|
Accumulated Depreciation
|
| 12.98M | 13.58M | 14.11M | 15.31M | 15.81M |
|
Assets
|
68.84M | 99.53M | 93.73M | 129.20M | 118.33M | 230.31M |
|
Cash & Equivalents
|
55.80M | 65.32M | 57.49M | 93.28M | 83.68M | 176.48M |
|
Receivables - Net
|
| | 2.99M | 5.02M | 4.06M | 2.72M |
|
Receivables
|
| | 2.99M | 5.02M | 4.06M | 2.72M |
|
Inventory
|
| | | | | 0.24M |
|
Prepaid Assets
|
0.59M | 0.75M | 0.79M | 1.51M | 2.16M | 5.67M |
|
Current Assets
|
56.39M | 66.07M | 61.28M | 99.81M | 89.90M | 185.10M |
|
Property, Plant & Equipment (Net)
|
9.25M | 6.81M | 5.02M | 4.15M | 4.48M | 8.30M |
|
Goodwill
|
| 3.90M | 3.90M | 3.90M | 3.90M | 3.90M |
|
Intangibles
|
| 5.53M | 5.62M | 5.62M | 5.62M | 5.62M |
|
Goodwill & Intangibles
|
| 9.43M | 9.52M | 9.52M | 9.52M | 9.52M |
|
Other Non-Current Assets
|
0.38M | 0.39M | 0.31M | 0.31M | 0.29M | 10.92M |
|
Non-Current Assets
|
12.46M | 33.46M | 32.45M | 29.39M | 28.43M | 45.21M |
|
Accounts Payables
|
3.50M | 3.73M | 1.07M | 2.20M | 1.40M | 4.69M |
|
Payables
|
3.50M | 3.73M | 1.07M | 2.20M | 1.40M | 4.69M |
|
Accumulated Expenses
|
3.16M | 3.26M | 5.17M | 5.52M | 13.40M | 18.66M |
|
Other Accumulated Expenses
|
1.53M | 1.39M | 1.67M | 0.90M | 1.95M | 4.27M |
|
Short term Debt
|
5.59M | | | | | |
|
Current Leases
|
1.24M | 0.92M | 0.78M | 0.90M | 1.14M | 0.42M |
|
Total Current Liabilities
|
16.87M | 11.74M | 7.33M | 8.80M | 18.55M | 41.78M |
|
Capital Leases
|
1.06M | 0.26M | 0.35M | 0.17M | 0.06M | |
|
Non-Current Debt
|
10.29M | 10.29M | 10.41M | 19.88M | | |
|
Operating Leases
|
5.67M | 5.01M | 4.23M | 3.33M | 2.36M | 6.59M |
|
Total Liabilities
|
33.89M | 28.45M | 28.46M | 38.78M | 71.04M | 150.94M |
|
Total Debt
|
15.88M | 10.29M | 10.41M | 19.88M | | |
|
Common Equity
|
34.95M | 71.09M | 65.27M | 90.42M | 47.29M | 79.38M |
|
Shareholder's Equity
|
34.95M | 71.09M | 65.27M | 90.42M | 47.29M | 79.38M |
|
Liabilities and Shareholders Equity
|
68.84M | 99.53M | 93.73M | 129.20M | 118.33M | 230.31M |
|
Retained Earnings
|
-215.24M | -275.00M | -309.58M | -350.60M | -429.10M | -557.39M |
|
Treasury Shares
|
0.01M | 0.09M | 0.02M | 0.41M | 1.66M | 2.95M |
|
Shares Outstanding
|
28.23M | 43.34M | 52.29M | 64.52M | 68.63M | 84.68M |