|
Assets
|
55.42M | 159.56M | 100.09M | 74.89M | 35.08M |
|
Cash & Equivalents
|
7.14M | 32.95M | 19.99M | 9.43M | 8.64M |
|
Short-term Investments
|
0.68M | 0.90M | 0.43M | | |
|
Cash & Current Investments
|
7.82M | 33.85M | 20.43M | 9.43M | 8.64M |
|
Receivables - Net
|
0.20M | 1.44M | 1.40M | 0.48M | 1.61M |
|
Receivables
|
0.20M | 1.44M | 1.40M | 0.48M | 1.61M |
|
Inventory
|
| | | | 0.41M |
|
Prepaid Assets
|
1.21M | 0.90M | 0.98M | 0.64M | 0.82M |
|
Current Assets
|
9.23M | 39.14M | 25.54M | 10.70M | 11.76M |
|
Construction in Progress
|
2.09M | 1.24M | 2.14M | 0.73M | 0.34M |
|
Property, Plant & Equipment (Net)
|
6.52M | 8.53M | 8.67M | 3.80M | 3.57M |
|
Long-Term Investments
|
13.42M | | | | |
|
Goodwill
|
9.19M | 18.68M | 9.50M | | |
|
Intangibles
|
15.09M | 61.89M | 61.89M | 56.94M | 15.04M |
|
Goodwill & Intangibles
|
24.28M | 80.57M | 71.39M | 56.94M | 15.04M |
|
Other Non-Current Assets
|
1.70M | 29.68M | 2.12M | 1.70M | 1.70M |
|
Non-Current Assets
|
46.19M | 120.42M | 74.56M | 5.44M | 6.32M |
|
Accounts Payables
|
2.28M | 2.08M | 1.82M | 0.95M | 2.28M |
|
Payables
|
2.28M | 2.08M | 1.82M | 0.95M | 2.28M |
|
Accumulated Expenses
|
3.47M | 2.83M | 2.02M | 1.65M | 1.94M |
|
Short term Debt
|
2.39M | 1.39M | 0.11M | 2.31M | 0.23M |
|
Total Current Liabilities
|
9.00M | 14.12M | 12.11M | 7.19M | 7.28M |
|
Non-Current Debt
|
1.51M | | | | |
|
Preferred Stock Liabilities
|
| | 5.30M | 5.13M | |
|
Liabilities from Discontinued Operations
|
| 1.53M | 2.00M | 0.04M | |
|
Operating Leases
|
4.31M | 3.54M | 2.73M | | |
|
Other Non-Current Liabilities
|
7.12M | 76.68M | 45.66M | 39.90M | 37.71M |
|
Total Non-Current Liabilities
|
14.82M | 17.66M | 14.84M | 9.40M | 9.64M |
|
Total Liabilities
|
21.94M | 94.35M | 60.50M | 49.30M | 47.35M |
|
Total Debt
|
3.90M | 1.39M | 0.11M | 2.31M | 0.23M |
|
Common Equity
|
33.48M | 65.22M | 34.29M | 20.47M | -12.27M |
|
Shareholder's Equity
|
33.48M | 65.22M | 34.29M | 20.47M | -12.27M |
|
Liabilities and Shareholders Equity
|
55.42M | 159.56M | 100.09M | 74.89M | 35.08M |
|
Retained Earnings
|
-123.68M | -187.77M | -260.68M | -289.88M | -350.54M |
|
Treasury Shares
|
0.20M | 0.12M | 0.02M | 0.01M | 0.10M |