|
Assets
|
88.57M | 426.19M | 321.01M | 217.30M | 213.61M |
|
Cash & Equivalents
|
69.87M | 252.57M | 59.95M | 72.36M | 41.21M |
|
Short-term Investments
|
| | 104.48M | 25.30M | 71.21M |
|
Cash & Current Investments
|
69.87M | 252.57M | 164.43M | 97.66M | 112.42M |
|
Receivables - Net
|
| | | 2.19M | |
|
Receivables - Other
|
1.59M | 1.43M | 1.55M | 15.00M | 15.00M |
|
Receivables
|
| | | 17.19M | |
|
Prepaid Assets
|
1.77M | 8.57M | 5.86M | 4.54M | 5.46M |
|
Current Assets
|
73.23M | 273.08M | 186.86M | 120.58M | 133.83M |
|
Property, Plant & Equipment (Net)
|
8.91M | 52.11M | 52.72M | 41.33M | 29.17M |
|
Goodwill
|
| 21.34M | 21.34M | | |
|
Intangibles
|
| 54.99M | 51.62M | 48.25M | 44.88M |
|
Goodwill & Intangibles
|
| 76.33M | 72.96M | 48.25M | 44.88M |
|
Other Non-Current Assets
|
1.84M | 16.84M | 15.02M | 16.19M | 15.95M |
|
Non-Current Assets
|
15.34M | 153.12M | 134.15M | 96.72M | 79.78M |
|
Accounts Payables
|
2.12M | 8.38M | 2.41M | 1.50M | 3.53M |
|
Notes Payables
|
0.90M | 2.40M | 2.95M | 3.26M | 2.73M |
|
Payables
|
3.02M | 10.79M | 5.36M | 4.76M | 6.26M |
|
Accumulated Expenses
|
1.57M | 17.43M | 20.48M | 6.55M | 6.84M |
|
Short term Debt
|
0.63M | | | 12.75M | 12.75M |
|
Current Leases
|
1.48M | 2.79M | 2.30M | 1.68M | 1.61M |
|
Current Deferred Revenue
|
2.63M | 1.40M | 0.45M | 4.10M | 1.12M |
|
Total Current Liabilities
|
10.10M | 33.86M | 30.27M | 29.56M | 28.66M |
|
Capital Leases
|
2.77M | 3.23M | 0.75M | 0.08M | |
|
Non-Current Debt
|
4.14M | 1.12M | 7.98M | 4.66M | 1.26M |
|
Non-Current Deffered Revenue
|
| | | 0.97M | |
|
Minority Interest
|
156.43M | | | | |
|
Non-Current Deferred Tax Liability
|
1.65M | 17.76M | 17.90M | 0.19M | |
|
Operating Leases
|
3.81M | 8.97M | 7.32M | 5.64M | 4.43M |
|
Other Non-Current Liabilities
|
0.75M | 12.16M | 0.04M | 0.29M | 0.13M |
|
Total Non-Current Liabilities
|
20.82M | 47.93M | 46.56M | 40.83M | 34.34M |
|
Total Liabilities
|
21.56M | 60.09M | 46.59M | 41.12M | 34.48M |
|
Total Debt
|
4.77M | 1.12M | 7.98M | 17.41M | 14.01M |
|
Common Equity
|
-89.43M | 366.11M | 274.41M | 176.18M | 179.13M |
|
Shareholder's Equity
|
-89.43M | 366.11M | 274.41M | 176.18M | 179.13M |
|
Liabilities and Shareholders Equity
|
88.57M | 426.19M | 321.01M | 217.30M | 213.61M |
|
Retained Earnings
|
-90.06M | -191.03M | -295.93M | -406.50M | -509.60M |
|
Treasury Shares
|
1.20M | 2.59M | 1.01M | 2.20M | 3.71M |