|
Cash & Equivalents
|
21.63M | 9.24M | 95.26M | 198.24M |
|
Cash & Current Investments
|
21.63M | 9.24M | 95.26M | 198.24M |
|
Receivables - Net
|
2.10M | 3.41M | 4.05M | 23.16M |
|
Receivables - Other
|
0.05M | 1.67M | 6.64M | 13.44M |
|
Receivables
|
2.15M | 5.08M | 10.69M | 36.60M |
|
Prepaid Assets
|
2.00M | 2.51M | 2.45M | 7.48M |
|
Current Assets
|
27.47M | 17.70M | 113.54M | 255.52M |
|
Property, Plant & Equipment (Net)
|
6.16M | 3.45M | 1.51M | 1.24M |
|
Long-Term Investments
|
133.01M | | | |
|
Goodwill
|
| | | 101.70M |
|
Intangibles
|
| | | 174.94M |
|
Goodwill & Intangibles
|
| | | 276.65M |
|
Long-Term Deferred Tax
|
2.17M | 0.06M | 0.01M | 0.00M |
|
Other Non-Current Assets
|
0.74M | 0.23M | 13.78M | 2.30M |
|
Non-Current Assets
|
21.73M | 20.28M | 37.58M | 298.43M |
|
Assets
|
49.20M | 37.99M | 151.12M | 553.95M |
|
Accounts Payables
|
3.76M | 2.80M | 1.65M | 5.56M |
|
Notes Payables
|
29.96M | 16.67M | | |
|
Payables
|
33.72M | 19.47M | 1.65M | 5.56M |
|
Accumulated Expenses
|
7.30M | 8.54M | 13.88M | 26.29M |
|
Other Accumulated Expenses
|
0.25M | | | 7.32M |
|
Short term Debt
|
3.49M | 16.67M | | |
|
Current Leases
|
3.28M | 3.28M | 2.64M | 1.90M |
|
Current Taxes
|
2.74M | 1.31M | 1.62M | 2.75M |
|
Current Deferred Revenue
|
21.00M | 5.81M | 4.31M | 23.88M |
|
Total Current Liabilities
|
87.74M | 38.57M | 24.22M | 67.74M |
|
Capital Leases
|
0.29M | 0.13M | | |
|
Non-Current Debt
|
| 18.30M | 84.31M | |
|
Convertible Debt
|
29.96M | | | |
|
Non-Current Deffered Revenue
|
14.96M | 7.54M | 4.91M | 6.86M |
|
Minority Interest
|
279.50M | | | |
|
Operating Leases
|
8.61M | 5.71M | 3.09M | 2.40M |
|
Other Non-Current Liabilities
|
1.34M | 4.42M | 3.97M | 286.90M |
|
Total Non-Current Liabilities
|
111.60M | 70.13M | 118.99M | 84.40M |
|
Total Liabilities
|
112.94M | 74.55M | 122.95M | 371.30M |
|
Total Debt
|
3.49M | 34.97M | 84.31M | |
|
Common Equity
|
-343.24M | -36.56M | 28.17M | 182.65M |
|
Shareholder's Equity
|
-343.24M | -36.56M | 28.17M | 182.65M |
|
Liabilities and Shareholders Equity
|
49.20M | 37.99M | 151.12M | 553.95M |
|
Retained Earnings
|
-386.73M | -503.44M | -592.38M | -943.06M |
|
Preferred Shares
|
| | 14.19M | |
|
Treasury Shares
|
| 16.72M | 16.34M | 21.79M |