|
Assets
|
| 13.71M | 54.59M | | | 26.75M | 10.51M | 11.21M | 132.94M | 115.34M | 172.33M | 178.13M |
|
Cash & Equivalents
|
1.97M | 10.26M | 32.32M | | | 18.41M | 3.22M | 4.21M | 112.35M | 65.47M | 43.05M | 33.78M |
|
Short-term Investments
|
| | 19.00M | | | 3.26M | | | | 16.90M | 24.69M | 35.71M |
|
Cash & Current Investments
|
1.97M | 10.26M | 51.32M | | | 21.67M | 3.22M | 4.21M | 112.35M | 82.37M | 67.74M | 69.50M |
|
Receivables - Net
|
| | | 5.00M | 2.00M | 0.14M | 1.86M | 2.58M | 1.53M | 8.30M | 17.38M | 10.51M |
|
Receivables - Other
|
| | 2.38M | | | 0.14M | 0.18M | 0.14M | 0.11M | 1.11M | 1.26M | 0.33M |
|
Receivables
|
| | | 5.00M | 2.00M | 0.28M | 2.05M | 2.72M | 1.64M | 9.41M | 18.64M | 10.84M |
|
Raw Materials
|
| | | | | | | | | | 2.94M | |
|
Work In Process
|
| | | | | | | | | | 1.88M | |
|
Finished Goods
|
| | | | | | | | | | 5.02M | |
|
Inventory
|
| | | | | | | | | | | 1.97M |
|
Prepaid Assets
|
| 0.02M | 2.76M | | | 1.91M | 1.55M | 1.48M | 1.18M | 1.69M | 1.82M | 4.05M |
|
Current Assets
|
| 10.28M | 54.08M | | | 23.72M | 6.97M | 8.38M | 115.06M | 92.83M | 86.94M | 86.03M |
|
Property, Plant & Equipment (Net)
|
| 0.35M | 0.40M | | | 1.75M | 1.47M | 1.04M | 0.88M | 0.79M | 0.74M | 0.36M |
|
Long-Term Investments
|
| | | | | | | | 14.93M | 20.00M | | 6.01M |
|
Goodwill
|
| | | | | | | | | | 4.70M | 4.70M |
|
Intangibles
|
| | | | | | | | | | 69.23M | 68.99M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 73.93M | 73.69M |
|
Long-Term Deferred Tax
|
| 18.27M | 29.10M | | | 60.36M | 67.73M | | | | | |
|
Other Non-Current Assets
|
| 1.62M | 0.11M | | | 0.71M | 0.53M | 0.44M | 0.44M | 0.05M | 0.09M | 0.38M |
|
Non-Current Assets
|
| 3.44M | 0.51M | | | 3.02M | 3.54M | 2.83M | 17.89M | 22.51M | 10.90M | 13.40M |
|
Accounts Payables
|
| 3.10M | 4.91M | | | 8.34M | 4.91M | 6.65M | 3.04M | 6.17M | 28.40M | 25.46M |
|
Notes Payables
|
| 0.33M | 1.37M | | | 3.33M | 6.98M | | | | | |
|
Payables
|
| 3.42M | 6.28M | | | 11.68M | 11.89M | 6.65M | 3.04M | 6.17M | 28.40M | 25.46M |
|
Accumulated Expenses
|
| 0.70M | 0.95M | | | 1.92M | 0.70M | 1.30M | 1.05M | 1.67M | 10.67M | 6.13M |
|
Other Accumulated Expenses
|
| | 1.31M | | | 0.85M | 0.35M | 0.62M | 0.84M | 0.72M | 3.07M | 3.20M |
|
Short term Debt
|
| | | | | | | 0.39M | | | 37.70M | |
|
Current Leases
|
| 0.03M | 0.03M | | | 0.21M | 0.28M | 0.33M | 0.36M | 0.48M | 0.54M | 0.42M |
|
Total Current Liabilities
|
| 3.94M | 8.34M | | | 12.00M | 5.43M | 7.54M | 4.23M | 12.02M | 73.72M | 34.06M |
|
Capital Leases
|
| 0.03M | | | | 0.40M | | | | | | |
|
Non-Current Debt
|
| 10.85M | 11.12M | | | | | 0.39M | | 12.80M | 5.07M | 59.50M |
|
Convertible Debt
|
| 7.24M | 7.41M | | | 78.11M | 77.34M | 67.66M | | | | |
|
Preferred Stock Liabilities
|
18.55M | 24.21M | | | | | | | | | | |
|
Minority Interest
|
| 24.21M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.17M | 0.08M | | | 0.17M | 0.54M | 0.48M | | | | |
|
Operating Leases
|
| | | | | | 1.90M | 1.91M | 1.59M | 1.32M | 0.46M | 0.79M |
|
Other Non-Current Liabilities
|
| | | | | 0.69M | 0.17M | 0.14M | 0.03M | 0.03M | 7.46M | 14.43M |
|
Total Non-Current Liabilities
|
| | | | | 92.62M | 84.80M | 77.48M | 5.79M | 40.20M | 103.00M | 124.03M |
|
Total Liabilities
|
24.27M | 38.02M | 64.71M | | | 93.31M | 84.96M | 77.62M | 5.82M | 40.22M | 110.46M | 138.46M |
|
Total Debt
|
| 10.85M | 11.12M | | | | | 0.78M | | 12.80M | 42.77M | 59.50M |
|
Common Equity
|
-24.27M | -48.51M | -10.12M | | | -66.57M | -74.46M | -66.41M | 127.12M | 75.12M | 61.86M | 39.67M |
|
Shareholder's Equity
|
-24.27M | -48.51M | -10.12M | | | -66.57M | -74.46M | -66.41M | 127.12M | 75.12M | 61.86M | 39.67M |
|
Liabilities and Shareholders Equity
|
| 13.71M | 54.59M | | | 26.75M | 10.51M | 11.21M | 132.94M | 115.34M | 172.33M | 178.13M |
|
Treasury Shares
|
| | | | | | | | 0.32M | 0.59M | 0.67M | 1.84M |
|
Retained Earnings
|
| -50.16M | -104.82M | | | -221.19M | -245.71M | -258.47M | -267.03M | -353.73M | -399.78M | -505.29M |