|
Accumulated Depreciation
|
| | 1.30M | 1.51M | |
|
Receivables - Customers
|
| | 9.70M | 6.64M | |
|
Receivables - Notes
|
| -0.11M | | | |
|
Loans - Net
|
| | | | 0.01M |
|
Assets
|
| 148.51M | 312.13M | 632.61M | 216.20M |
|
Cash & Equivalents
|
14.49M | 35.29M | 146.66M | 45.71M | 52.25M |
|
Receivables - Net
|
| 54.86M | 53.16M | 17.66M | 16.77M |
|
Receivables - Other
|
| 0.41M | 0.80M | 1.10M | 0.36M |
|
Receivables
|
| 55.27M | 53.96M | 18.75M | 17.13M |
|
Work In Process
|
| | | | 0.00M |
|
Finished Goods
|
| | | | 0.00M |
|
Inventory
|
| 6.83M | 4.53M | 3.13M | 6.57M |
|
Prepaid Assets
|
| 7.41M | 4.58M | 8.31M | 3.55M |
|
Current Deferred Tax Assets
|
| | 6.31M | 8.31M | 3.55M |
|
Current Assets
|
| 106.89M | 241.81M | 93.66M | 86.15M |
|
Buildings
|
| | 0.03M | 0.03M | |
|
Property, Plant & Equipment (Net)
|
9.50M | 13.04M | 13.10M | 5.78M | 7.81M |
|
Long-Term Investments
|
| | 0.79M | 98.47M | 68.22M |
|
Goodwill
|
3.99M | 3.98M | 33.80M | 29.17M | 37.36M |
|
Intangibles
|
27.37M | 23.83M | 14.79M | 13.43M | 11.57M |
|
Goodwill & Intangibles
|
31.36M | 27.80M | 48.59M | 42.59M | 48.94M |
|
Long-Term Deferred Tax
|
| 0.08M | 0.24M | 0.03M | |
|
Other Non-Current Assets
|
| 0.69M | 6.31M | 3.53M | 1.35M |
|
Non-Current Assets
|
| 41.61M | 70.32M | 160.51M | 127.43M |
|
Accounts Payables
|
| 9.98M | 7.29M | 1.67M | 3.67M |
|
Payables
|
| 9.98M | 7.29M | 1.67M | 3.67M |
|
Accumulated Expenses
|
| 36.28M | 15.61M | 8.18M | 9.31M |
|
Current Leases
|
| 1.67M | 2.88M | 1.50M | 2.76M |
|
Current Taxes
|
| 1.22M | 8.60M | 7.40M | 0.01M |
|
Current Deferred Revenue
|
7.05M | 9.59M | 5.67M | 6.11M | 6.49M |
|
Total Current Liabilities
|
| 58.74M | 57.20M | 39.48M | 36.55M |
|
Non-Current Debt
|
| 486.40M | -60.09M | | |
|
Total Long Term Debt
|
| | | 2.40M | |
|
Liabilities from Discontinued Operations
|
| | | | 25.37M |
|
Operating Leases
|
| 5.27M | 6.65M | 2.37M | 5.77M |
|
Non-Current Deferred Tax Liability
|
| 0.66M | 3.19M | 2.62M | 2.17M |
|
Other Non-Current Liabilities
|
| | 3.57M | 0.82M | 0.32M |
|
Total Non-Current Liabilities
|
| 490.66M | 11.47M | 4.53M | 5.68M |
|
Total Liabilities
|
| 549.32M | 3.58M | 44.01M | 42.23M |
|
Total Debt
|
| 486.40M | -60.09M | | |
|
Common Equity
|
| -400.81M | 237.06M | 206.36M | 170.39M |
|
Shareholder's Equity
|
| -400.81M | 237.06M | 206.36M | 170.39M |
|
Liabilities and Shareholders Equity
|
| 148.51M | 312.13M | 632.61M | 216.20M |
|
Retained Earnings
|
| -400.81M | 237.05M | -4.31M | 137.75M |