|
Cash & Equivalents
|
0.59M | 11.19M | 4.84M |
|
Short-term Investments
|
0.05M | 0.07M | 0.11M |
|
Cash & Current Investments
|
0.64M | 11.25M | 4.95M |
|
Receivables - Net
|
1.55M | 4.00M | 3.22M |
|
Receivables - Other
|
0.87M | 1.82M | 6.20M |
|
Receivables
|
2.42M | 5.82M | 9.42M |
|
Inventory
|
0.06M | 0.07M | 0.20M |
|
Prepaid Assets
|
3.18M | 34.43M | 19.09M |
|
Current Assets
|
5.37M | 49.84M | 26.95M |
|
Property, Plant & Equipment (Net)
|
0.45M | 0.45M | 0.60M |
|
Long-Term Investments
|
4.91M | 1.51M | 0.27M |
|
Goodwill
|
1.00M | 2.06M | 2.06M |
|
Intangibles
|
2.47M | 2.99M | 1.24M |
|
Goodwill & Intangibles
|
3.47M | 5.05M | 3.30M |
|
Other Non-Current Assets
|
0.54M | 0.38M | 0.22M |
|
Non-Current Assets
|
9.81M | 8.29M | 5.62M |
|
Assets
|
15.18M | 58.14M | 32.58M |
|
Accounts Payables
|
6.24M | 38.49M | 30.25M |
|
Notes Payables
|
4.88M | 15.75M | 19.87M |
|
Payables
|
11.12M | 54.25M | 50.12M |
|
Accumulated Expenses
|
3.58M | 5.92M | 8.60M |
|
Other Accumulated Expenses
|
2.50M | 3.23M | 2.10M |
|
Short term Debt
|
4.88M | 15.75M | 19.87M |
|
Current Leases
|
0.21M | 0.36M | 0.32M |
|
Current Taxes
|
0.08M | | |
|
Current Deferred Revenue
|
0.11M | 0.66M | 0.89M |
|
Total Current Liabilities
|
16.68M | 65.65M | 56.94M |
|
Non-Current Debt
|
3.20M | 1.47M | 0.14M |
|
Convertible Debt
|
| 1.37M | 1.16M |
|
Non-Current Deffered Revenue
|
6.53M | 0.73M | 0.26M |
|
Pension
|
0.29M | 0.25M | 0.27M |
|
Preferred Stock Liabilities
|
48.27M | | |
|
Minority Interest
|
-0.24M | -0.43M | -0.62M |
|
Non-Current Deferred Tax Liability
|
| 0.26M | 0.04M |
|
Operating Leases
|
0.36M | 0.27M | 0.63M |
|
Other Non-Current Liabilities
|
0.29M | 1.24M | 0.57M |
|
Total Non-Current Liabilities
|
17.70M | 2.98M | 1.33M |
|
Total Liabilities
|
17.99M | 68.64M | 58.27M |
|
Total Debt
|
8.07M | 17.23M | 20.01M |
|
Common Equity
|
-50.85M | -10.07M | -25.07M |
|
Shareholder's Equity
|
-50.85M | -10.07M | -25.07M |
|
Liabilities and Shareholders Equity
|
15.18M | 58.14M | 32.58M |
|
Retained Earnings
|
-51.45M | -151.01M | -223.83M |