|
Accumulated Depreciation
|
| | | 0.15M | 0.40M |
|
Cash & Equivalents
|
97.25M | 362.27M | 190.61M | 45.03M | 17.50M |
|
Receivables - Net
|
| | 0.20M | 0.08M | 0.26M |
|
Receivables - Other
|
0.90M | 0.06M | 0.20M | | |
|
Receivables
|
| | 0.39M | 0.08M | 0.26M |
|
Prepaid Assets
|
2.08M | 11.90M | 14.04M | 5.83M | 7.79M |
|
Current Assets
|
99.55M | 375.08M | 287.14M | 185.59M | 80.12M |
|
Property, Plant & Equipment (Net)
|
0.07M | 0.15M | 0.93M | 0.98M | 2.54M |
|
Long-Term Investments
|
| 16.13M | 6.75M | 1.84M | 42.08M |
|
Goodwill
|
| | | | 0.33M |
|
Intangibles
|
| | | 2.11M | 4.70M |
|
Goodwill & Intangibles
|
| | | 2.11M | 5.03M |
|
Other Non-Current Assets
|
0.34M | 7.34M | 3.12M | 0.95M | 0.85M |
|
Non-Current Assets
|
1.05M | 5.60M | 5.64M | 107.89M | 79.26M |
|
Assets
|
111.55M | 414.17M | 305.44M | 293.48M | 159.39M |
|
Accounts Payables
|
3.08M | 6.00M | 2.40M | 4.59M | 2.62M |
|
Notes Payables
|
| 0.04M | 82.50M | | |
|
Payables
|
3.08M | 6.04M | 84.90M | 4.59M | 2.62M |
|
Accumulated Expenses
|
9.21M | 14.83M | 17.31M | 15.26M | 9.85M |
|
Other Accumulated Expenses
|
0.10M | 0.16M | 0.71M | 1.10M | 2.65M |
|
Short term Debt
|
| 0.05M | 0.18M | 0.28M | 6.37M |
|
Current Leases
|
| | 0.18M | | |
|
Current Taxes
|
1.00M | 8.14M | 2.22M | 0.71M | 0.19M |
|
Current Deferred Revenue
|
| 0.01M | | | |
|
Total Current Liabilities
|
12.30M | 20.93M | 19.90M | 20.12M | 24.95M |
|
Convertible Debt
|
1.20M | 0.74M | | | |
|
Non-Current Deffered Revenue
|
1.57M | | | | |
|
Minority Interest
|
4.55M | 9.05M | 5.03M | 1.35M | 0.26M |
|
Operating Leases
|
| | 0.04M | 0.99M | 0.73M |
|
Other Non-Current Liabilities
|
1.71M | 4.10M | 3.66M | 7.92M | 2.69M |
|
Total Non-Current Liabilities
|
0.05M | 1.38M | 0.42M | 41.24M | 40.14M |
|
Total Liabilities
|
16.18M | 28.21M | 39.67M | 49.16M | 42.83M |
|
Total Debt
|
| 0.05M | 0.18M | 0.28M | 6.37M |
|
Common Equity
|
95.37M | 385.96M | 265.77M | 244.32M | 116.55M |
|
Shareholder's Equity
|
95.37M | 385.96M | 265.77M | 244.32M | 116.55M |
|
Liabilities and Shareholders Equity
|
111.55M | 414.17M | 305.44M | 293.48M | 159.39M |
|
Retained Earnings
|
-190.00M | -357.80M | -510.19M | -550.94M | -700.21M |
|
Treasury Shares
|
| 7.05M | 6.92M | 6.92M | 6.92M |
|
Shares Outstanding
|
114.74M | 160.68M | 165.94M | 166.03M | 167.96M |