|
Accumulated Depreciation
|
| | | | | | | 0.09M | | | 0.62M |
|
Cash & Equivalents
|
| | | 8.27M | 77.47M | 25.16M | 43.41M | 257.07M | 41.47M | 14.62M | 45.15M |
|
Receivables - Net
|
| | | 0.09M | 0.15M | 0.18M | 0.14M | | 0.34M | 0.56M | 0.52M |
|
Receivables
|
| | | 0.09M | 0.15M | 0.18M | 0.14M | | 0.34M | 0.56M | 0.52M |
|
Inventory
|
| | | | | | | | | | 1.50M |
|
Prepaid Assets
|
| | | 6.36M | 11.95M | 10.80M | 11.23M | 12.21M | 12.41M | 11.42M | 13.51M |
|
Current Assets
|
| | | 194.12M | 578.61M | 563.86M | 552.08M | 754.21M | 701.19M | 673.03M | 695.79M |
|
Property, Plant & Equipment (Net)
|
| | | 0.07M | 0.08M | 0.08M | 0.06M | 0.27M | 0.26M | 0.25M | 15.33M |
|
Goodwill
|
| | | | | | | | | | 12.80M |
|
Intangibles
|
| | | | | | | | | | 1.70M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 14.51M |
|
Other Non-Current Assets
|
| | | 4.67M | 0.05M | 0.05M | 0.05M | 0.09M | 0.52M | 0.52M | 0.11M |
|
Non-Current Assets
|
| | | 5.18M | 0.50M | 0.47M | 0.39M | 0.59M | 26.99M | 28.41M | 34.12M |
|
Assets
|
| | | 199.30M | 579.11M | 564.33M | 552.47M | 754.80M | 728.18M | 701.45M | 729.91M |
|
Accounts Payables
|
| | | 3.24M | 5.11M | 7.12M | 11.33M | 6.52M | 6.73M | 7.12M | 9.19M |
|
Payables
|
| | | 3.24M | 5.11M | 7.12M | 11.33M | 6.52M | 6.73M | 7.12M | 9.19M |
|
Accumulated Expenses
|
| | | 10.44M | 5.11M | 7.12M | 11.33M | 14.66M | 15.66M | 22.97M | 20.42M |
|
Current Leases
|
| | | 0.22M | 0.22M | 0.24M | 0.23M | 0.19M | 0.26M | 0.29M | 0.91M |
|
Total Current Liabilities
|
| | | 14.25M | 9.98M | 11.85M | 15.63M | 21.37M | 22.64M | 30.38M | 30.53M |
|
Non-Current Debt
|
| | | | | | | | | | 3.00M |
|
Preferred Stock Liabilities
|
| | | 120.00M | | | | | | | |
|
Operating Leases
|
| | | 0.24M | 0.18M | 0.12M | 0.07M | 0.05M | 0.78M | 0.71M | 3.33M |
|
Other Non-Current Liabilities
|
| | | 0.36M | | | | | | | 3.80M |
|
Total Non-Current Liabilities
|
| | | 14.15M | | | | | | | 38.47M |
|
Total Liabilities
|
| | | 14.51M | 10.17M | 11.97M | 15.70M | 21.42M | 23.42M | 31.09M | 42.27M |
|
Total Debt
|
| | | | | | | | | | 3.00M |
|
Common Equity
|
| | | -123.10M | 568.94M | 552.36M | 536.77M | 733.38M | 704.76M | 670.36M | 687.64M |
|
Shareholder's Equity
|
| | | -123.10M | 568.94M | 552.36M | 536.77M | 733.38M | 704.76M | 670.36M | 687.64M |
|
Liabilities and Shareholders Equity
|
| | | 199.30M | 579.11M | 564.33M | 552.47M | 754.80M | 728.18M | 701.45M | 729.91M |
|
Retained Earnings
|
| | | -129.94M | -146.90M | -165.80M | -186.20M | -217.98M | -252.43M | -293.90M | -337.70M |
|
Treasury Shares
|
| | | | | | | | | | 0.09M |
|
Shares Outstanding
|
3.86M | 4.04M | 5.07M | 5.22M | 66.64M | 66.66M | 67.54M | 76.15M | 76.22M | 76.23M | 78.28M |