|
Cash & Equivalents
|
1.07M | 1.07M | 2.18M | 3.94M | 0.32M | 1.16M | 12.77M | 27.79M | 15.44M | 28.83M | 28.58M |
|
Cash & Current Investments
|
1.07M | 1.07M | 2.18M | 3.94M | 0.32M | 1.16M | 12.77M | 27.79M | 15.44M | 28.83M | 28.58M |
|
Receivables - Net
|
0.05M | 1.48M | 3.04M | 3.90M | 5.29M | 4.67M | 8.11M | 13.36M | 5.10M | 4.81M | 3.85M |
|
Receivables - Other
|
| | | | | | | 12.03M | 5.10M | 4.81M | 3.35M |
|
Receivables
|
0.05M | 1.48M | 3.04M | 3.90M | 5.29M | 4.67M | 8.11M | 25.39M | 10.20M | 9.62M | 7.20M |
|
Inventory
|
0.03M | 0.12M | 0.27M | 0.08M | 0.17M | 0.78M | 0.49M | 0.51M | 1.17M | 0.66M | 0.45M |
|
Prepaid Assets
|
0.26M | 0.34M | 1.50M | 1.33M | 1.30M | 1.07M | 1.26M | 2.59M | 2.26M | 8.55M | 2.87M |
|
Current Assets
|
2.65M | 3.10M | 7.25M | 9.66M | 7.09M | 7.68M | 45.60M | 86.58M | 159.91M | 169.47M | 356.81M |
|
Property, Plant & Equipment (Net)
|
0.28M | 0.41M | 1.15M | 1.23M | 1.54M | 2.21M | 1.88M | 5.22M | 6.43M | 7.87M | 8.28M |
|
Goodwill
|
| 6.26M | 15.53M | 15.01M | 17.50M | 17.44M | 26.26M | 67.30M | 99.11M | 68.70M | 73.96M |
|
Intangibles
|
2.84M | 9.71M | 17.63M | 17.61M | 18.61M | 18.60M | 27.07M | 53.48M | 72.25M | 63.85M | 64.55M |
|
Goodwill & Intangibles
|
2.84M | 15.98M | 33.15M | 32.61M | 36.11M | 36.04M | 53.33M | 120.78M | 171.36M | 132.55M | 138.51M |
|
Other Non-Current Assets
|
| | 0.04M | 0.04M | 0.02M | 0.46M | 0.04M | 0.61M | 21.06M | 3.22M | 3.95M |
|
Non-Current Assets
|
3.19M | 12.98M | 28.90M | 25.95M | 27.38M | 26.13M | 40.22M | 116.73M | 201.19M | 150.60M | 157.19M |
|
Assets
|
5.84M | 16.09M | 36.15M | 35.62M | 34.47M | 33.82M | 85.82M | 203.31M | 361.10M | 320.07M | 514.00M |
|
Accounts Payables
|
0.56M | 1.10M | 2.71M | 1.67M | 1.53M | 2.67M | 1.58M | 1.91M | 2.94M | 1.74M | 1.29M |
|
Notes Payables
|
| 0.35M | 3.45M | 4.31M | 0.75M | 1.03M | 5.46M | 8.89M | 4.73M | 2.57M | 12.31M |
|
Payables
|
0.56M | 1.45M | 6.16M | 5.98M | 2.28M | 3.70M | 7.03M | 10.81M | 7.68M | 4.31M | 13.60M |
|
Accumulated Expenses
|
0.10M | 0.14M | 0.08M | 0.47M | 0.35M | 0.71M | 1.19M | 2.48M | 2.28M | 3.42M | 2.92M |
|
Other Accumulated Expenses
|
0.36M | 0.54M | 0.71M | 0.99M | 1.13M | 0.71M | 0.94M | 0.86M | 1.10M | 6.56M | 1.38M |
|
Short term Debt
|
| 0.50M | | | | | | | | | 3.88M |
|
Current Leases
|
| | | | | | | | | 1.57M | 1.83M |
|
Current Deferred Revenue
|
1.96M | 4.79M | 9.68M | 10.06M | 10.64M | 10.80M | 9.25M | 13.08M | 2.89M | 5.50M | 4.42M |
|
Total Current Liabilities
|
2.97M | 7.42M | 16.63M | 17.50M | 14.40M | 15.93M | 41.39M | 69.55M | 148.47M | 151.61M | 348.60M |
|
Non-Current Debt
|
| 3.97M | 15.89M | 12.70M | 14.38M | 12.26M | 24.58M | 66.97M | 106.63M | 24.14M | 12.22M |
|
Convertible Debt
|
| 1.25M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.12M | 0.17M | 0.20M | 0.76M | 0.47M | 0.95M | 0.77M | 1.12M | 0.83M | 0.32M | 0.11M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 11.35M | | |
|
Non-Current Deferred Tax Liability
|
| -0.04M | -0.14M | -0.37M | -0.50M | | | 1.07M | 13.61M | 11.76M | 12.10M |
|
Operating Leases
|
| | | | | | | | | 5.94M | 5.37M |
|
Other Non-Current Liabilities
|
0.03M | 0.83M | 0.47M | 0.44M | 0.74M | 0.96M | 0.83M | 0.82M | 0.44M | 0.14M | 1.16M |
|
Total Non-Current Liabilities
|
0.14M | 6.61M | 17.36M | 13.90M | 15.60M | 14.17M | 26.18M | 69.98M | 110.11M | 30.88M | 19.75M |
|
Total Liabilities
|
3.11M | | | | | 30.10M | 67.58M | 139.54M | 258.58M | 182.49M | 368.35M |
|
Total Debt
|
| 4.47M | 15.89M | 12.70M | 14.38M | 12.26M | 24.58M | 66.97M | 106.63M | 24.14M | 16.11M |
|
Common Equity
|
2.72M | 2.06M | 2.16M | 4.22M | 4.47M | 3.72M | 18.25M | 63.77M | 102.52M | 137.58M | 145.65M |
|
Shareholder's Equity
|
2.72M | 2.06M | 2.16M | 4.22M | 4.47M | 3.72M | 18.25M | 63.77M | 102.52M | 137.58M | 145.65M |
|
Liabilities and Shareholders Equity
|
5.84M | 16.09M | 36.15M | 35.62M | 34.47M | 33.82M | 85.82M | 203.31M | 361.10M | 320.07M | 514.00M |
|
Treasury Shares
|
0.26M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.42M |
|
Retained Earnings
|
-263.54M | -264.19M | -267.22M | -268.88M | -269.15M | -270.90M | -271.88M | -277.60M | -283.64M | -253.64M | -269.95M |