|
Assets
|
| 42.82M | 89.30M | 101.10M | 44.48M | 99.57M | 165.44M | 159.88M | 165.89M | 305.05M | 435.02M |
|
Cash & Equivalents
|
16.59M | 32.34M | 58.66M | 70.62M | 37.40M | 89.89M | 138.69M | 114.06M | 106.44M | 76.91M | 212.61M |
|
Short-term Investments
|
| 4.12M | 25.48M | 25.94M | | 0.28M | | 14.00M | 28.16M | | |
|
Cash & Current Investments
|
16.59M | 36.46M | 84.14M | 96.56M | 37.40M | 90.17M | 138.69M | 128.06M | 134.60M | 76.91M | 212.61M |
|
Receivables - Net
|
| 0.82M | 0.21M | 0.06M | | 5.00M | 7.22M | 9.91M | 6.60M | 5.87M | 0.87M |
|
Receivables - Other
|
| | | | | | 1.40M | | 3.16M | 2.98M | |
|
Receivables
|
| 0.82M | 0.21M | 0.06M | | 5.00M | 8.62M | 9.91M | 9.76M | 8.85M | 0.87M |
|
Prepaid Assets
|
| 1.49M | 2.38M | 2.04M | 4.67M | 1.50M | 5.43M | 6.47M | 3.78M | 4.97M | 3.14M |
|
Current Assets
|
| 38.91M | 86.82M | 98.68M | 42.08M | 96.67M | 151.34M | 144.44M | 148.14M | 90.73M | 216.63M |
|
Property, Plant & Equipment (Net)
|
| 2.03M | 2.05M | 2.09M | 2.13M | 1.22M | 1.40M | 2.14M | 2.79M | 2.11M | 9.91M |
|
Long-Term Investments
|
| 0.32M | 0.32M | 0.33M | 0.28M | 1.38M | | 2.00M | 2.00M | 2.00M | 2.00M |
|
Goodwill
|
| | | | | | | | | 48.16M | 48.16M |
|
Intangibles
|
| | | | | | | | | 150.60M | 150.60M |
|
Goodwill & Intangibles
|
| | | | | | | | | 198.76M | 198.76M |
|
Other Non-Current Assets
|
| 1.57M | 0.12M | | 0.28M | 1.38M | 1.38M | 1.38M | 1.31M | 1.38M | 1.67M |
|
Non-Current Assets
|
| 3.91M | 2.48M | 2.42M | 2.41M | 2.90M | 14.09M | 15.44M | 17.75M | 214.32M | 218.40M |
|
Accounts Payables
|
| 2.18M | 3.88M | 1.61M | 1.10M | 0.50M | 0.44M | 0.22M | 0.32M | 3.15M | 0.29M |
|
Payables
|
| 2.18M | 3.88M | 1.61M | 1.10M | 0.50M | 0.44M | 0.22M | 0.32M | 3.15M | 0.29M |
|
Accumulated Expenses
|
| 3.38M | 3.92M | 8.58M | 11.70M | 13.49M | 8.15M | 10.53M | 14.08M | 15.57M | 12.08M |
|
Other Accumulated Expenses
|
| 0.22M | | | | | | | | | |
|
Short term Debt
|
| | 4.07M | | 21.39M | 18.91M | | 5.96M | 8.48M | 28.31M | |
|
Current Leases
|
| | | | | 0.37M | 0.91M | 1.05M | 1.61M | 2.17M | 2.85M |
|
Current Taxes
|
| | | | | | | 0.60M | | | |
|
Current Deferred Revenue
|
| 1.31M | 1.84M | 17.11M | 16.90M | 16.35M | 110.80M | 65.30M | 0.59M | 5.85M | |
|
Total Current Liabilities
|
| 7.29M | 13.71M | 10.97M | 35.14M | 34.94M | 81.55M | 72.25M | 25.08M | 68.21M | 22.98M |
|
Non-Current Debt
|
| 11.86M | 7.98M | 21.04M | | | 24.79M | 19.67M | 17.79M | | |
|
Non-Current Deffered Revenue
|
| 2.29M | 12.44M | 15.92M | 13.82M | 14.68M | 38.75M | 11.42M | | 3.54M | |
|
Preferred Stock Liabilities
|
40.57M | 137.48M | | | | | | | | 296.85M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 3.25M | 44.02M | 16.14M |
|
Operating Leases
|
| | | | 1.80M | 0.37M | 9.65M | 8.60M | 10.05M | 8.79M | 11.13M |
|
Other Non-Current Liabilities
|
| 0.29M | | 1.20M | 0.94M | 41.55M | 28.71M | 25.42M | 19.14M | 6.39M | 3.84M |
|
Total Non-Current Liabilities
|
| 21.55M | | 48.09M | 48.96M | 49.62M | 154.73M | 111.94M | 52.92M | 438.29M | 437.99M |
|
Total Liabilities
|
87.75M | 21.84M | 34.34M | 49.29M | 49.90M | 91.17M | 183.44M | 137.36M | 72.06M | 444.68M | 441.82M |
|
Total Debt
|
| 11.86M | 12.04M | 21.04M | 21.39M | 18.91M | 24.79M | 25.63M | 26.26M | 28.31M | |
|
Common Equity
|
-87.75M | -116.49M | 54.96M | 51.81M | -5.42M | 8.40M | -18.01M | 22.52M | 93.83M | -440.18M | -6.80M |
|
Shareholder's Equity
|
-87.75M | -116.49M | 54.96M | 51.81M | -5.42M | 8.40M | -18.01M | 22.52M | 93.83M | -440.18M | -6.80M |
|
Liabilities and Shareholders Equity
|
| 42.82M | 89.30M | 101.10M | 44.48M | 99.57M | 165.44M | 159.88M | 165.89M | 305.05M | 435.02M |
|
Retained Earnings
|
| -111.51M | -151.60M | -216.90M | -280.40M | -335.75M | -404.63M | -430.32M | -394.94M | -614.65M | -692.07M |
|
Treasury Shares
|
0.02M | 0.01M | | | 0.17M | 0.18M | 0.09M | 0.39M | 1.71M | | 0.44M |