|
Cash & Equivalents
|
| 35.62M | 269.67M | 79.77M | 58.85M | 48.88M |
|
Cash & Current Investments
|
| 35.62M | 269.67M | 79.77M | 58.85M | 48.88M |
|
Receivables - Net
|
| 1.40M | 2.19M | 3.56M | 7.90M | 8.96M |
|
Receivables
|
| 1.40M | 2.19M | 3.56M | 7.90M | 8.96M |
|
Prepaid Assets
|
| 2.65M | 5.34M | 9.31M | 10.01M | 21.62M |
|
Current Assets
|
| 43.63M | 283.54M | 257.38M | 265.55M | 276.18M |
|
Property, Plant & Equipment (Net)
|
| 2.97M | 8.27M | 8.08M | 6.69M | 6.53M |
|
Goodwill
|
| 1.99M | 1.99M | 6.53M | 24.88M | 56.14M |
|
Intangibles
|
| 2.23M | 2.92M | 10.29M | 16.08M | 32.05M |
|
Goodwill & Intangibles
|
| 4.22M | 4.92M | 16.82M | 40.96M | 88.19M |
|
Other Non-Current Assets
|
| 2.47M | 2.25M | 2.33M | 3.59M | 5.83M |
|
Non-Current Assets
|
| 11.33M | 16.54M | 41.31M | 65.94M | 114.76M |
|
Assets
|
| 54.96M | 300.07M | 298.69M | 331.49M | 390.94M |
|
Accounts Payables
|
| 8.65M | 9.94M | 15.49M | 9.19M | 10.46M |
|
Payables
|
| 8.65M | 9.94M | 15.49M | 9.19M | 10.46M |
|
Accumulated Expenses
|
| 7.72M | 19.48M | 17.85M | 19.89M | 20.22M |
|
Other Accumulated Expenses
|
| | 1.90M | 2.31M | 2.82M | 6.91M |
|
Current Leases
|
| | | 3.69M | 4.27M | 4.67M |
|
Current Deferred Revenue
|
| 26.54M | 40.23M | 49.35M | 58.31M | 71.83M |
|
Total Current Liabilities
|
| 42.91M | 71.55M | 88.70M | 94.48M | 114.09M |
|
Non-Current Deffered Revenue
|
| 0.12M | 0.24M | 0.12M | 0.33M | 0.23M |
|
Preferred Stock Liabilities
|
10.27M | 10.27M | | | | |
|
Minority Interest
|
| | | | 5.17M | 9.75M |
|
Non-Current Deferred Tax Liability
|
0.90M | 1.08M | 2.77M | 6.94M | 9.23M | 1.62M |
|
Operating Leases
|
| | | 8.93M | 10.33M | 7.60M |
|
Other Non-Current Liabilities
|
| 0.50M | 2.48M | 1.02M | 1.20M | 1.04M |
|
Total Non-Current Liabilities
|
| 43.24M | 72.05M | 97.76M | 105.98M | 123.55M |
|
Total Liabilities
|
| 43.74M | 74.53M | 98.79M | 107.17M | 124.59M |
|
Common Equity
|
-1.16M | -6.84M | 225.54M | 199.90M | 224.31M | 266.35M |
|
Shareholder's Equity
|
-1.16M | -6.84M | 225.54M | 199.90M | 224.31M | 266.35M |
|
Liabilities and Shareholders Equity
|
| 54.96M | 300.07M | 298.69M | 331.49M | 390.94M |
|
Retained Earnings
|
| -35.81M | -39.10M | -72.95M | -72.00M | -63.76M |
|
Preferred Shares
|
| 24.00M | | | | |
|
Treasury Shares
|
| | 0.24M | 1.27M | 2.57M | 4.52M |