|
Assets
|
9.03M | 28.49M | 46.97M | 55.25M | 70.50M | 54.22M | 28.93M | 159.63M | 97.75M | 176.60M |
|
Cash & Equivalents
|
8.67M | 27.98M | 22.50M | 25.68M | 12.69M | 16.68M | 13.37M | 22.12M | 22.88M | 34.01M |
|
Short-term Investments
|
-111.18M | | 14.01M | | | | | 72.19M | 59.31M | 127.16M |
|
Cash & Current Investments
|
-102.52M | 27.98M | 36.51M | 25.68M | 12.69M | 16.68M | 13.37M | 94.31M | 82.19M | 161.17M |
|
Receivables - Other
|
0.01M | 0.00M | 0.02M | | | | 0.40M | | | |
|
Prepaid Assets
|
0.29M | 0.43M | 0.66M | 1.14M | 1.11M | 1.27M | 0.84M | 3.55M | 2.93M | 3.83M |
|
Current Assets
|
8.97M | 28.41M | 37.17M | 45.53M | 58.40M | 42.25M | 14.61M | 97.86M | 85.12M | 165.00M |
|
Buildings
|
| 0.02M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.04M | 0.04M | 0.20M | 0.11M | 0.19M | 0.23M | 0.79M | 0.93M | 0.16M | 0.07M |
|
Long-Term Investments
|
| | 14.01M | 18.71M | 21.48M | 17.93M | 2.74M | | | |
|
Goodwill
|
| | 3.01M | 3.01M | 3.01M | 3.01M | 3.05M | 27.08M | | |
|
Intangibles
|
| | | 6.55M | | | | | | |
|
Goodwill & Intangibles
|
| | 3.01M | 9.56M | 11.56M | 3.01M | 3.05M | 27.08M | | |
|
Other Non-Current Assets
|
0.01M | 0.03M | 6.55M | 6.55M | 8.55M | 8.55M | 10.48M | 33.63M | 12.22M | 11.27M |
|
Non-Current Assets
|
0.05M | 0.08M | 9.80M | 9.72M | 12.10M | 11.96M | 14.32M | 61.76M | 12.62M | 11.60M |
|
Accounts Payables
|
0.39M | 0.48M | 0.70M | 0.96M | 1.37M | 2.60M | 0.54M | 2.78M | 2.60M | 1.44M |
|
Payables
|
0.39M | 0.48M | 0.70M | 0.96M | 1.37M | 2.60M | 0.54M | 2.78M | 2.60M | 1.44M |
|
Accumulated Expenses
|
1.38M | 0.86M | 1.28M | 2.50M | 5.62M | 8.15M | 2.48M | 2.97M | 5.58M | 4.88M |
|
Other Accumulated Expenses
|
| | 0.08M | 0.22M | 0.24M | 0.25M | 0.05M | 0.01M | | |
|
Short term Debt
|
| | | | | 10.99M | 1.55M | | | 8.33M |
|
Current Leases
|
| | | | | | 0.44M | 0.27M | | |
|
Total Current Liabilities
|
2.35M | 1.80M | 2.57M | 4.83M | 8.44M | 23.17M | 3.46M | 6.01M | 8.17M | 14.66M |
|
Capital Leases
|
| | | | | 0.03M | 0.58M | 0.30M | | |
|
Non-Current Debt
|
| | | | | 3.73M | 2.29M | 14.78M | 25.10M | 17.32M |
|
Convertible Debt
|
| | | | | | 3.45M | | | |
|
Preferred Stock Liabilities
|
| | | | 20.27M | 42.98M | 43.86M | | | |
|
Non-Current Deferred Tax Liability
|
| | 2.61M | 2.61M | 3.40M | 3.40M | 2.31M | 7.18M | | |
|
Other Non-Current Liabilities
|
| | | | | | 9.71M | 11.95M | 0.08M | 0.12M |
|
Total Non-Current Liabilities
|
| | | | | | 11.24M | 28.37M | 33.28M | 31.98M |
|
Total Liabilities
|
2.35M | 1.80M | 5.18M | 7.44M | 11.84M | 30.33M | 20.95M | 40.32M | 33.36M | 32.10M |
|
Total Debt
|
| | | | | 14.72M | 3.83M | 14.78M | 25.10M | 25.66M |
|
Common Equity
|
6.67M | 26.69M | 41.79M | 47.81M | -18.30M | -27.33M | -35.88M | 119.31M | 64.38M | 144.50M |
|
Shareholder's Equity
|
6.67M | 26.69M | 41.79M | 47.81M | -18.30M | -27.33M | -35.88M | 119.31M | 64.38M | 144.50M |
|
Liabilities and Shareholders Equity
|
9.03M | 28.49M | 46.97M | 55.25M | 70.50M | 54.22M | 28.93M | 159.63M | 97.75M | 176.60M |
|
Treasury Shares
|
| | 1.45M | 1.45M | | 0.18M | 0.11M | 0.02M | 0.51M | 1.27M |
|
Retained Earnings
|
-142.04M | 156.13M | 184.95M | -206.43M | -235.13M | -274.97M | -38.41M | -68.20M | -257.51M | -300.52M |