|
Assets
|
22.35M | 88.56M | 117.75M | 108.53M | 177.65M | 518.35M | 424.75M | 378.86M | 198.06M |
|
Cash & Equivalents
|
12.08M | 29.55M | 37.54M | 44.06M | 114.82M | 254.72M | 184.42M | 46.61M | 16.91M |
|
Short-term Investments
|
| 39.60M | 13.56M | | | | | | |
|
Cash & Current Investments
|
12.08M | 69.14M | 51.10M | 44.06M | 114.82M | 254.72M | 184.42M | 46.61M | 16.91M |
|
Receivables - Net
|
4.83M | 7.73M | 29.18M | 21.38M | 16.78M | 85.84M | 56.82M | 35.08M | 32.00M |
|
Receivables - Other
|
3.38M | 4.16M | 2.69M | 10.29M | 18.36M | 27.18M | 22.34M | 1.66M | 0.85M |
|
Receivables
|
8.22M | 11.89M | 31.88M | 31.67M | 35.15M | 113.02M | 79.16M | 36.74M | 32.85M |
|
Prepaid Assets
|
1.07M | 2.81M | 3.58M | 5.41M | 6.72M | 12.12M | 15.24M | 7.86M | 10.50M |
|
Current Assets
|
21.37M | 83.81M | 86.52M | 81.11M | 156.57M | 379.08M | 278.00M | 185.81M | 59.41M |
|
Property, Plant & Equipment (Net)
|
0.07M | 0.68M | 4.01M | 3.21M | 2.35M | 1.56M | 5.29M | 8.08M | 10.05M |
|
Long-Term Investments
|
| | | | | | | 4.79M | 2.99M |
|
Goodwill
|
| 0.14M | 5.51M | 6.90M | 6.90M | 42.03M | 46.50M | 53.53M | 53.11M |
|
Intangibles
|
0.32M | 3.50M | 23.88M | 23.88M | 23.78M | 115.88M | 122.78M | 145.40M | 59.50M |
|
Goodwill & Intangibles
|
0.32M | 3.64M | 29.39M | 30.79M | 30.69M | 157.91M | 169.28M | 198.93M | 112.61M |
|
Long-Term Deferred Tax
|
| | | | | | | 1.71M | 1.77M |
|
Other Non-Current Assets
|
0.91M | 0.78M | 1.24M | 0.85M | 0.85M | 0.95M | 14.44M | 97.45M | 15.59M |
|
Non-Current Assets
|
0.98M | 4.75M | 31.23M | 27.41M | 21.09M | 139.26M | 146.75M | 193.04M | 138.65M |
|
Accounts Payables
|
12.32M | 13.34M | 28.71M | 17.01M | 15.63M | 46.71M | 36.74M | 28.73M | 11.02M |
|
Notes Payables
|
13.39M | | | | | | | | |
|
Payables
|
25.71M | 13.34M | 28.71M | 17.01M | 15.63M | 46.71M | 36.74M | 28.73M | 11.02M |
|
Accumulated Expenses
|
6.78M | 6.00M | 6.57M | 0.20M | 0.14M | 0.28M | 4.88M | 3.21M | 4.50M |
|
Other Accumulated Expenses
|
3.06M | 1.32M | 3.75M | 6.98M | 10.25M | 27.09M | 27.41M | 26.49M | 28.93M |
|
Short term Debt
|
8.06M | 6.53M | 6.53M | | | 20.05M | 8.07M | 5.81M | 7.75M |
|
Current Leases
|
| | | | | | | | 0.70M |
|
Current Taxes
|
| | | | | | 4.77M | 5.60M | 5.64M |
|
Current Deferred Revenue
|
1.84M | 3.48M | 9.64M | 9.08M | 6.50M | 10.56M | 16.44M | 12.81M | 12.06M |
|
Total Current Liabilities
|
44.50M | 27.26M | 56.09M | 59.74M | 88.25M | 191.34M | 193.32M | 191.87M | 60.96M |
|
Non-Current Debt
|
| | | | | | | 45.01M | 21.32M |
|
Convertible Debt
|
| | | | | 195.08M | 137.77M | 89.57M | 90.14M |
|
Preferred Stock Liabilities
|
23.35M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 126.89M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 9.50M | 6.39M |
|
Other Non-Current Liabilities
|
0.02M | | 1.39M | 1.38M | 1.20M | 31.53M | 13.81M | 13.62M | 11.30M |
|
Total Non-Current Liabilities
|
44.50M | | 56.09M | 59.74M | 88.25M | 400.31M | 331.09M | 327.09M | 173.31M |
|
Total Liabilities
|
44.52M | 27.26M | 57.47M | 61.12M | 89.44M | 431.85M | 344.90M | 340.71M | 184.61M |
|
Total Debt
|
8.06M | 6.53M | 6.53M | | | 20.05M | 8.07M | 50.83M | 29.07M |
|
Common Equity
|
-45.52M | 61.30M | 60.28M | 47.41M | 88.21M | 86.50M | 79.85M | 38.15M | 13.45M |
|
Shareholder's Equity
|
-45.52M | 61.30M | 60.28M | 47.41M | 88.21M | 86.50M | 79.85M | 38.15M | 13.45M |
|
Liabilities and Shareholders Equity
|
22.35M | 88.56M | 117.75M | 108.53M | 177.65M | 518.35M | 424.75M | 378.86M | 198.06M |
|
Retained Earnings
|
-45.24M | -109.31M | -170.41M | -232.49M | -280.37M | -345.04M | -371.27M | -429.90M | -467.28M |
|
Treasury Shares
|
0.21M | 0.15M | 0.07M | 0.14M | 0.83M | 0.89M | 1.05M | 1.95M | 1.90M |