|
Assets
|
41.92M | 395.84M | 113.14M | 75.94M | 19.26M |
|
Cash & Equivalents
|
2.63M | 16.24M | 20.62M | 7.44M | 8.63M |
|
Cash & Current Investments
|
2.63M | 16.24M | 20.62M | 7.44M | 8.63M |
|
Receivables - Net
|
2.79M | 87.17M | 6.98M | 2.48M | 2.45M |
|
Receivables
|
2.79M | 87.17M | 6.98M | 2.48M | 2.45M |
|
Prepaid Assets
|
1.04M | 18.15M | | 1.35M | 0.63M |
|
Current Assets
|
11.38M | 214.53M | 28.06M | 14.92M | 11.71M |
|
Property, Plant & Equipment (Net)
|
22.90M | 153.55M | 79.02M | 59.73M | 7.07M |
|
Long-Term Investments
|
1.79M | 19.01M | 2.94M | | 0.30M |
|
Goodwill
|
32.43M | 0.11M | 172.75M | 202.10M | 209.78M |
|
Intangibles
|
0.86M | 7.71M | 2.16M | 6.33M | 5.17M |
|
Goodwill & Intangibles
|
33.29M | 7.82M | 174.91M | 208.44M | 214.95M |
|
Other Non-Current Assets
|
| | | 0.00M | |
|
Non-Current Assets
|
30.54M | 181.31M | 85.08M | 61.02M | 7.55M |
|
Accounts Payables
|
1.20M | 20.98M | 10.04M | 11.18M | 8.18M |
|
Payables
|
1.20M | 20.98M | 10.04M | 11.18M | 8.18M |
|
Accumulated Expenses
|
0.35M | 6.86M | 6.24M | 7.15M | 3.62M |
|
Short term Debt
|
| 32.19M | 11.92M | 14.32M | 0.86M |
|
Current Leases
|
4.46M | 0.01M | 0.00M | | 0.34M |
|
Current Taxes
|
| 10.57M | | | 0.40M |
|
Curent Deferred Tax Liability
|
| 0.39M | 2.72M | | |
|
Total Current Liabilities
|
5.66M | 75.23M | 21.95M | 27.59M | 9.44M |
|
Non-Current Debt
|
| 4.67M | 26.60M | 40.00M | |
|
Total Long Term Debt
|
| | | | -39.30M |
|
Liabilities from Discontinued Operations
|
| | | 0.00M | |
|
Non-Current Deferred Tax Liability
|
| 1.14M | | | |
|
Operating Leases
|
5.02M | 0.51M | 0.55M | 0.56M | |
|
Other Non-Current Liabilities
|
| -0.32M | -5.00M | | |
|
Total Non-Current Liabilities
|
| 3.86M | 5.95M | 2.09M | 11.71M |
|
Total Liabilities
|
10.68M | 118.17M | 87.91M | 75.78M | 48.74M |
|
Total Debt
|
| 36.86M | 38.51M | 54.32M | 0.86M |
|
Common Equity
|
31.24M | 277.67M | 25.23M | 0.16M | -29.48M |
|
Shareholder's Equity
|
31.24M | 277.67M | 25.23M | 0.16M | -29.48M |
|
Liabilities and Shareholders Equity
|
41.92M | 395.84M | 113.14M | 75.94M | 19.26M |
|
Retained Earnings
|
28.21M | 72.70M | -163.70M | -191.97M | -247.08M |