|
Assets
|
35.01M | 25.41M | 20.73M | 22.28M | 17.13M |
|
Cash & Equivalents
|
9.07M | 2.35M | 3.19M | 1.72M | 8.02M |
|
Cash & Current Investments
|
9.07M | 2.35M | 3.19M | 1.72M | 8.02M |
|
Receivables - Net
|
0.02M | | | | |
|
Receivables - Other
|
0.12M | | | | |
|
Receivables
|
0.14M | | | | |
|
Prepaid Assets
|
1.79M | 3.33M | 0.72M | 1.59M | 4.99M |
|
Current Assets
|
15.16M | 5.68M | 3.90M | 3.30M | 13.50M |
|
Property, Plant & Equipment (Net)
|
17.76M | 18.66M | 16.09M | 18.49M | 3.18M |
|
Other Non-Current Assets
|
0.96M | 0.85M | 0.74M | 0.49M | 0.46M |
|
Non-Current Assets
|
19.84M | 19.73M | 16.83M | 18.98M | 3.63M |
|
Accounts Payables
|
11.56M | 5.07M | 10.95M | 3.61M | 2.28M |
|
Notes Payables
|
16.21M | 4.61M | 4.61M | 4.61M | 3.61M |
|
Payables
|
27.78M | 9.68M | 15.57M | 8.22M | 5.89M |
|
Accumulated Expenses
|
5.92M | 6.12M | 7.34M | 6.46M | 4.62M |
|
Other Accumulated Expenses
|
| | | 1.07M | 1.69M |
|
Short term Debt
|
0.74M | 0.59M | 0.05M | 0.07M | 6.70M |
|
Current Leases
|
0.86M | 0.98M | 0.34M | 0.52M | 0.19M |
|
Current Taxes
|
1.75M | 1.85M | 2.35M | 1.86M | 1.86M |
|
Current Deferred Revenue
|
1.98M | 1.21M | 3.09M | 1.74M | |
|
Total Current Liabilities
|
37.04M | 20.44M | 28.74M | 32.04M | 20.29M |
|
Capital Leases
|
1.22M | 0.32M | 0.03M | 3.45M | 3.37M |
|
Non-Current Debt
|
2.92M | 2.23M | 13.23M | 0.10M | 0.05M |
|
Non-Current Deffered Revenue
|
12.73M | 5.15M | 4.47M | 2.76M | |
|
Preferred Stock Liabilities
|
| | 2.92M | 4.73M | 5.36M |
|
Minority Interest
|
27.32M | | | | |
|
Other Non-Current Liabilities
|
0.28M | 2.43M | 2.57M | 3.51M | 3.94M |
|
Total Non-Current Liabilities
|
62.28M | 28.14M | 48.89M | 39.58M | 23.96M |
|
Total Liabilities
|
62.56M | 30.58M | 51.46M | 43.09M | 27.90M |
|
Total Debt
|
3.67M | 2.82M | 13.28M | 0.16M | 6.75M |
|
Common Equity
|
-54.87M | -5.17M | -33.65M | -25.54M | -16.13M |
|
Shareholder's Equity
|
-54.87M | -5.17M | -33.65M | -25.54M | -16.13M |
|
Liabilities and Shareholders Equity
|
35.01M | 25.41M | 20.73M | 22.28M | 17.13M |
|
Retained Earnings
|
-94.06M | -147.37M | -186.22M | -216.31M | -254.48M |
|
Treasury Shares
|
0.69M | 1.09M | 0.12M | 0.02M | 0.00M |