|
Cash & Equivalents
|
1.26M | 0.61M | 6.46M | 4.84M | 3.68M | 7.08M | 3.12M | 1.20M | 0.59M | 9.28M |
|
Cash & Current Investments
|
1.26M | 0.61M | 6.46M | 4.84M | 3.68M | 7.08M | 3.12M | 1.20M | 0.59M | 9.28M |
|
Receivables - Net
|
0.07M | 0.02M | 0.03M | 0.01M | 0.03M | 0.17M | 0.18M | 0.16M | 0.20M | 0.04M |
|
Receivables - Other
|
| | | | | | 0.12M | | | |
|
Receivables
|
0.07M | 0.02M | 0.03M | 0.01M | 0.03M | 0.17M | 0.31M | 0.16M | 0.20M | 0.04M |
|
Prepaid Assets
|
3.06M | 1.29M | 0.58M | 0.67M | 0.69M | 0.69M | 0.49M | 5.18M | 3.85M | 2.51M |
|
Current Assets
|
4.66M | 2.16M | 7.40M | 5.74M | 4.54M | 7.99M | 4.04M | 6.90M | 5.06M | 12.19M |
|
Property, Plant & Equipment (Net)
|
2.19M | 0.33M | 0.33M | 0.03M | 0.10M | 0.11M | 0.10M | 0.10M | 0.05M | 0.05M |
|
Long-Term Investments
|
0.12M | 0.12M | 0.12M | 0.28M | 0.09M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M |
|
Goodwill
|
5.14M | 5.14M | 17.34M | 17.34M | 17.34M | 21.41M | 4.21M | 7.01M | 6.17M | 4.21M |
|
Intangibles
|
| | 17.34M | 0.93M | 0.87M | 4.60M | 4.21M | 7.01M | 6.17M | 3.31M |
|
Goodwill & Intangibles
|
5.14M | 5.14M | 34.68M | 18.27M | 18.21M | 26.01M | 8.42M | 14.02M | 12.34M | 7.52M |
|
Other Non-Current Assets
|
9.00M | 8.75M | 18.34M | 0.94M | 1.00M | 0.36M | 0.11M | 0.95M | 0.85M | |
|
Non-Current Assets
|
16.44M | 14.33M | 20.02M | 19.63M | 20.10M | 26.21M | 7.95M | 11.64M | 10.46M | 7.53M |
|
Assets
|
21.09M | 16.49M | 27.42M | 25.37M | 24.64M | 34.19M | 11.99M | 18.54M | 15.52M | 19.73M |
|
Accounts Payables
|
0.41M | 2.13M | 0.43M | 0.43M | 0.54M | 0.61M | 0.66M | 0.94M | 1.18M | 0.20M |
|
Notes Payables
|
5.85M | 4.88M | 0.19M | | | 3.33M | 4.91M | 5.01M | 3.74M | |
|
Payables
|
6.26M | 7.00M | 0.62M | 0.43M | 0.54M | 3.94M | 5.57M | 5.95M | 4.93M | 0.20M |
|
Accumulated Expenses
|
0.20M | 0.34M | 0.80M | 0.52M | 0.52M | 1.19M | 1.16M | 0.99M | 1.06M | 1.25M |
|
Other Accumulated Expenses
|
| | | 0.01M | 0.27M | 0.01M | 0.01M | 0.01M | | 0.01M |
|
Short term Debt
|
1.22M | 0.01M | 0.19M | | | 3.81M | 0.52M | 5.46M | | 0.26M |
|
Current Deferred Revenue
|
| | 0.59M | | | | 1.53M | 4.19M | 2.92M | 1.12M |
|
Total Current Liabilities
|
7.68M | 2.49M | 2.06M | 1.08M | 1.38M | 7.75M | 4.15M | 11.84M | 9.49M | 3.06M |
|
Non-Current Debt
|
0.25M | 0.25M | 0.25M | | | 1.46M | 4.91M | 0.22M | | 0.10M |
|
Non-Current Deffered Revenue
|
| | 0.41M | 1.00M | 1.00M | 1.00M | | | | |
|
Minority Interest
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Liabilities from Discontinued Operations
|
| | 0.05M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.45M | | | | 1.50M | | | 1.10M |
|
Other Non-Current Liabilities
|
| | | | 0.05M | 1.09M | 1.09M | 4.33M | 1.96M | 0.80M |
|
Total Non-Current Liabilities
|
| | | | 2.38M | 10.55M | 9.34M | 15.18M | 14.66M | 8.03M |
|
Total Liabilities
|
7.93M | 2.73M | 2.72M | 2.08M | 2.43M | 11.64M | 10.43M | 19.50M | 16.62M | 8.83M |
|
Total Debt
|
1.47M | 0.26M | 0.44M | | | 5.27M | 5.43M | 5.67M | | 0.36M |
|
Common Equity
|
13.17M | 13.76M | 24.71M | 23.29M | 22.21M | 22.55M | 1.57M | -0.97M | -1.11M | 10.90M |
|
Shareholder's Equity
|
13.17M | 13.76M | 24.71M | 23.29M | 22.21M | 22.55M | 1.57M | -0.97M | -1.11M | 10.90M |
|
Liabilities and Shareholders Equity
|
21.09M | 16.49M | 27.42M | 25.37M | 24.64M | 34.19M | 11.99M | 18.54M | 15.52M | 19.73M |
|
Retained Earnings
|
-10.99M | -10.40M | -12.24M | -13.66M | -15.14M | -17.23M | -38.26M | -41.11M | -45.22M | -51.01M |
|
Preferred Shares
|
| | | | | | | 0.28M | | 0.29M |
|
Treasury Shares
|
| | | | | | | 0.50M | 0.79M | 2.94M |