|
Cash & Equivalents
|
6.81M | 5.13M | 5.13M | 5.13M | 40.29M | 26.91M | 4.77M | 40.29M | 5.32M | 4.02M | 8.14M | 5.32M | 4.37M | 4.37M | 4.37M | 4.37M | 9.68M | 9.68M | 7.24M | 9.68M |
|
Short-term Investments
|
3.46M | | | | 57.50M | | | | 170.00M | | | | 65.90M | | | | | | | |
|
Cash & Current Investments
|
10.27M | 5.13M | 5.13M | 5.13M | 97.79M | 26.91M | 4.77M | 40.29M | 175.32M | 4.02M | 8.14M | 5.32M | 70.27M | 4.37M | 4.37M | 4.37M | 9.68M | 9.68M | 7.24M | 9.68M |
|
Receivables - Net
|
9.75M | | | | 8.77M | | | | 9.79M | | | | 9.35M | | | | 6.93M | | | |
|
Receivables
|
9.75M | | | | 8.77M | | | | 9.79M | | | | 9.35M | | | | 6.93M | | | |
|
Prepaid Assets
|
3.46M | -2.96M | -7.09M | -10.64M | 57.50M | -19.59M | 123.14M | -110.59M | 170.00M | 71.35M | 64.93M | 38.95M | 65.90M | 59.55M | 46.89M | 71.89M | 161.65M | 153.94M | 30.98M | 260.81M |
|
Current Assets
|
18.33M | | | | 107.54M | | | | 199.08M | | | | 82.49M | | | 104.81M | 185.23M | | 203.52M | 310.26M |
|
Property, Plant & Equipment (Net)
|
6.42M | | | | 21.60M | | | | 177.54M | | | | 87.23M | | | | 95.36M | | | |
|
Long-Term Investments
|
| | | -0.32M | 0.98M | -0.50M | 14.50M | 26.73M | 17.00M | 7.91M | 6.48M | 5.54M | 2.87M | 2.23M | 2.49M | 6.90M | 6.97M | 15.22M | -1.13M | 30.70M |
|
Intangibles
|
| | | | 0.60M | 14.95M | 14.82M | 14.62M | 0.34M | | | | 0.07M | | | | | | | 77.39M |
|
Goodwill & Intangibles
|
| | | | 0.60M | 14.95M | 14.82M | 14.62M | 0.34M | 0.27M | 0.20M | 0.13M | 0.07M | | | | | | | 77.39M |
|
Other Non-Current Assets
|
1.88M | -0.14M | | -8.99M | 45.53M | -13.14M | -22.06M | -47.60M | 59.69M | 11.36M | -1.77M | -2.53M | 9.54M | -4.75M | -3.83M | 23.11M | 15.92M | -11.11M | -0.61M | -44.91M |
|
Non-Current Assets
|
10.77M | | | | 70.79M | | | | 253.20M | | | | 113.62M | | | 126.42M | 121.46M | | 131.17M | 168.33M |
|
Assets
|
29.10M | | | | 178.33M | 247.43M | 318.59M | 487.16M | 452.27M | 319.20M | 278.37M | 189.40M | 196.12M | 188.37M | 169.96M | 231.24M | 306.68M | 319.59M | 334.69M | 478.59M |
|
Accounts Payables
|
2.13M | 1.83M | 1.08M | 3.41M | 3.48M | -2.55M | 5.75M | 3.85M | 12.38M | 16.31M | -2.14M | 9.58M | 9.35M | 8.62M | -0.36M | 0.65M | 10.60M | -0.20M | 8.75M | 11.87M |
|
Notes Payables
|
2.71M | | | | 4.40M | | | | 1.22M | | | | 7.14M | | | | 5.61M | | | |
|
Payables
|
4.84M | 1.83M | 1.08M | 3.41M | 7.87M | -2.55M | 5.75M | 3.85M | 13.60M | 16.31M | -2.14M | 9.58M | 16.49M | 8.62M | -0.36M | 0.65M | 16.20M | -0.20M | 8.75M | 11.87M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | 1.88M | | | |
|
Short term Debt
|
2.71M | | | | 4.40M | 2.27M | 2.27M | 2.27M | 1.22M | | | | 7.14M | | 1.33M | 2.83M | 5.61M | 1.43M | 1.49M | 2.79M |
|
Current Leases
|
1.57M | | | | 1.91M | 1.51M | 0.94M | 0.91M | 2.16M | 2.03M | 1.91M | 2.09M | 2.33M | 2.34M | 2.35M | 2.53M | 2.30M | 2.70M | 2.87M | 2.70M |
|
Current Taxes
|
0.83M | -0.14M | -0.14M | -0.14M | | -0.07M | -0.07M | -0.07M | 1.01M | -0.13M | 2.29M | 1.87M | 1.85M | 3.68M | 4.65M | 4.98M | 4.15M | 5.43M | 5.78M | 5.57M |
|
Total Current Liabilities
|
7.24M | | | | 9.86M | | | | 26.15M | | | | 23.07M | | | 29.85M | 27.13M | | 36.63M | 29.81M |
|
Non-Current Debt
|
| | | | 17.14M | 1.22M | 1.22M | 1.22M | 14.47M | 13.10M | 12.03M | 12.94M | 13.08M | 11.40M | 11.33M | 11.00M | 10.40M | 10.59M | 11.19M | 8.92M |
|
Convertible Debt
|
| | | | | | | | | | | | 4.73M | | | | 1.88M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 1.53M | 1.53M | | | 0.21M | | 0.58M | 1.18M | 8.55M | 2.08M | 1.69M | 1.59M |
|
Operating Leases
|
0.78M | | | | 1.15M | 0.94M | 0.84M | 0.49M | 10.48M | 9.35M | 8.18M | 8.20M | 8.14M | 7.45M | 6.74M | 6.45M | 7.64M | 5.25M | 4.88M | 3.84M |
|
Other Non-Current Liabilities
|
| | | | | | | 84.52M | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | -29.39M | | | | | | | | | | | | |
|
Total Liabilities
|
8.02M | | | | 50.18M | 52.71M | 51.65M | 55.13M | 63.22M | 59.23M | 49.88M | 48.52M | 47.30M | 46.79M | 47.05M | 51.18M | 47.27M | 46.40M | 55.16M | 44.23M |
|
Total Debt
|
2.71M | | | | 21.53M | 3.50M | 3.50M | 3.50M | 15.69M | 13.10M | 12.03M | 12.94M | 20.22M | 11.40M | 12.67M | 13.83M | 16.01M | 12.01M | 12.68M | 11.71M |
|
Common Equity
|
21.09M | | | | 134.47M | 194.72M | 266.94M | 432.03M | 389.05M | 259.97M | 228.49M | 140.87M | 148.12M | 141.58M | 122.90M | 180.05M | 259.41M | 273.19M | 279.53M | 434.36M |
|
Shareholder's Equity
|
| | | | | | | | | | | | 148.12M | | | | 259.41M | | | |
|
Liabilities and Shareholders Equity
|
29.10M | | | | 178.33M | 247.43M | 318.59M | 487.16M | 452.27M | 319.20M | 278.37M | 189.40M | 196.12M | 188.37M | 169.96M | 231.24M | 306.68M | 319.59M | 334.69M | 478.59M |
|
Retained Earnings
|
-173.17M | | | | -146.90M | -112.04M | -57.27M | 6.97M | -60.24M | -177.72M | -211.23M | -304.69M | -296.67M | -312.92M | -337.47M | -344.42M | -270.87M | 32.24M | -352.28M | -351.01M |
|
Treasury Shares
|
| | | | | | | | | | | | 3.57M | | | | 5.24M | | | |