|
Cash & Equivalents
|
23.00M | 160.04M | 61.09M | 2.12M | 1.57M |
|
Short-term Investments
|
0.10M | 0.20M | 1.01M | | |
|
Cash & Current Investments
|
23.11M | 160.23M | 62.10M | 2.12M | 1.57M |
|
Receivables - Net
|
| | | | 0.88M |
|
Receivables - Other
|
| | 4.00M | 0.10M | 0.41M |
|
Receivables
|
| | | | 1.29M |
|
Prepaid Assets
|
4.51M | 9.43M | 10.17M | 8.51M | 1.67M |
|
Current Assets
|
27.61M | 169.66M | 76.27M | 10.73M | 4.53M |
|
Property, Plant & Equipment (Net)
|
2.32M | 4.83M | 4.02M | 3.25M | 2.18M |
|
Long-Term Investments
|
173.11M | | | | |
|
Intangibles
|
0.30M | 0.35M | 0.34M | 0.34M | 0.25M |
|
Goodwill & Intangibles
|
0.30M | 0.35M | 0.34M | 0.34M | 0.25M |
|
Long-Term Deferred Tax
|
0.76M | | | | |
|
Other Non-Current Assets
|
2.74M | 3.06M | 4.71M | 0.60M | 2.64M |
|
Non-Current Assets
|
8.71M | 16.16M | 16.15M | 9.92M | 5.43M |
|
Assets
|
36.32M | 185.82M | 92.42M | 20.65M | 9.95M |
|
Accounts Payables
|
1.86M | 1.91M | 2.24M | 2.81M | 5.60M |
|
Payables
|
1.86M | 1.91M | 2.24M | 2.81M | 5.60M |
|
Accumulated Expenses
|
3.06M | 9.79M | 8.03M | 4.75M | 3.01M |
|
Other Accumulated Expenses
|
0.22M | 5.08M | 8.50M | 0.01M | 0.42M |
|
Short term Debt
|
| 20.91M | 11.63M | 2.27M | 4.96M |
|
Current Leases
|
0.25M | 1.19M | 1.15M | 1.27M | 0.69M |
|
Current Deferred Revenue
|
1.91M | | 2.70M | 1.00M | 2.20M |
|
Total Current Liabilities
|
7.31M | 38.87M | 43.23M | 11.11M | 15.01M |
|
Non-Current Debt
|
| | 2.40M | | 4.70M |
|
Non-Current Deffered Revenue
|
0.71M | 1.60M | 1.03M | 1.00M | 1.90M |
|
Preferred Stock Liabilities
|
314.44M | | | | |
|
Operating Leases
|
0.33M | 7.28M | 6.13M | 4.86M | 0.33M |
|
Other Non-Current Liabilities
|
3.21M | 5.75M | 0.56M | 0.49M | 0.52M |
|
Total Non-Current Liabilities
|
318.48M | 15.07M | 10.59M | 6.35M | 2.75M |
|
Total Liabilities
|
325.79M | 53.94M | 53.82M | 17.46M | 17.76M |
|
Total Debt
|
| 20.91M | 14.03M | 2.27M | 9.66M |
|
Common Equity
|
-289.47M | 131.89M | 38.61M | 3.19M | -7.81M |
|
Shareholder's Equity
|
-289.47M | 131.89M | 38.61M | 3.19M | -7.81M |
|
Liabilities and Shareholders Equity
|
36.32M | 185.82M | 92.42M | 20.65M | 9.95M |
|
Retained Earnings
|
-329.34M | -208.68M | -304.13M | -373.05M | -407.99M |
|
Treasury Shares
|
| 25.60M | 0.16M | 0.02M | 0.01M |