|
Accumulated Depreciation
|
| 11.84M | 11.09M | 10.45M | 9.12M | 8.43M | 0.15M | 0.22M | 0.30M | | | |
|
Cash & Equivalents
|
1.09M | 1.38M | 88.00M | 51.51M | 11.76M | 1.68M | 1.78M | 5.75M | 13.41M | 12.13M | 9.45M | 36.75M |
|
Receivables - Net
|
| | 0.07M | | 8.00M | | 0.01M | 0.16M | 0.06M | 0.17M | 0.10M | 0.06M |
|
Receivables - Other
|
| 9.60M | | | | | | | | | | |
|
Receivables
|
| | 0.07M | | 8.00M | | 0.01M | 0.16M | 0.06M | 0.17M | 0.10M | 0.06M |
|
Prepaid Assets
|
| 0.10M | 1.11M | 0.61M | 0.44M | 0.67M | 0.81M | 0.94M | 2.05M | 2.54M | 1.04M | 1.19M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.14M | | | |
|
Current Assets
|
| 1.61M | 89.19M | 52.12M | 20.36M | 3.47M | 2.84M | 7.21M | 15.62M | 27.09M | 10.66M | 38.11M |
|
Property, Plant & Equipment (Net)
|
| 3.78M | 0.62M | 0.44M | 0.28M | 0.07M | 0.46M | 0.37M | 0.28M | 0.21M | 0.12M | 0.03M |
|
Long-Term Investments
|
| | | | 2.48M | 2.48M | 2.48M | 6.72M | 9.17M | 5.59M | | |
|
Other Non-Current Assets
|
| 2.80M | 1.72M | 1.93M | 2.50M | 2.50M | 2.50M | | | | | |
|
Non-Current Assets
|
| 11.34M | 2.35M | 2.38M | 7.55M | 5.09M | 6.43M | 7.57M | 9.85M | 6.14M | 0.36M | 0.15M |
|
Assets
|
| 12.95M | 91.53M | 54.49M | 27.92M | 8.56M | 9.27M | 14.79M | 25.47M | 33.24M | 11.02M | 38.27M |
|
Accounts Payables
|
| 3.08M | 6.63M | 11.41M | 13.90M | 7.70M | 7.07M | 6.12M | 8.02M | 7.31M | 10.24M | 5.03M |
|
Notes Payables
|
| 0.15M | | | 4.27M | 9.38M | 6.17M | 0.08M | 0.26M | 0.22M | 0.19M | |
|
Payables
|
| 3.23M | 6.63M | 11.41M | 18.17M | 17.09M | 13.24M | 6.20M | 8.28M | 7.54M | 10.43M | 5.03M |
|
Accumulated Expenses
|
| 0.01M | 1.04M | | | | | | | | | |
|
Other Accumulated Expenses
|
| 1.88M | 0.41M | 0.58M | 1.06M | 0.14M | 0.13M | 0.02M | 0.15M | | | |
|
Short term Debt
|
| 0.15M | | | | | | | | | | |
|
Current Leases
|
| | | | | | 0.11M | 0.15M | 0.18M | 0.15M | 0.17M | 0.17M |
|
Current Deferred Revenue
|
| | 0.22M | 0.02M | 8.76M | 1.75M | 0.03M | 0.03M | 0.04M | 0.02M | 18.69M | 18.67M |
|
Total Current Liabilities
|
| 6.86M | 7.73M | 11.43M | 26.93M | 18.84M | 13.38M | 6.39M | 8.50M | 7.71M | 10.62M | 5.20M |
|
Non-Current Debt
|
| 6.59M | | 11.06M | 15.32M | 6.33M | 2.60M | 2.87M | 1.26M | 0.68M | | |
|
Non-Current Deffered Revenue
|
| | | | 4.50M | 1.07M | 1.03M | 1.01M | | 18.67M | 18.67M | 18.67M |
|
Minority Interest
|
229.37M | 438.09M | 161.53M | 122.52M | 131.44M | 62.48M | 40.18M | 83.89M | 24.96M | 16.58M | 6.13M | 2.10M |
|
Operating Leases
|
| | | | | | 0.83M | 0.68M | 0.49M | 0.34M | 0.17M | 0.17M |
|
Other Non-Current Liabilities
|
| 4.43M | 0.24M | 0.43M | 0.29M | 0.26M | 0.26M | 0.05M | 1.26M | | | |
|
Total Non-Current Liabilities
|
| 69.24M | 7.73M | 22.49M | 47.23M | 28.67M | 17.85M | 10.95M | 8.99M | | | |
|
Total Liabilities
|
| 73.67M | 7.97M | 22.93M | 47.52M | 28.93M | 18.11M | 11.00M | 10.25M | 27.40M | 29.57M | 23.96M |
|
Total Debt
|
| 6.75M | | 11.06M | 15.32M | 6.33M | 2.60M | 2.87M | 1.26M | 0.68M | | |
|
Common Equity
|
-303.73M | -498.81M | -77.97M | -90.94M | -151.05M | -82.85M | -49.02M | -80.10M | -9.74M | -10.74M | -24.68M | 14.30M |
|
Shareholder's Equity
|
-303.73M | -498.81M | -77.97M | -90.94M | -151.05M | -82.85M | -49.02M | -80.10M | -9.74M | -10.74M | -24.68M | 14.30M |
|
Liabilities and Shareholders Equity
|
| 12.95M | 91.53M | 54.49M | 27.92M | 8.56M | 9.27M | 14.79M | 25.47M | 33.24M | 11.02M | 38.27M |
|
Retained Earnings
|
| | -195.99M | -215.49M | -279.06M | -233.88M | -233.52M | -290.04M | -248.83M | -265.52M | -281.04M | -299.72M |
|
Treasury Shares
|
| | | | 0.04M | 0.02M | 0.01M | | | | | |