|
Assets
|
| 4.21M | 13.02M | 12.31M | 9.96M | 15.63M | 24.34M | 0.56M | 174.72M | 246.77M |
|
Cash & Equivalents
|
0.00M | 3.22M | 3.94M | 0.04M | 0.02M | 0.98M | 5.29M | 6.75M | 4.88M | 6.92M |
|
Short-term Investments
|
| | 4.74M | 9.46M | 5.59M | 5.07M | | 2.72M | 43.19M | 13.78M |
|
Cash & Current Investments
|
0.00M | 3.22M | 8.68M | 9.50M | 5.60M | 6.06M | 5.29M | 9.47M | 48.08M | 20.70M |
|
Receivables - Net
|
| 0.67M | 1.61M | 1.73M | 0.81M | | 0.16M | 0.16M | | |
|
Receivables - Other
|
-0.62M | 0.09M | 1.23M | 0.62M | 0.76M | 5.51M | 0.52M | 0.10M | 0.09M | 4.61M |
|
Receivables
|
| 0.76M | 2.84M | 2.35M | 1.57M | | 0.67M | 0.25M | | |
|
Prepaid Assets
|
-0.23M | 0.15M | -0.83M | | | | | 0.23M | 0.09M | 4.61M |
|
Current Assets
|
| 4.05M | 11.79M | 11.85M | 9.75M | 15.53M | 23.63M | 0.17M | 174.63M | 246.48M |
|
Property, Plant & Equipment (Net)
|
| 0.03M | 1.06M | 0.38M | | | 0.61M | 0.20M | 0.01M | 0.05M |
|
Long-Term Investments
|
| 0.07M | 0.08M | | | | | | | |
|
Intangibles
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 8.44M | 41.11M | 126.47M | |
|
Goodwill & Intangibles
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 8.44M | 41.11M | 126.47M | |
|
Long-Term Deferred Tax
|
0.06M | -0.01M | | | | | 0.07M | | | |
|
Other Non-Current Assets
|
| 0.05M | 0.09M | 0.09M | 0.02M | 0.01M | 0.03M | 0.03M | 0.05M | 0.06M |
|
Non-Current Assets
|
| 0.16M | 1.22M | 0.46M | 0.22M | 0.10M | 0.71M | 0.39M | 0.09M | 0.30M |
|
Accounts Payables
|
| 0.25M | 0.24M | 0.98M | 0.31M | 1.05M | 1.51M | 1.33M | 24.09M | 53.14M |
|
Notes Payables
|
| | | | | 4.02M | | | 5.00M | |
|
Payables
|
| 0.25M | 0.24M | 0.98M | 0.31M | 5.07M | 1.51M | 1.33M | 29.09M | 53.14M |
|
Accumulated Expenses
|
| 0.09M | | | | 1.05M | 1.51M | 46.22M | | |
|
Other Accumulated Expenses
|
| | | | | | 1.51M | 1.33M | 11.51M | |
|
Short term Debt
|
| 0.04M | 0.06M | 0.06M | 0.40M | 0.69M | | 10.39M | 41.63M | |
|
Current Leases
|
| | | 0.08M | | 0.03M | 0.26M | 0.04M | 0.04M | 0.19M |
|
Current Taxes
|
| 0.83M | 1.67M | 1.79M | 1.80M | 1.97M | 2.06M | 0.23M | 0.23M | 0.23M |
|
Total Current Liabilities
|
| 1.19M | 2.02M | 2.93M | 2.59M | 7.07M | 10.03M | 2.55M | 157.87M | 210.19M |
|
Capital Leases
|
| | | 0.07M | | 0.01M | | | | |
|
Non-Current Debt
|
| 0.04M | | | 0.40M | 0.69M | 0.35M | | | |
|
Convertible Debt
|
| | | | | 6.00M | | | | |
|
Minority Interest
|
| | -0.08M | -0.49M | -0.55M | -0.61M | | | | |
|
Operating Leases
|
| | | | 0.06M | 0.04M | 0.11M | 0.04M | | 0.02M |
|
Other Non-Current Liabilities
|
| | | | | | 6.20M | | 8.93M | |
|
Total Non-Current Liabilities
|
| | | 0.07M | | 0.01M | 0.11M | 0.09M | 148.94M | 0.02M |
|
Total Liabilities
|
-1.45M | 1.19M | 2.02M | 3.00M | 2.59M | 7.08M | 10.14M | 2.64M | 157.87M | 210.21M |
|
Total Debt
|
| 0.09M | 0.06M | 0.06M | 0.81M | 1.38M | 0.35M | 10.39M | 41.63M | |
|
Common Equity
|
1.45M | 3.02M | 10.99M | 9.32M | 7.37M | 8.55M | 14.20M | 8.60M | 16.85M | 36.56M |
|
Shareholder's Equity
|
| | 10.99M | 9.32M | 7.37M | 8.55M | 14.20M | 8.60M | 16.85M | 36.56M |
|
Liabilities and Shareholders Equity
|
| 4.21M | 13.02M | 12.31M | 9.96M | 15.63M | 24.34M | 0.56M | 174.72M | 246.77M |
|
Treasury Shares
|
| | | | | | | -0.35M | | |
|
Retained Earnings
|
| 2.05M | 1.88M | 0.66M | -0.86M | -5.90M | -20.38M | -40.25M | -43.93M | -28.03M |