|
Cash & Equivalents
|
0.15M | 10.36M | 35.53M | 23.62M | 207.39M | 16.14M | 11.81M | 4.25M | 46.43M | 35.63M | 36.49M | 27.80M | 22.57M | 11.64M | 46.17M | 19.66M | 8.43M | 11.00M | 4.80M | 8.80M | 14.10M |
|
Short-term Investments
|
| | | | | 94.70M | 3.03M | 3.03M | 3.04M | 50.65M | | | 0.79M | | 1.11M | 1.03M | 0.75M | | | | |
|
Cash & Current Investments
|
0.15M | 10.36M | 35.53M | 23.62M | 207.39M | 110.84M | 14.84M | 7.29M | 49.47M | 86.28M | 36.49M | 27.80M | 23.36M | 11.64M | 47.28M | 20.69M | 9.19M | 11.00M | 4.80M | 8.80M | 14.10M |
|
Receivables - Net
|
| 0.41M | | | 0.58M | 3.35M | 6.85M | 12.93M | 4.15M | 8.24M | 6.97M | 6.17M | 11.38M | 15.14M | 20.32M | 29.74M | 36.44M | 26.90M | 22.21M | 18.10M | 15.40M |
|
Receivables - Other
|
| | | | | | | | | 0.29M | 1.13M | | | 1.50M | 0.40M | 0.32M | 0.54M | 1.26M | 1.30M | 0.89M | 0.99M |
|
Receivables
|
| 0.41M | | | 0.58M | 3.35M | 6.85M | 12.93M | 4.15M | 8.53M | 8.10M | 6.17M | 11.38M | 16.65M | 20.72M | 30.06M | 36.98M | 28.16M | 23.51M | 18.99M | 16.39M |
|
Inventory
|
| 1.90M | | | 20.83M | 30.90M | 37.73M | 58.24M | 62.01M | 57.54M | 57.01M | 55.53M | 48.90M | 37.84M | 36.62M | 41.40M | 42.40M | 36.60M | 38.01M | 31.01M | 25.22M |
|
Prepaid Assets
|
0.01M | 0.06M | 0.44M | 0.36M | 17.84M | 17.85M | 15.94M | 17.80M | 15.66M | 8.10M | 8.48M | 7.93M | 7.83M | 7.07M | 8.58M | 8.34M | 9.55M | 7.87M | 8.12M | 8.75M | 7.86M |
|
Current Assets
|
0.16M | 12.69M | 0.56M | 0.39M | 246.65M | 165.96M | 165.18M | 160.91M | 190.99M | 163.20M | 136.47M | 110.77M | 91.47M | 71.69M | 112.80M | 100.12M | 97.58M | 82.30M | 73.09M | 66.63M | 62.53M |
|
Property, Plant & Equipment (Net)
|
| 1.08M | | | 4.63M | 7.43M | 10.25M | 16.75M | 18.02M | 18.58M | 17.75M | 16.34M | 15.54M | 14.66M | 13.64M | 12.99M | 12.48M | 6.11M | 5.21M | 4.91M | 4.37M |
|
Long-Term Investments
|
| | 375.02M | 375.03M | | 54.82M | 28.06M | 13.22M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.36M | | | | 0.51M | 0.51M | 0.51M | 1.50M | 1.60M | 1.60M | 1.82M | 1.60M | 1.78M | 2.34M | 3.95M | 6.14M | 6.69M | 6.73M | 6.59M | 6.43M | 4.96M |
|
Non-Current Assets
|
0.36M | 1.08M | 375.02M | 375.03M | 5.13M | 62.75M | 46.59M | 38.78M | 26.56M | 26.73M | 25.75M | 23.72M | 22.71M | 21.99M | 22.18M | 23.31M | 22.94M | 16.03M | 14.59M | 13.71M | 11.28M |
|
Assets
|
0.52M | 13.77M | 375.58M | 375.42M | 251.78M | 228.71M | 211.77M | 199.69M | 217.55M | 189.94M | 162.22M | 134.49M | 114.19M | 93.68M | 134.98M | 123.43M | 120.51M | 98.33M | 87.68M | 80.35M | 73.81M |
|
Accounts Payables
|
0.00M | 1.17M | | 0.07M | 12.47M | 10.12M | 7.60M | 8.42M | 5.24M | 2.90M | 3.53M | 2.32M | 2.43M | 2.76M | 2.27M | 3.10M | 8.92M | 8.93M | 6.51M | 4.93M | 4.86M |
|
Notes Payables
|
0.30M | 18.36M | 0.12M | 0.44M | | 0.48M | | | | 26.85M | 19.64M | 15.98M | 7.94M | 0.35M | | | | | | | |
|
Payables
|
0.30M | 19.53M | 0.12M | 0.51M | 12.47M | 10.60M | 7.60M | 8.42M | 5.24M | 29.75M | 23.17M | 18.31M | 10.37M | 3.11M | 2.27M | 3.10M | 8.92M | 8.93M | 6.51M | 4.93M | 4.86M |
|
Accumulated Expenses
|
0.22M | 0.12M | 0.09M | 0.08M | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| 5.14M | | | 2.84M | 5.86M | 10.84M | 18.00M | 15.08M | 15.62M | 17.17M | 16.20M | 16.79M | 16.82M | 20.03M | 16.95M | 21.31M | 17.77M | 18.88M | 20.64M | 15.10M |
|
Short term Debt
|
| 6.39M | | 0.00M | 0.15M | | | | | 0.41M | 0.50M | 0.01M | 0.01M | | | | 19.96M | 19.97M | 19.98M | 4.50M | 6.00M |
|
Total Current Liabilities
|
0.52M | 32.94M | 0.21M | 0.59M | 15.46M | 15.98M | 18.43M | 26.42M | 20.32M | 45.77M | 40.83M | 34.52M | 27.17M | 19.57M | 22.30M | 20.05M | 50.19M | 46.67M | 45.37M | 30.07M | 25.96M |
|
Non-Current Debt
|
| 0.17M | | | 0.88M | 1.59M | 7.89M | 10.74M | 11.21M | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | 46.66M | 19.87M | 19.88M | 19.89M | 19.91M | 19.92M | 19.93M | 19.94M | | | | 15.50M | 14.00M |
|
Preferred Stock Liabilities
|
| 7.86M | 321.13M | 321.86M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| 1.70M | 36.12M | 34.84M | 13.25M | 1.59M | 7.82M | 4.20M | 3.80M | 11.00M | 10.47M | 9.93M | 8.91M | 8.56M | 24.33M | 23.77M | 18.94M | 17.93M | 17.32M | 16.27M | 2.57M |
|
Total Non-Current Liabilities
|
| 31.41M | 13.33M | 13.72M | 76.59M | 52.72M | 53.38M | 49.08M | 85.67M | 66.86M | 62.00M | 55.31M | 47.72M | 39.93M | 42.84M | 40.44M | 50.73M | 46.79M | 45.55M | 45.75M | 40.18M |
|
Total Liabilities
|
0.52M | 33.11M | 49.46M | 48.56M | 89.84M | 54.31M | 61.20M | 53.28M | 89.47M | 77.86M | 72.46M | 65.23M | 56.62M | 48.49M | 67.17M | 64.21M | 69.67M | 64.72M | 62.87M | 62.02M | 42.75M |
|
Total Debt
|
| 6.56M | | 0.00M | 1.03M | 1.59M | 7.89M | 10.74M | 11.21M | 0.41M | 0.50M | 0.01M | 0.01M | | | | 19.96M | 19.97M | 19.98M | 4.50M | 6.00M |
|
Common Equity
|
0.00M | -27.20M | -40.66M | -49.82M | 161.94M | 174.39M | 150.57M | 146.41M | 128.08M | 112.08M | 89.75M | 69.26M | 57.56M | 45.20M | 67.81M | 59.22M | 50.84M | 33.61M | 24.81M | 18.33M | 31.06M |
|
Shareholder's Equity
|
0.00M | -27.20M | -40.66M | -49.82M | 161.94M | 174.39M | 150.57M | 146.41M | 128.08M | 112.08M | 89.75M | 69.26M | 57.56M | 45.20M | 67.81M | 59.22M | 50.84M | 33.61M | 24.81M | 18.33M | 31.06M |
|
Liabilities and Shareholders Equity
|
0.52M | 13.77M | 375.58M | 375.42M | 251.78M | 228.71M | 211.77M | 199.69M | 217.55M | 189.94M | 162.22M | 134.49M | 114.19M | 93.68M | 134.98M | 123.43M | 120.51M | 98.33M | 87.68M | 80.35M | 73.81M |
|
Retained Earnings
|
-0.02M | -27.49M | -15.07M | -14.34M | -15.61M | -4.09M | -28.12M | -37.77M | -57.73M | -77.42M | -101.75M | -125.33M | -139.43M | -153.26M | -164.26M | -173.93M | -184.44M | -203.42M | -213.61M | -221.11M | -218.99M |
|
Treasury Shares
|
0.20M | 0.20M | | | | 1.84M | 3.21M | 3.64M | 5.81M | 0.34M | 9.22M | 21.67M | 19.29M | 0.60M | 0.60M | 0.40M | 1.58M | 1.53M | 1.39M | 1.05M | 3.18M |