|
Assets
|
129.65M | 20.15M | 251.31M | 372.12M | 590.82M | 497.02M | 551.81M | 566.34M | 527.70M |
|
Cash & Equivalents
|
29.80M | 18.14M | 111.36M | 185.38M | 335.95M | 232.69M | 140.52M | 55.90M | 163.63M |
|
Short-term Investments
|
96.67M | | 94.38M | 118.73M | 185.62M | 156.05M | 215.88M | 317.27M | 208.70M |
|
Cash & Current Investments
|
126.47M | 18.14M | 205.73M | 304.12M | 521.57M | 388.74M | 356.39M | 373.18M | 372.34M |
|
Receivables - Net
|
| | | | 1.10M | | | 0.05M | |
|
Receivables
|
| | | | 1.10M | | | 0.05M | |
|
Prepaid Assets
|
1.88M | 0.81M | 3.36M | 3.64M | 4.63M | 3.32M | 7.67M | 5.05M | 5.85M |
|
Current Assets
|
128.35M | 18.95M | 209.09M | 307.75M | 487.35M | 392.06M | 364.06M | 378.22M | 378.18M |
|
Property, Plant & Equipment (Net)
|
1.13M | 0.98M | 2.03M | 29.52M | 19.21M | 22.30M | 29.01M | 39.17M | 36.79M |
|
Long-Term Investments
|
| | 7.40M | | | | 43.28M | 34.32M | |
|
Goodwill
|
| | 30.82M | 30.82M | 30.82M | 30.82M | 39.20M | 39.20M | 39.20M |
|
Intangibles
|
| | | | | | 25.72M | 25.15M | 25.15M |
|
Goodwill & Intangibles
|
| | 30.82M | 30.82M | 30.82M | 30.82M | 64.92M | 64.35M | 64.35M |
|
Other Non-Current Assets
|
0.17M | | 0.55M | 0.46M | 0.46M | 0.46M | 0.61M | 0.53M | 0.53M |
|
Non-Current Assets
|
1.30M | 1.19M | 42.23M | 64.37M | 103.48M | 104.96M | 187.75M | 188.12M | 149.52M |
|
Accounts Payables
|
1.59M | 4.52M | 15.37M | 17.35M | 25.47M | 19.61M | 36.66M | 45.79M | 37.83M |
|
Notes Payables
|
| | | | 4.88M | | | | |
|
Payables
|
1.59M | 4.52M | 15.37M | 17.35M | 30.35M | 19.61M | 36.66M | 45.79M | 37.83M |
|
Accumulated Expenses
|
4.25M | 0.70M | 1.77M | 4.42M | 4.88M | 4.53M | 10.01M | 9.93M | 11.94M |
|
Other Accumulated Expenses
|
0.14M | 0.03M | 0.59M | 0.34M | 0.83M | 0.48M | 2.27M | 1.77M | 1.62M |
|
Current Leases
|
| | | 0.96M | 1.64M | 1.69M | 1.74M | 1.79M | 1.86M |
|
Current Deferred Revenue
|
| | 0.53M | 0.56M | 0.59M | 0.60M | 0.60M | | |
|
Total Current Liabilities
|
7.04M | 4.52M | 15.37M | 18.31M | 32.62M | 22.17M | 39.17M | 48.51M | 40.68M |
|
Capital Leases
|
| | | | 18.99M | 19.14M | 19.27M | 19.35M | 19.38M |
|
Convertible Debt
|
48.96M | | 41.45M | 45.05M | 35.07M | | | | |
|
Non-Current Deffered Revenue
|
| 0.11M | 0.46M | | | | | | |
|
Operating Leases
|
| | | 1.44M | 0.50M | 0.91M | 1.09M | 2.97M | 3.26M |
|
Other Non-Current Liabilities
|
0.48M | 0.40M | 0.46M | 0.02M | 0.14M | 0.08M | 2.60M | 2.94M | 1.14M |
|
Total Non-Current Liabilities
|
56.00M | 4.22M | 56.82M | 64.80M | 87.17M | 42.22M | 59.53M | 70.83M | 63.33M |
|
Total Liabilities
|
56.48M | 4.63M | 57.28M | 64.82M | 87.31M | 42.30M | 62.12M | 73.77M | 64.47M |
|
Common Equity
|
73.17M | 15.52M | 194.04M | 307.30M | 503.52M | 454.72M | 489.69M | 492.57M | 463.23M |
|
Shareholder's Equity
|
73.17M | 15.52M | 194.04M | 307.30M | 503.52M | 454.72M | 489.69M | 492.57M | 463.23M |
|
Liabilities and Shareholders Equity
|
129.65M | 20.15M | 251.31M | 372.12M | 590.82M | 497.02M | 551.81M | 566.34M | 527.70M |
|
Treasury Shares
|
0.12M | | | 0.01M | 0.61M | 1.22M | 2.72M | 5.72M | 1.41M |
|
Retained Earnings
|
-238.88M | -31.36M | -105.87M | -183.14M | -322.84M | -491.91M | -713.77M | -959.37M | -1218.12M |
|
Preferred Shares
|
| 25.41M | | | | | | | |