|
Assets
|
252.27M | 139.83M | 166.16M | 130.05M | 100.86M | 93.17M |
|
Cash & Equivalents
|
1.58M | 65.62M | 92.49M | 65.43M | 21.41M | 3.46M |
|
Receivables - Net
|
| 1.64M | 2.01M | | | |
|
Receivables - Other
|
| | | | 5.00M | |
|
Receivables
|
| 1.64M | 2.01M | | | |
|
Prepaid Assets
|
0.13M | 1.25M | 4.25M | 8.10M | 4.49M | 6.73M |
|
Current Assets
|
1.70M | 139.22M | 164.44M | 126.78M | 97.64M | 90.37M |
|
Property, Plant & Equipment (Net)
|
| 0.33M | 0.58M | 0.56M | 0.33M | 0.25M |
|
Long-Term Investments
|
250.57M | 251.25M | | | | |
|
Intangibles
|
| 0.19M | 1.06M | 1.85M | 1.92M | 2.08M |
|
Goodwill & Intangibles
|
| 0.19M | 1.06M | 1.85M | 1.92M | 2.08M |
|
Long-Term Deferred Tax
|
0.02M | | | | | |
|
Other Non-Current Assets
|
| 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Non-Current Assets
|
250.57M | 0.61M | 1.72M | 3.27M | 3.23M | 2.80M |
|
Accounts Payables
|
0.12M | 1.69M | 2.03M | 1.26M | 0.90M | 1.49M |
|
Payables
|
0.12M | 1.69M | 2.03M | 1.26M | 0.90M | 1.49M |
|
Accumulated Expenses
|
| 12.97M | 11.96M | 19.25M | 24.15M | 17.37M |
|
Short term Debt
|
| | | 25.00M | | 82.58M |
|
Current Leases
|
| | | 0.38M | 0.30M | 0.18M |
|
Current Taxes
|
0.10M | | | | | |
|
Current Deferred Revenue
|
| 2.65M | 2.13M | 4.18M | 4.95M | 4.82M |
|
Total Current Liabilities
|
0.22M | 17.31M | 16.12M | 50.08M | 42.30M | 138.69M |
|
Non-Current Debt
|
| 74.32M | 61.24M | 57.64M | 60.35M | |
|
Non-Current Deffered Revenue
|
9.35M | 9.35M | | | | |
|
Preferred Stock Liabilities
|
| 193.07M | | | | |
|
Operating Leases
|
| | 1.24M | 0.45M | 0.61M | 0.44M |
|
Other Non-Current Liabilities
|
12.70M | 12.74M | 7.34M | 0.90M | 0.10M | 0.83M |
|
Total Non-Current Liabilities
|
9.57M | 128.04M | 118.02M | 131.22M | 128.76M | 139.14M |
|
Total Liabilities
|
22.28M | 140.78M | 125.36M | 132.12M | 128.85M | 139.97M |
|
Total Debt
|
| 74.32M | 61.24M | 82.64M | 60.35M | 82.58M |
|
Common Equity
|
5.00M | -0.95M | 40.80M | -2.07M | -27.99M | -46.79M |
|
Shareholder's Equity
|
5.00M | -0.95M | 40.80M | -2.07M | -27.99M | -46.79M |
|
Liabilities and Shareholders Equity
|
252.27M | 139.83M | 166.16M | 130.05M | 100.86M | 93.17M |
|
Retained Earnings
|
-3.07M | -58.05M | -36.84M | -85.87M | -122.54M | -148.45M |
|
Treasury Shares
|
| | 2.12M | 0.25M | 0.28M | 0.26M |
|
Shares Outstanding
|
6.25M | 6.36M | | | | |