|
Cash & Equivalents
|
23.23M | 25.02M | 52.41M | 59.32M | 54.84M | 54.84M | 71.25M | 74.33M | 100.78M | 132.24M | 173.02M |
|
Short-term Investments
|
| | | | | | | | 0.14M | 0.07M | 0.01M |
|
Cash & Current Investments
|
23.23M | 25.02M | 52.41M | 59.32M | 54.84M | 54.84M | 71.25M | 74.33M | 100.93M | 132.31M | 173.03M |
|
Receivables - Net
|
1.07M | 1.77M | 0.83M | 0.88M | 0.88M | 2.10M | 1.02M | 0.70M | 0.46M | 0.02M | 0.40M |
|
Receivables - Other
|
1.35M | 0.01M | 0.02M | | 0.42M | -3.10M | 4.30M | 14.98M | | | 1.70M |
|
Receivables
|
2.42M | 1.78M | 0.85M | 0.88M | 1.30M | -1.00M | 5.31M | 15.68M | 0.46M | 0.02M | 2.10M |
|
Inventory
|
| 0.01M | 0.25M | 0.04M | 0.01M | | 0.03M | | 0.01M | | |
|
Prepaid Assets
|
1.11M | 1.89M | 12.28M | 12.11M | 11.27M | 1.67M | 6.22M | 0.01M | 6.50M | 0.94M | 3.95M |
|
Current Assets
|
25.41M | 28.70M | 65.77M | 72.35M | 67.00M | 76.30M | 84.03M | 93.41M | 108.77M | 167.02M | 209.11M |
|
Property, Plant & Equipment (Net)
|
0.07M | 0.05M | 0.30M | 0.30M | 4.60M | 5.26M | 4.81M | 4.63M | 4.38M | 4.13M | 4.22M |
|
Long-Term Investments
|
| | | 0.94M | 0.89M | | | | | | |
|
Goodwill
|
| | | 0.03M | | 11.22M | | | 5.31M | | |
|
Intangibles
|
0.01M | 0.04M | 0.04M | 0.03M | 0.02M | 7.33M | 0.03M | 0.01M | 0.00M | 831.00 | |
|
Goodwill & Intangibles
|
0.01M | 0.04M | 0.04M | 0.06M | 0.02M | 18.55M | 0.03M | 0.01M | 5.32M | 831.00 | |
|
Long-Term Deferred Tax
|
| 0.35M | 0.70M | 0.52M | 0.44M | | 0.45M | | | | |
|
Other Non-Current Assets
|
| 0.02M | 1.93M | 1.56M | 0.37M | -0.06M | 62.87M | 60.77M | 60.77M | 60.35M | 60.35M |
|
Non-Current Assets
|
11.85M | 12.25M | 8.59M | 7.66M | 13.50M | 34.00M | 74.22M | 70.85M | 69.95M | 69.04M | 68.96M |
|
Assets
|
37.25M | 40.95M | 74.35M | 80.01M | 80.49M | 110.30M | 158.26M | 164.26M | 178.72M | 236.06M | 278.06M |
|
Accounts Payables
|
4.19M | 2.97M | 4.36M | | 4.60M | | 7.29M | | 5.98M | | 5.59M |
|
Notes Payables
|
| | | | | | 1.36M | | 1.38M | | |
|
Payables
|
4.19M | 2.97M | 4.36M | | 4.60M | | 8.65M | | 7.35M | | 5.59M |
|
Accumulated Expenses
|
0.25M | 0.24M | | | | | | | | | |
|
Other Accumulated Expenses
|
0.57M | 0.10M | 0.00M | | 940.00 | | 1.69M | | 0.01M | | 0.01M |
|
Short term Debt
|
| | | | | 1.41M | 1.36M | 1.38M | 1.38M | | |
|
Current Leases
|
0.18M | 0.20M | 0.09M | 0.03M | 0.78M | 0.27M | 0.32M | 0.36M | 0.08M | 0.08M | 0.08M |
|
Current Taxes
|
1.02M | 0.01M | 0.00M | | 0.51M | | | | 0.04M | | 0.04M |
|
Current Deferred Revenue
|
0.04M | 1.41M | 2.99M | 2.97M | 2.25M | 2.21M | 2.12M | -0.63M | 0.49M | 0.00M | 0.30M |
|
Total Current Liabilities
|
5.45M | 4.65M | 7.50M | 8.88M | 8.19M | 13.70M | 12.84M | 10.34M | 12.43M | 9.28M | 8.51M |
|
Capital Leases
|
0.55M | 0.46M | 0.44M | 0.42M | 0.37M | 0.32M | 0.28M | | | | |
|
Convertible Debt
|
| | | 3.50M | 5.93M | 4.63M | 3.87M | 1.46M | | | |
|
Minority Interest
|
-0.05M | -0.03M | -0.05M | -0.02M | -0.02M | 2.13M | 0.88M | 0.85M | 0.80M | -0.02M | 1.93M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 2.70M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 1.34M | 1.82M | 1.82M | 1.82M | 0.40M | 0.40M |
|
Operating Leases
|
3.26M | 3.32M | 2.23M | 2.19M | 2.25M | 1.85M | 1.64M | 1.54M | 1.31M | 1.30M | 1.33M |
|
Other Non-Current Liabilities
|
| | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 1.82M | 0.66M | 2.41M |
|
Total Non-Current Liabilities
|
| | 9.43M | 14.32M | 15.30M | 21.18M | 7.61M | 4.81M | 3.13M | 1.70M | 1.73M |
|
Total Liabilities
|
9.09M | 8.22M | 10.09M | 14.98M | 15.96M | 21.84M | 20.45M | 15.15M | 15.56M | 10.97M | 10.24M |
|
Total Debt
|
| | | | | 1.41M | 1.36M | 1.38M | 1.38M | | |
|
Common Equity
|
28.22M | 32.76M | 64.31M | | 64.55M | | 137.81M | | 163.16M | | 267.83M |
|
Shareholder's Equity
|
28.22M | 32.76M | 64.31M | 65.03M | 64.55M | 88.46M | 137.81M | 149.11M | 163.16M | 225.09M | 267.83M |
|
Liabilities and Shareholders Equity
|
37.25M | 40.95M | 74.35M | 80.01M | 80.49M | 110.30M | 158.26M | 164.26M | 178.72M | 236.06M | 278.06M |
|
Retained Earnings
|
24.75M | 31.06M | 36.80M | 36.20M | 31.37M | 28.17M | -7.11M | -6.42M | -23.02M | -8.02M | -24.00M |