|
Assets
|
| | 0.59M | 3.40M | 1.18M | 9.80M | 145.29M | 133.33M | 84.77M | 61.44M |
|
Cash & Equivalents
|
| | 0.21M | 3.18M | 0.72M | 1.11M | 5.47M | 0.95M | 4.48M | 6.09M |
|
Short-term Investments
|
| | 0.01M | 0.03M | 0.04M | 2.83M | | 5.45M | 12.11M | |
|
Cash & Current Investments
|
| | 0.23M | 3.21M | 0.76M | 3.95M | 5.47M | 6.39M | 16.58M | 6.09M |
|
Receivables - Net
|
| | | | | 0.62M | 5.61M | 10.46M | 12.11M | 15.17M |
|
Receivables - Other
|
| | | | 0.26M | 0.01M | | 10.66M | 12.30M | 15.37M |
|
Receivables
|
| | | | | 0.63M | 5.61M | 21.12M | 24.41M | 30.54M |
|
Current Deferred Tax Assets
|
| | | 2.24M | 3.11M | | | | | |
|
Prepaid Assets
|
| | 0.04M | 0.18M | 0.38M | 0.01M | 0.33M | 3.49M | 3.56M | 4.75M |
|
Current Assets
|
| | 0.59M | 3.40M | 1.15M | 1.75M | 11.45M | 20.34M | 20.14M | 26.01M |
|
Property, Plant & Equipment (Net)
|
| | 0.01M | 0.01M | 0.01M | 7.02M | 76.94M | 91.02M | 57.74M | 28.07M |
|
Long-Term Investments
|
| | 1.00M | 1.18M | 0.07M | | 0.33M | 11.30M | 4.06M | 2.88M |
|
Intangibles
|
| | | | | 0.02M | | | | |
|
Goodwill & Intangibles
|
| | | | | 0.02M | | | | |
|
Long-Term Deferred Tax
|
| | | | | 3.26M | 13.13M | 27.79M | 1.02M | |
|
Other Non-Current Assets
|
| | | | 0.65M | 0.97M | 1.25M | 2.52M | 0.41M | 0.49M |
|
Non-Current Assets
|
| | 0.01M | 0.01M | 0.03M | 0.03M | 133.85M | 112.99M | 64.63M | 35.43M |
|
Accounts Payables
|
0.01M | 0.01M | 0.20M | 0.31M | 0.37M | 1.88M | 7.75M | 10.57M | 32.51M | 39.40M |
|
Notes Payables
|
0.05M | 0.06M | | | | 0.29M | 11.10M | 15.33M | | |
|
Payables
|
0.06M | 0.08M | 0.20M | 0.31M | 0.37M | 2.17M | 18.84M | 25.90M | 32.51M | 39.40M |
|
Accumulated Expenses
|
| 0.03M | | | | 0.28M | 0.09M | 0.17M | 4.01M | 2.09M |
|
Other Accumulated Expenses
|
| | | 0.14M | 0.28M | | 0.03M | 18.87M | 1.15M | 1.30M |
|
Short term Debt
|
| | 3.20M | 2.63M | | 0.29M | 11.10M | 23.61M | 19.35M | 20.92M |
|
Current Leases
|
| | | | 0.02M | 0.02M | 1.22M | 1.30M | 1.42M | 1.27M |
|
Current Taxes
|
| | | | | | | | 3.76M | 3.84M |
|
Current Deferred Revenue
|
| | | | | | | | 7.11M | 10.98M |
|
Total Current Liabilities
|
0.09M | 0.11M | 3.69M | 3.19M | 0.64M | 2.19M | 20.07M | 35.51M | 53.32M | 61.95M |
|
Capital Leases
|
| | | | | | 0.04M | 0.08M | 0.05M | 0.21M |
|
Non-Current Debt
|
| | | | | 0.01M | 7.64M | 4.51M | 0.05M | |
|
Convertible Debt
|
| | 2.54M | 2.59M | 0.27M | | | | | |
|
Minority Interest
|
| | | | | -0.03M | -0.16M | -0.91M | 1.15M | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.25M | 0.92M | 1.88M | 11.76M | |
|
Operating Leases
|
| | | | 0.04M | 0.02M | 2.96M | 1.73M | 1.02M | 2.52M |
|
Other Non-Current Liabilities
|
| | | | | 5.49M | | 15.33M | | |
|
Total Non-Current Liabilities
|
| | | | | 5.49M | | 41.83M | | |
|
Total Liabilities
|
| 0.11M | 0.25M | 0.25M | 0.25M | 2.23M | 30.71M | 57.16M | 54.38M | 64.68M |
|
Total Debt
|
| | 3.20M | 2.63M | | 0.30M | 18.73M | 28.12M | 19.40M | 20.92M |
|
Common Equity
|
| -0.11M | -3.10M | 0.21M | 0.54M | 7.59M | 114.75M | 77.07M | 30.38M | -3.24M |
|
Shareholder's Equity
|
| -0.11M | -3.10M | 0.21M | 0.54M | 7.59M | 114.75M | 77.07M | 30.38M | -3.24M |
|
Liabilities and Shareholders Equity
|
| | 0.59M | 3.40M | 1.18M | 9.80M | 145.29M | 133.33M | 84.77M | 61.44M |
|
Retained Earnings
|
-0.22M | -0.25M | -26.45M | -30.00M | -33.90M | -26.16M | -71.12M | -122.26M | -182.67M | -228.80M |
|
Preferred Shares
|
| | | 0.00M | | | | | | |
|
Treasury Shares
|
| | | | | | 50.00M | 0.34M | | |