables
|
6.88M | 17.46M | 30.83M | 39.20M | 40.41M |
|
Inventory
|
8.35M | 18.12M | 24.73M | 38.84M | 48.17M |
|
Prepaid Assets
|
3.20M | 4.59M | 9.29M | 5.78M | 7.45M |
|
Current Assets
|
152.21M | 142.60M | 186.82M | 156.26M | 167.66M |
|
Property, Plant & Equipment (Net)
|
6.71M | 6.63M | 5.52M | 5.97M | 5.56M |
|
Long-Term Investments
|
96.19M | | | | |
|
Goodwill
|
| 22.86M | 22.86M | 22.86M | 22.86M |
|
Intangibles
|
| 131.45M | 120.61M | 109.76M | 98.92M |
|
Goodwill & Intangibles
|
| 154.31M | 143.47M | 132.62M | 121.78M |
|
Other Non-Current Assets
|
0.23M | 0.83M | 4.73M | 4.54M | 5.41M |
|
Non-Current Assets
|
6.94M | 161.76M | 157.70M | 166.34M | 155.40M |
|
Assets
|
159.15M | 304.36M | 344.52M | 322.60M | 323.06M |
|
Accounts Payables
|
3.12M | 8.92M | 4.61M | 11.56M | 2.29M |
|
Payables
|
3.12M | 8.92M | 4.61M | 11.56M | 2.29M |
|
Accumulated Expenses
|
15.89M | 49.09M | 36.79M | 23.51M | 27.72M |
|
Other Accumulated Expenses
|
5.98M | 15.04M | 16.82M | 22.15M | 29.08M |
|
Short term Debt
|
| | | 19.11M | 15.10M |
|
Current Leases
|
| | 1.58M | 3.50M | 6.08M |
|
Total Current Liabilities
|
28.21M | 79.04M | 73.62M | 95.19M | 100.44M |
|
Non-Current Debt
|
| | | 190.93M | 217.01M |
|
Non-Current Deffered Revenue
|
6.63M | 6.88M | | | |
|
Non-Current Deferred Tax Liability
|
0.44M | 5.31M | 3.63M | 20.46M | 6.09M |
|
Operating Leases
|
| | 9.40M | 34.76M | 33.26M |
|
Other Non-Current Liabilities
|
3.53M | 22.53M | 25.69M | 4.85M | 1.97M |
|
Total Non-Current Liabilities
|
121.86M | 186.60M | 273.65M | 324.54M | 350.71M |
|
Total Liabilities
|
125.39M | 209.13M | 299.33M | 329.38M | 352.68M |
|
Total Debt
|
| | | 210.04M | 232.11M |
|
Common Equity
|
33.76M | 95.23M | 45.19M | -6.78M | -29.61M |
|
Shareholder's Equity
|
33.76M | 95.23M | 45.19M | -6.78M | -29.61M |
|
Liabilities and Shareholders Equity
|
159.15M | 304.36M | 344.52M | 322.60M | 323.06M |
|
Retained Earnings
|
-337.38M | -460.11M | -554.77M | -617.02M | -671.86M |
|
Treasury Shares
|
0.77M | | 5.26M | 11.58M | 16.42M |