|
Cash & Equivalents
|
0.03M | 0.01M | 1.85M | 1.67M | | | 1.96M | 5.74M | 1.97M | 9.10M | 18.97M | 6.90M | 9.24M | 5.65M |
|
Short-term Investments
|
0.02M | 0.03M | | 0.01M | 0.00M | 0.00M | 750.00 | 510.00 | | | | | | |
|
Cash & Current Investments
|
0.05M | 0.04M | 1.85M | 1.69M | 0.00M | 0.00M | 1.96M | 5.74M | 1.97M | 9.10M | 18.97M | 6.90M | 9.24M | 5.65M |
|
Receivables - Net
|
0.01M | 0.02M | 0.57M | 0.26M | 0.02M | 0.04M | 0.11M | 0.17M | 2.96M | 5.10M | 5.31M | 5.42M | 4.83M | 5.93M |
|
Receivables - Other
|
0.01M | 0.02M | 0.08M | 0.01M | | | | | 0.16M | | | | | |
|
Receivables
|
0.02M | 0.03M | 0.65M | 0.27M | 0.02M | 0.04M | 0.11M | 0.17M | 3.12M | 5.10M | 5.31M | 5.42M | 4.83M | 5.93M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.18M | 0.18M | 0.15M | 0.10M | 0.05M | | |
|
Prepaid Assets
|
| | | 0.09M | 0.04M | 0.02M | 0.07M | 0.05M | 0.20M | 0.29M | 0.45M | 0.64M | 0.71M | 0.54M |
|
Current Assets
|
0.07M | 0.07M | 2.50M | 3.27M | 1.80M | 1.47M | 2.13M | 6.14M | 5.61M | 14.63M | 24.83M | 12.97M | 14.78M | 12.12M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.01M | 0.00M | 651.00 | | | 0.03M | 0.11M | 0.16M | 0.09M | 0.20M | 0.16M | 0.22M | 0.21M |
|
Goodwill
|
| 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 4.00M | 4.00M | 6.66M |
|
Intangibles
|
| 3.42M | 3.07M | 3.10M | 2.84M | 2.31M | 2.16M | 2.06M | 1.72M | 2.14M | 2.62M | 6.04M | 5.78M | 10.28M |
|
Goodwill & Intangibles
|
| 4.12M | 3.77M | 3.80M | 3.54M | 3.01M | 2.86M | 2.76M | 2.42M | 2.84M | 3.32M | 10.04M | 9.78M | 16.94M |
|
Other Non-Current Assets
|
| | | | | | | 0.09M | 0.14M | 0.08M | 0.10M | 0.10M | 0.11M | 0.11M |
|
Non-Current Assets
|
0.01M | 4.13M | 3.78M | 3.80M | 3.54M | 3.01M | 2.90M | 2.96M | 3.54M | 3.62M | 4.48M | 11.46M | 10.72M | 17.65M |
|
Assets
|
0.08M | 4.20M | 6.28M | 7.07M | 5.35M | 4.49M | 5.03M | 9.10M | 9.15M | 18.25M | 29.31M | 24.43M | 25.50M | 29.77M |
|
Accounts Payables
|
0.37M | 0.50M | 0.42M | 0.78M | 0.21M | 0.25M | 0.08M | 0.09M | 0.97M | 2.19M | 3.54M | 2.45M | 2.34M | 3.87M |
|
Notes Payables
|
0.02M | 1.47M | 0.17M | 0.02M | 0.02M | 0.02M | | | | | | | | |
|
Payables
|
0.39M | 1.97M | 0.59M | 0.80M | 0.24M | 0.27M | 0.08M | 0.09M | 0.97M | 2.19M | 3.54M | 2.45M | 2.34M | 3.87M |
|
Short term Debt
|
0.40M | 0.83M | 0.24M | 0.23M | 0.44M | 3.48M | 2.98M | 0.01M | | 0.22M | 0.13M | 0.98M | 2.40M | |
|
Current Leases
|
| | | | | | | 0.03M | 0.21M | 0.23M | 0.41M | 0.47M | 0.31M | 0.20M |
|
Current Deferred Revenue
|
0.01M | 0.05M | | 0.12M | 0.06M | 0.39M | 1.23M | 3.03M | 5.37M | 6.33M | 7.07M | 7.12M | 6.47M | 7.50M |
|
Total Current Liabilities
|
0.80M | 2.85M | 0.83M | 1.16M | 0.89M | 4.17M | 4.33M | 2.77M | 6.73M | 9.02M | 11.22M | 11.06M | 11.53M | 11.57M |
|
Capital Leases
|
| | | | | | | 0.05M | 0.05M | 0.01M | 0.04M | 0.01M | | |
|
Non-Current Debt
|
1.25M | 0.01M | 0.04M | | 1.37M | | | 0.01M | | 1.08M | | | 6.73M | 6.82M |
|
Non-Current Deffered Revenue
|
| | | | | 0.01M | 0.01M | 0.40M | 0.15M | 0.08M | 0.01M | 0.07M | 0.01M | 0.02M |
|
Minority Interest
|
-0.01M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 0.66M | 0.43M | 0.45M | 0.74M | 0.42M | 0.22M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.12M | | | 1.95M | 0.10M | 0.35M |
|
Total Non-Current Liabilities
|
1.37M | 0.11M | 0.11M | 0.05M | 1.92M | | | | 7.47M | | | 11.89M | 18.68M | 19.98M |
|
Total Liabilities
|
2.17M | 2.96M | 0.95M | 1.21M | 2.81M | 4.18M | 4.34M | 3.23M | 7.59M | 10.62M | 11.72M | 13.84M | 18.79M | 20.33M |
|
Total Debt
|
1.64M | 0.84M | 0.28M | 0.23M | 1.81M | 3.48M | 2.98M | 0.03M | | 1.30M | 0.13M | 0.98M | 9.13M | 6.82M |
|
Common Equity
|
-2.13M | 1.24M | 5.33M | 5.86M | 2.53M | 0.31M | 0.70M | 5.88M | 1.57M | 7.63M | 17.60M | 10.59M | 6.71M | 9.44M |
|
Shareholder's Equity
|
-2.13M | 1.24M | 5.33M | 5.86M | 2.53M | 0.31M | 0.70M | 5.88M | 1.57M | 7.63M | 17.60M | 10.59M | 6.71M | 9.44M |
|
Liabilities and Shareholders Equity
|
0.08M | 4.20M | 6.28M | 7.07M | 5.35M | 4.49M | 5.03M | 9.10M | 9.15M | 18.25M | 29.31M | 24.43M | 25.50M | 29.77M |
|
Treasury Shares
|
30.01M | | 18.77M | 16.53M | 43.25M | 2.54M | 1.78M | 1.78M | 0.42M | 0.08M | 0.69M | 1.39M | 1.23M | 0.92M |
|
Retained Earnings
|
-3.20M | -4.40M | -7.28M | -17.03M | -24.24M | -33.82M | -39.43M | -42.14M | -49.93M | -57.08M | -71.29M | -82.48M | -89.48M | -95.75M |
|
Preferred Shares
|
| | | | 2.00 | 2.00 | 1.00 | 1.00 | 0.00M | 0.00M | | | | |