|
Cash & Equivalents
|
17.27M | 202.78M | 17.27M | 123.65M | 76.53M | 77.79M | 23.48M | 25.61M | 22.49M | 17.72M | 32.60M | 28.29M |
|
Short-term Investments
|
0.01M | | | 0.13M | 0.13M | | | | | 0.30M | | 0.81M |
|
Cash & Current Investments
|
17.28M | 202.78M | 17.27M | 123.77M | 76.65M | 77.79M | 23.48M | 25.61M | 22.49M | 18.02M | 32.60M | 29.09M |
|
Receivables - Net
|
0.00M | -0.96M | -4.69M | -1.65M | -1.93M | -0.30M | 0.90M | -0.99M | 1.46M | 1.80M | 1.04M | 2.59M |
|
Receivables
|
0.00M | -0.96M | -4.69M | -1.65M | -1.93M | -0.30M | 0.90M | -0.99M | 1.46M | 1.80M | 1.04M | 2.59M |
|
Prepaid Assets
|
0.77M | 1.92M | 0.02M | -4.37M | 3.20M | 0.17M | 2.17M | -2.36M | 3.91M | 4.27M | 3.73M | 3.83M |
|
Current Assets
|
18.04M | 204.71M | 12.42M | 131.87M | 81.24M | 47.78M | 26.55M | 31.63M | 27.86M | 24.09M | 37.34M | 35.51M |
|
Property, Plant & Equipment (Net)
|
34.87M | 32.97M | 32.53M | 41.34M | 47.98M | 45.76M | 41.13M | 37.12M | 27.23M | 25.80M | 24.82M | 24.81M |
|
Long-Term Investments
|
| -250.01M | | | | | | | | | | |
|
Long-Term Deferred Tax
|
0.05M | 0.27M | 1.64M | 0.17M | | | | | | | | |
|
Other Non-Current Assets
|
| 0.50M | 0.37M | 1.20M | 6.46M | 5.44M | 5.51M | 5.63M | 5.72M | 4.97M | 5.36M | 4.42M |
|
Non-Current Assets
|
36.58M | 250.39M | 38.26M | 51.36M | 62.62M | 61.11M | 49.83M | 44.97M | 33.83M | 37.31M | 36.51M | 35.36M |
|
Assets
|
54.62M | 240.09M | 49.92M | 183.23M | 143.85M | 108.89M | 76.38M | 76.60M | 61.69M | 61.40M | 73.85M | 70.87M |
|
Accounts Payables
|
2.86M | | 6.65M | | 9.85M | | 7.93M | | 3.75M | 3.74M | 2.89M | 2.40M |
|
Notes Payables
|
125.08M | | 246.19M | | | | | | | | | |
|
Payables
|
127.94M | | 252.84M | | 9.85M | | 7.93M | | 3.75M | 3.74M | 2.89M | 2.40M |
|
Accumulated Expenses
|
2.58M | | 23.43M | | 6.42M | | 4.37M | | 11.62M | 13.66M | 12.15M | 10.04M |
|
Other Accumulated Expenses
|
| 0.00M | 0.00M | 0.05M | 0.05M | | 0.45M | 0.01M | 0.01M | | | |
|
Short term Debt
|
125.08M | | 108.47M | | | | | | | | | |
|
Current Leases
|
0.36M | | 0.98M | 4.89M | 2.18M | | 2.14M | | 0.36M | 0.99M | 1.01M | 0.93M |
|
Current Deferred Revenue
|
0.46M | | 1.94M | | 2.94M | | 4.73M | | 5.87M | 6.31M | 6.47M | 8.11M |
|
Total Current Liabilities
|
131.34M | 8.88M | 283.71M | 42.19M | 30.07M | 19.77M | 21.39M | 18.38M | 34.62M | 41.59M | 38.12M | 32.90M |
|
Non-Current Debt
|
33.80M | | | | | | | | | | | |
|
Convertible Debt
|
158.88M | | 246.19M | | | | | | 79.07M | 96.59M | 97.71M | 88.97M |
|
Non-Current Deffered Revenue
|
1.00M | | 1.00M | | 1.00M | | 1.00M | | | | | |
|
Preferred Stock Liabilities
|
| | 21.31M | | | | | | | | | |
|
Operating Leases
|
1.40M | | 3.07M | | 6.06M | | 1.79M | | 0.52M | 5.81M | 5.60M | 5.38M |
|
Other Non-Current Liabilities
|
0.04M | 161.43M | 143.24M | 20.29M | 8.34M | 3.60M | 2.79M | 1.59M | 11.51M | 14.90M | 13.76M | 10.10M |
|
Total Non-Current Liabilities
|
40.56M | 5.59M | 5.46M | 30.94M | 29.32M | 26.05M | 21.91M | 55.94M | 103.21M | 129.59M | 128.20M | 117.66M |
|
Total Liabilities
|
171.91M | 14.47M | 289.35M | 51.23M | 37.66M | 29.65M | 24.71M | 57.53M | 114.72M | 144.49M | 141.96M | 127.76M |
|
Total Debt
|
158.88M | | 108.47M | | | | | | | | | |
|
Common Equity
|
-117.29M | 225.62M | -260.74M | 132.00M | 106.20M | | 51.67M | | -53.03M | -83.09M | -68.11M | -56.89M |
|
Shareholder's Equity
|
-117.29M | | -260.74M | | 106.20M | 79.25M | 51.67M | 19.06M | -53.03M | -83.09M | -68.11M | -56.89M |
|
Liabilities and Shareholders Equity
|
54.62M | 240.09M | 49.92M | 183.23M | 143.85M | 108.89M | 76.38M | 76.60M | 61.69M | 61.40M | 73.85M | 70.87M |
|
Treasury Shares
|
| | 4.13M | | 0.57M | | 0.57M | | 0.57M | 0.57M | 0.57M | 0.57M |
|
Retained Earnings
|
-181.00M | -361.77M | -186.17M | -194.29M | -222.81M | -252.67M | -283.83M | -317.11M | -400.11M | -432.70M | -439.34M | -435.37M |