|
Cash & Equivalents
|
65.77M | 25.74M | 43.47M | 45.78M | 56.69M | 84.22M | 93.33M | 57.83M | 153.29M | 101.65M |
|
Short-term Investments
|
0.50M | | | | | 1.61M | 2.05M | 0.34M | 0.20M | 3.53M |
|
Cash & Current Investments
|
66.26M | 25.74M | 43.47M | 45.78M | 56.69M | 85.83M | 95.38M | 58.16M | 153.49M | 105.18M |
|
Receivables - Net
|
4.07M | 0.57M | 0.40M | 1.47M | 2.93M | 0.26M | 0.21M | 0.00M | 1.00M | 1.84M |
|
Receivables - Other
|
0.35M | 0.09M | | | | | | 2.40M | | |
|
Receivables
|
4.42M | 0.66M | 0.40M | 1.47M | 2.93M | 0.26M | 0.21M | 2.40M | 1.00M | 1.84M |
|
Prepaid Assets
|
1.89M | 0.85M | 0.33M | 0.38M | 0.35M | 0.44M | 0.61M | 0.72M | 0.48M | 2.08M |
|
Current Assets
|
72.22M | 27.16M | 44.20M | 47.63M | 59.97M | 88.06M | 96.97M | 61.25M | 169.31M | 125.60M |
|
Property, Plant & Equipment (Net)
|
2.00M | 1.04M | 0.08M | 0.06M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M |
|
Long-Term Investments
|
| | | 0.39M | 0.68M | 1.69M | 0.80M | | | |
|
Intangibles
|
| | | | | | | 15.25M | 15.25M | 26.11M |
|
Goodwill & Intangibles
|
| | | | | | | 15.25M | 15.25M | 26.11M |
|
Other Non-Current Assets
|
0.66M | 0.48M | 0.66M | 0.71M | 0.15M | 0.53M | 0.30M | 0.26M | 6.10M | 3.43M |
|
Non-Current Assets
|
2.66M | 1.52M | 0.74M | 16.16M | 35.75M | 37.22M | 69.59M | 79.13M | 64.99M | 95.67M |
|
Assets
|
74.88M | 28.68M | 44.94M | 63.78M | 95.72M | 125.28M | 166.56M | 140.38M | 234.30M | 221.28M |
|
Accounts Payables
|
6.83M | 5.69M | 1.68M | 1.24M | 0.61M | 0.46M | 1.07M | 0.52M | 0.65M | 1.05M |
|
Payables
|
6.83M | 5.69M | 1.68M | 1.24M | 0.61M | 0.46M | 1.07M | 0.52M | 0.65M | 1.05M |
|
Accumulated Expenses
|
6.57M | 4.21M | 2.69M | 2.38M | 0.94M | 0.64M | 0.53M | 2.92M | 2.77M | 5.75M |
|
Other Accumulated Expenses
|
0.88M | 1.08M | 0.20M | 0.20M | 0.06M | 0.08M | 0.04M | 0.04M | 0.09M | 0.15M |
|
Short term Debt
|
5.91M | 17.86M | | 0.79M | 5.18M | 8.09M | | | 5.54M | 11.39M |
|
Current Leases
|
| | | | 0.16M | 0.18M | 0.20M | 0.03M | 0.10M | 0.45M |
|
Current Taxes
|
| | 1.64M | | | | 0.09M | | | 0.28M |
|
Current Deferred Revenue
|
3.20M | 0.90M | 0.80M | 0.80M | 1.10M | 1.45M | 1.64M | 1.90M | 2.11M | 1.36M |
|
Total Current Liabilities
|
23.30M | 32.51M | 7.42M | 5.70M | 8.88M | 12.30M | 12.97M | 6.82M | 19.50M | 24.37M |
|
Non-Current Debt
|
42.76M | 25.31M | 14.57M | 21.69M | 27.09M | 12.76M | | | 118.52M | 106.88M |
|
Non-Current Deffered Revenue
|
| 18.00M | 17.12M | 17.02M | 15.32M | 13.52M | 11.69M | 9.55M | 7.23M | 4.41M |
|
Minority Interest
|
| | | | | | | | | 20.02M |
|
Operating Leases
|
| | | | 0.41M | 0.23M | 0.03M | | 0.34M | 0.50M |
|
Other Non-Current Liabilities
|
10.46M | 0.07M | 0.03M | 0.59M | 0.04M | 0.05M | | | | 3.21M |
|
Total Non-Current Liabilities
|
66.72M | 75.82M | 39.12M | 44.41M | 51.69M | 38.81M | | | | 136.14M |
|
Total Liabilities
|
77.19M | 75.89M | 39.15M | 45.00M | 51.74M | 38.86M | 24.69M | 16.37M | 145.58M | 139.36M |
|
Total Debt
|
48.67M | 43.17M | 14.57M | 22.48M | 32.28M | 20.85M | | | 124.06M | 118.27M |
|
Common Equity
|
-2.31M | -47.21M | 5.79M | 18.79M | 43.99M | 86.42M | 141.88M | 124.01M | 88.72M | 61.90M |
|
Shareholder's Equity
|
-2.31M | -47.21M | 5.79M | 18.79M | 43.99M | 86.42M | 141.88M | 124.01M | 88.72M | 61.90M |
|
Liabilities and Shareholders Equity
|
74.88M | 28.68M | 44.94M | 63.78M | 95.72M | 125.28M | 166.56M | 140.38M | 234.30M | 221.28M |
|
Retained Earnings
|
-1140.08M | -1193.61M | -1179.06M | -1192.40M | -1194.38M | -1181.09M | -1165.29M | -1182.39M | -1223.22M | -1237.06M |
|
Preferred Shares
|
| | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Treasury Shares
|
0.11M | 0.09M | 0.02M | 433.00 | | | | | 0.45M | 0.60M |