|
Cash & Equivalents
|
2.22M | 1.86M | 1.52M | 1.34M | 1.20M | 2.03M | 0.49M | | | | | | | | |
|
Short-term Investments
|
| | | 0.83M | | | | 25.12M | 25.20M | 48.59M | 36.02M | 36.00M | 15.00M | 3.00M | 3.00M |
|
Cash & Current Investments
|
2.22M | 1.86M | 1.52M | 2.18M | 1.20M | 2.03M | 0.49M | 25.12M | 25.20M | 48.59M | 36.02M | 36.00M | 15.00M | 3.00M | 3.00M |
|
Receivables - Net
|
| | | 1.88M | | | | 0.44M | 2.45M | 2.05M | 0.12M | 0.00M | 0.00M | 0.03M | 0.06M |
|
Receivables
|
| | | 1.88M | | | | 0.44M | 2.45M | 2.05M | 0.12M | 0.00M | 0.00M | 0.03M | 0.06M |
|
Prepaid Assets
|
0.89M | 0.74M | 0.59M | 2.21M | 0.41M | 0.26M | 0.12M | 1.87M | 3.62M | 3.15M | 1.18M | 1.03M | 1.12M | 0.96M | 0.66M |
|
Current Assets
|
3.11M | 2.61M | 2.11M | 10.70M | 1.59M | 2.29M | 0.61M | 46.50M | 39.56M | 61.04M | 43.82M | 43.31M | 20.92M | 10.69M | 11.33M |
|
Property, Plant & Equipment (Net)
|
| | | 0.35M | | | | 0.85M | 0.84M | 0.83M | 0.80M | 0.68M | 0.58M | 0.42M | 0.34M |
|
Long-Term Investments
|
281.55M | 281.92M | 282.68M | 1.16M | 288.25M | 68.62M | 69.83M | 2.98M | 2.75M | 0.16M | | | | | |
|
Goodwill
|
| | | 0.64M | | | | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M | | | |
|
Intangibles
|
| | | 1.61M | | | | 1.39M | 1.38M | 1.36M | 1.34M | 1.20M | | | |
|
Goodwill & Intangibles
|
| | | 2.25M | | | | 2.03M | 2.01M | 2.00M | 1.98M | 1.83M | | | |
|
Other Non-Current Assets
|
| | | 12.12M | | | | 15.25M | 21.66M | 1.80M | 48.00M | 2.28M | 2.17M | 1.67M | 0.75M |
|
Non-Current Assets
|
281.55M | 281.92M | 282.68M | 19.56M | 288.25M | 68.62M | 69.83M | 25.21M | 28.61M | 4.29M | 4.11M | 2.98M | 2.49M | 2.36M | 2.26M |
|
Assets
|
284.66M | 284.53M | 284.79M | 30.26M | 289.84M | 70.91M | 70.44M | 71.71M | 68.17M | 65.33M | 47.93M | 46.30M | 23.41M | 13.05M | 13.59M |
|
Accounts Payables
|
| | | 3.66M | | | | 4.25M | 10.90M | 13.14M | 7.65M | 5.45M | 5.51M | 3.30M | 2.66M |
|
Notes Payables
|
| | | 18.84M | | | | | | | | 4.05M | 4.90M | 1.47M | 3.07M |
|
Payables
|
| | | 22.51M | | | | 4.25M | 10.90M | 13.14M | 7.65M | 9.50M | 10.41M | 4.77M | 5.73M |
|
Accumulated Expenses
|
0.19M | 0.22M | 0.23M | 0.13M | 0.08M | 0.36M | 1.29M | | | | | | | | |
|
Short term Debt
|
| | | 5.15M | | | | 20.11M | 20.01M | 36.73M | | 28.86M | 8.31M | | |
|
Current Leases
|
| | | 0.28M | | | | | 0.34M | 0.35M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Current Taxes
|
| | | 0.46M | 1.17M | 2.21M | 2.21M | | | | | | | | |
|
Current Deferred Revenue
|
| | | 2.20M | | | | 2.83M | 19.03M | 29.02M | 11.80M | 11.54M | | | |
|
Total Current Liabilities
|
0.19M | 0.22M | 0.23M | 30.16M | 1.25M | 4.42M | 5.52M | 47.64M | 51.27M | 79.25M | 66.41M | 62.20M | 39.12M | 20.00M | 9.39M |
|
Non-Current Debt
|
| | | 4.17M | | | | 8.05M | 14.03M | | | | | | |
|
Non-Current Deffered Revenue
|
9.66M | 9.66M | 9.66M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
281.52M | 281.66M | 282.19M | 284.45M | 286.80M | 68.22M | 69.21M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 15.19M | | | 16.35M | 12.42M | 11.04M | 8.35M | 1.71M |
|
Non-Current Deferred Tax Liability
|
| | | 2.98M | 0.23M | 0.06M | 0.06M | 13.17M | 0.30M | 0.30M | 0.30M | 21.76M | | | |
|
Operating Leases
|
| | | 1.29M | | | | | 0.88M | 0.78M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M |
|
Total Liabilities
|
9.85M | 9.88M | 9.89M | 35.93M | 1.48M | 4.48M | 5.59M | 56.96M | 66.48M | 80.34M | 67.57M | 62.63M | 39.24M | 20.11M | 9.48M |
|
Total Debt
|
| | | 9.32M | | | | 28.16M | 34.03M | 36.73M | | 28.86M | 8.31M | | |
|
Common Equity
|
-6.71M | -7.01M | -7.29M | -5.67M | 1.56M | -1.79M | -4.35M | 14.75M | 1.69M | -15.00M | -19.63M | -16.33M | -15.83M | -7.06M | 4.11M |
|
Shareholder's Equity
|
-6.71M | -7.01M | -7.29M | -5.67M | 1.56M | -1.79M | -4.35M | 14.75M | 1.69M | -15.00M | -19.63M | -16.33M | -15.83M | -7.06M | 4.11M |
|
Liabilities and Shareholders Equity
|
284.66M | 284.53M | 284.79M | 30.26M | 289.84M | 70.91M | 70.44M | 71.71M | 68.17M | 65.33M | 47.93M | 46.30M | 23.41M | 13.05M | 13.59M |
|
Retained Earnings
|
-6.71M | -7.01M | -7.29M | -10.84M | 1.56M | -1.79M | -4.35M | -63.66M | -81.10M | -98.00M | -102.41M | -104.31M | -103.90M | -100.30M | -93.11M |
|
Treasury Shares
|
| | | | | | | | | 0.06M | 0.05M | 0.03M | 0.03M | 0.02M | 0.05M |