|
Assets
|
45.03M | 121.07M | 76.10M | 92.91M | 99.10M | 97.24M |
|
Cash & Equivalents
|
5.29M | 62.13M | 32.71M | 43.09M | 26.28M | 26.25M |
|
Short-term Investments
|
| | 0.10M | | | |
|
Cash & Current Investments
|
5.29M | 62.13M | 32.81M | 43.09M | 26.28M | 26.25M |
|
Receivables - Net
|
5.29M | 15.30M | 3.66M | 5.07M | 7.68M | 8.60M |
|
Receivables
|
5.29M | 15.30M | 3.66M | 5.07M | 7.68M | 8.60M |
|
Prepaid Assets
|
2.12M | 8.71M | 7.25M | 5.18M | 5.72M | 4.64M |
|
Current Assets
|
12.70M | 86.14M | 43.61M | 53.33M | 39.68M | 39.48M |
|
Property, Plant & Equipment (Net)
|
2.12M | 3.18M | 4.18M | 5.85M | 27.87M | 27.83M |
|
Goodwill
|
15.03M | 15.03M | 15.03M | 15.03M | 15.03M | 15.03M |
|
Intangibles
|
18.34M | 18.45M | 18.75M | 18.89M | 18.99M | 18.96M |
|
Goodwill & Intangibles
|
33.37M | 33.48M | 33.79M | 33.92M | 34.02M | 33.99M |
|
Other Non-Current Assets
|
0.09M | 3.46M | 1.66M | 5.92M | 6.86M | 7.26M |
|
Non-Current Assets
|
32.33M | 34.93M | 32.48M | 39.57M | 59.41M | 57.76M |
|
Accounts Payables
|
1.72M | 8.96M | 1.66M | 1.69M | 2.93M | 2.19M |
|
Notes Payables
|
12.16M | 11.84M | 0.02M | 0.05M | 0.05M | 0.02M |
|
Payables
|
13.88M | 20.80M | 1.68M | 1.73M | 2.98M | 2.21M |
|
Accumulated Expenses
|
4.18M | 7.79M | 7.67M | 8.22M | 7.71M | 10.06M |
|
Other Accumulated Expenses
|
2.35M | 3.10M | 2.77M | 2.31M | 2.87M | 2.38M |
|
Short term Debt
|
| | 17.76M | 10.34M | 21.86M | |
|
Current Leases
|
| | | 1.54M | 0.25M | 0.72M |
|
Current Deferred Revenue
|
1.28M | 3.53M | 1.90M | 1.00M | 0.32M | 0.70M |
|
Total Current Liabilities
|
22.60M | 32.12M | 28.96M | 22.84M | 33.42M | 14.32M |
|
Non-Current Debt
|
23.81M | 15.93M | 9.99M | 25.00M | 35.23M | 36.41M |
|
Preferred Stock Liabilities
|
193.96M | | | | | |
|
Operating Leases
|
| | | 5.25M | 25.16M | 24.83M |
|
Other Non-Current Liabilities
|
29.11M | 29.93M | 16.03M | 18.64M | 0.71M | 0.81M |
|
Total Non-Current Liabilities
|
53.61M | 47.78M | 27.41M | 49.46M | 61.10M | 62.05M |
|
Total Liabilities
|
76.21M | 79.90M | 56.37M | 72.30M | 94.52M | 76.37M |
|
Total Debt
|
23.81M | 15.93M | 27.76M | 35.34M | 57.08M | 36.41M |
|
Common Equity
|
-225.14M | 41.17M | 19.73M | 20.61M | 4.58M | 20.88M |
|
Shareholder's Equity
|
-225.14M | 41.17M | 19.73M | 20.61M | 4.58M | 20.88M |
|
Liabilities and Shareholders Equity
|
45.03M | 121.07M | 76.10M | 92.91M | 99.10M | 97.24M |
|
Retained Earnings
|
-227.46M | -258.81M | -301.97M | -367.42M | -419.57M | -462.50M |
|
Treasury Shares
|
0.03M | | | | | |