|
Accumulated Depreciation
|
| | | | | | 0.29M | 0.30M | 0.31M | 0.35M | 0.39M | | 0.01M |
|
Cash & Equivalents
|
1.97M | 1.28M | 2.62M | 2.17M | 1.90M | 2.73M | 1.96M | 1.04M | 1.86M | 4.93M | 0.06M | 2.14M | 1.81M |
|
Receivables - Net
|
0.77M | 2.89M | 0.74M | 1.30M | 1.16M | 0.62M | 0.65M | 0.67M | 1.44M | 1.66M | 1.63M | 0.20M | 0.23M |
|
Receivables - Other
|
0.01M | 0.01M | 0.00M | | 0.40M | 0.01M | | | 0.21M | 0.19M | 0.18M | 0.08M | 0.12M |
|
Receivables
|
0.78M | 2.90M | 0.74M | 1.30M | 1.55M | 0.62M | 0.65M | 0.67M | 1.65M | 1.85M | 1.81M | 0.28M | 0.35M |
|
Work In Process
|
| | | | | 0.01M | | | | | | | |
|
Prepaid Assets
|
0.57M | 0.79M | 0.19M | 0.60M | 0.66M | 0.37M | 0.39M | 0.50M | 0.14M | 0.28M | 0.44M | 0.03M | 0.70M |
|
Current Assets
|
3.32M | 4.96M | 3.55M | 4.07M | 3.72M | 3.72M | 3.01M | 2.21M | 3.44M | 6.87M | 2.80M | 2.25M | 2.63M |
|
Property, Plant & Equipment (Net)
|
0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.06M | 0.11M | 0.10M | | 0.14M |
|
Goodwill
|
| | | | | | | | | 7.59M | 1.13M | | |
|
Intangibles
|
| | | | | | | | | 8.05M | 1.18M | 0.39M | 0.18M |
|
Goodwill & Intangibles
|
| | | | | | | | | 15.63M | 2.31M | 0.39M | 0.18M |
|
Long-Term Deferred Tax
|
| | | 5.88M | 6.03M | 4.05M | 2.04M | | | | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.08M | | 1.66M |
|
Non-Current Assets
|
0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.02M | 0.01M | 0.17M | 0.33M | 16.49M | 5.18M | 0.39M | 1.97M |
|
Assets
|
3.37M | 5.02M | 3.60M | 4.12M | 3.75M | 3.73M | 3.02M | 2.37M | 3.77M | 23.36M | 7.98M | 2.64M | 4.60M |
|
Accounts Payables
|
0.08M | 1.00M | 0.11M | 0.06M | 0.05M | 0.05M | 0.03M | 0.22M | 0.10M | 0.65M | 0.57M | 0.63M | 1.82M |
|
Notes Payables
|
| | | | | | | | 0.45M | | | | |
|
Payables
|
0.08M | 1.00M | 0.11M | 0.06M | 0.05M | 0.05M | 0.03M | 0.22M | 0.55M | 0.65M | 0.57M | 0.63M | 1.82M |
|
Accumulated Expenses
|
0.45M | 0.68M | 0.81M | 0.96M | 0.85M | 0.71M | 0.51M | 0.22M | 0.38M | 0.52M | 0.68M | 1.90M | 1.63M |
|
Other Accumulated Expenses
|
| | | 0.02M | 0.01M | 0.02M | 0.08M | 0.05M | 0.05M | 0.20M | 0.28M | 0.27M | |
|
Short term Debt
|
| | | | | | | | | | 0.42M | | 0.83M |
|
Current Leases
|
| | | | | | | 0.10M | 0.05M | 0.19M | 0.20M | 0.16M | |
|
Current Taxes
|
| 0.00M | | | | 0.01M | | | | | 0.00M | 0.00M | |
|
Current Deferred Revenue
|
0.65M | 0.94M | 0.22M | 0.58M | 0.62M | 0.39M | 0.32M | 0.46M | 0.95M | 0.19M | 0.18M | | 0.01M |
|
Total Current Liabilities
|
1.49M | 2.98M | 1.46M | 1.94M | 2.12M | 1.84M | 1.15M | 1.17M | 1.80M | 1.98M | 3.89M | 2.53M | 4.98M |
|
Non-Current Debt
|
| | | | | | | | 0.36M | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 0.69M |
|
Operating Leases
|
| | | | | | | 0.05M | | 0.51M | 0.30M | 0.14M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 1.17M | 0.06M | 0.02M | |
|
Other Non-Current Liabilities
|
| | | | | | | | | 0.93M | | | 0.83M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 4.99M | | | 4.15M |
|
Total Liabilities
|
| | | 1.94M | 2.12M | 1.84M | 1.15M | 1.21M | 2.16M | 5.92M | 4.25M | 2.53M | 4.98M |
|
Total Debt
|
| | | | | | | | 0.36M | | 0.42M | | 0.83M |
|
Common Equity
|
1.88M | 2.04M | 2.15M | 2.18M | 1.63M | 1.89M | 1.87M | 1.16M | 1.61M | 17.44M | -2.23M | 0.11M | -0.38M |
|
Shareholder's Equity
|
1.88M | 2.04M | 2.15M | 2.18M | 1.63M | 1.89M | 1.87M | 1.16M | 1.61M | 17.44M | -2.23M | 0.11M | -0.38M |
|
Liabilities and Shareholders Equity
|
3.37M | 5.02M | 3.60M | 4.12M | 3.75M | 3.73M | 3.02M | 2.37M | 3.77M | 23.36M | 7.98M | 2.64M | 4.60M |
|
Treasury Shares
|
1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 0.17M | 0.06M | |
|
Retained Earnings
|
-11.89M | -11.73M | -11.63M | -11.64M | -12.20M | -11.95M | -12.00M | -12.72M | -12.31M | -13.44M | -31.19M | -76.62M | -87.08M |
|
Shares Outstanding
|
12.84M | 12.84M | 12.84M | 12.84M | 12.84M | 12.84M | 12.84M | 12.85M | 12.90M | 1.89M | 0.27M | 3.68M | 8.12M |