|
Cash & Equivalents
|
0.64M | 0.97M | 0.22M | 10.78M | 7.69M | 0.13M | 1.18M | 32.64M | 34.30M | | 30.12M | 0.10M | | 0.06M |
|
Short-term Investments
|
| | | 6.95M | | | | | | | | | | |
|
Cash & Current Investments
|
0.64M | 0.97M | 0.22M | 17.73M | 7.69M | 0.13M | 1.18M | 32.64M | 34.30M | | 30.12M | 0.10M | | 0.06M |
|
Receivables - Net
|
| | | 0.03M | | | | 0.08M | 1.44M | 0.20M | 0.23M | 0.21M | 0.17M | 0.14M |
|
Receivables - Other
|
| | | 0.01M | | | | 0.01M | 6.05M | | | 0.01M | | |
|
Receivables
|
| | | 0.04M | | | | 0.09M | 7.49M | 0.20M | 0.23M | 0.22M | 0.17M | 0.14M |
|
Prepaid Assets
|
0.07M | 0.05M | 0.01M | 22.01M | 0.09M | 0.07M | 0.03M | 22.90M | 21.84M | | 19.66M | 19.41M | | 19.27M |
|
Current Assets
|
0.71M | 1.02M | 0.27M | 33.60M | 0.22M | 0.21M | 0.11M | 55.84M | 57.82M | | 50.29M | 20.44M | | 20.24M |
|
Property, Plant & Equipment (Net)
|
| | | 0.67M | | | | 0.14M | 0.12M | | 0.12M | 0.11M | | 0.02M |
|
Long-Term Investments
|
75.14M | 69.10M | 63.15M | 0.25M | 63.37M | 63.29M | 63.54M | 0.25M | 2.00M | | 0.25M | 0.25M | | 0.25M |
|
Goodwill
|
| | | 13.00M | | 4.94M | | 19.59M | 19.59M | | 19.59M | 19.59M | | 19.59M |
|
Intangibles
|
| | | 3.21M | | 4.02M | | 34.55M | 34.24M | | 35.26M | 35.26M | | 35.26M |
|
Goodwill & Intangibles
|
| | | 16.21M | | 8.96M | | 54.14M | 53.83M | | 54.85M | 54.85M | | 54.85M |
|
Long-Term Deferred Tax
|
| | 0.16M | 13.51M | 0.27M | 0.35M | 0.42M | 16.12M | | | | | | |
|
Other Non-Current Assets
|
2.29M | 1.78M | 1.57M | 6.95M | 1.50M | 1.42M | 1.38M | 14.16M | 30.00M | | 30.00M | 30.00M | | 12.88M |
|
Non-Current Assets
|
75.14M | 69.10M | 63.32M | 17.13M | 63.63M | 63.63M | 63.96M | 48.69M | 63.47M | | 60.39M | 58.94M | | 54.60M |
|
Assets
|
75.85M | 70.12M | 63.59M | 50.73M | 63.85M | 63.85M | 64.06M | 104.53M | 121.29M | | 110.68M | 79.38M | | 74.84M |
|
Accounts Payables
|
0.25M | 0.12M | 0.31M | 2.18M | 0.60M | 0.82M | 1.17M | 1.01M | 2.39M | | 7.20M | 7.61M | | 7.82M |
|
Notes Payables
|
1.41M | 2.73M | 3.83M | 11.07M | 2.63M | 5.08M | 5.46M | 3.77M | 3.48M | | 3.29M | 3.76M | | 4.63M |
|
Payables
|
1.65M | 2.85M | 4.14M | 13.24M | 3.22M | 5.89M | 6.63M | 4.78M | 5.87M | | 10.50M | 11.36M | | 12.44M |
|
Accumulated Expenses
|
| | | 2.34M | | | | 4.42M | 4.47M | | 3.56M | 4.63M | | 8.42M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.63M | | 1.24M |
|
Short term Debt
|
| | | 8.88M | | | | | | | | | | |
|
Current Taxes
|
0.83M | 0.70M | 0.03M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 7.76M | | | | 1.16M | 0.54M | | 0.49M | 0.46M | | 0.38M |
|
Total Current Liabilities
|
2.33M | 3.53M | 4.14M | 34.09M | 5.25M | 5.89M | 6.63M | 10.53M | 11.07M | | 14.91M | 17.56M | | 23.18M |
|
Non-Current Debt
|
| | | | | | | 0.00M | 0.00M | | 30.00M | | | |
|
Convertible Debt
|
| | | 8.89M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | 5.03M | | | | | | | |
|
Preferred Stock Liabilities
|
| 56.56M | 49.42M | 63.38M | 42.71M | 40.00M | 63.48M | | | | | | | |
|
Minority Interest
|
63.49M | | | | | | | 2.78M | 2.63M | | 2.46M | 2.40M | | 2.19M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 1.79M | 1.60M | | | | | |
|
Other Non-Current Liabilities
|
| | | 6.72M | 5.86M | 7.92M | 3.11M | 0.94M | 0.94M | | | | | |
|
Total Non-Current Liabilities
|
| | | 27.38M | 10.28M | 10.93M | 11.66M | 0.00M | 0.00M | | | | | |
|
Total Liabilities
|
7.37M | 8.56M | 9.17M | 34.10M | 16.14M | 18.85M | 14.77M | 10.53M | 10.85M | | 44.91M | 17.56M | | 23.18M |
|
Total Debt
|
| | | 8.88M | | | | 0.00M | 0.00M | | 30.00M | | | |
|
Common Equity
|
5.00M | 5.00M | 5.00M | 16.63M | 21.38M | 5.00M | 5.86M | 94.00M | 80.22M | | 65.77M | 61.82M | | 51.66M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | 16.63M | 21.38M | 5.00M | 5.86M | 94.00M | 80.22M | | 65.77M | 61.82M | | 51.66M |
|
Liabilities and Shareholders Equity
|
75.85M | 70.12M | 63.59M | 50.73M | 63.85M | 63.85M | 64.06M | 104.53M | 121.29M | | 110.68M | 79.38M | | 74.84M |
|
Retained Earnings
|
3.93M | 3.68M | 3.32M | -95.14M | 0.97M | -1.75M | -14.19M | -148.19M | -182.94M | | -204.30M | -208.19M | | -219.07M |
|
Preferred Shares
|
| | | | | | | 8.48M | | | | | | |
|
Treasury Shares
|
| | 5.79M | | | | | 0.19M | 3.83M | 3.83M | 3.83M | 0.19M | 0.19M | 0.19M |