|
Accumulated Depreciation
|
| 0.12M | 0.19M | 0.13M | 0.19M | | | | | | |
|
Assets
|
0.38M | 3.47M | 12.55M | 17.03M | 18.14M | 13.54M | 13.87M | 13.83M | 9.37M | 15.41M | 14.47M |
|
Cash & Equivalents
|
| 0.35M | 0.69M | 4.41M | 4.97M | 0.57M | 3.51M | 5.77M | 3.24M | 10.18M | 8.47M |
|
Receivables - Net
|
0.12M | 0.51M | 0.14M | 0.17M | 0.13M | 0.13M | 0.07M | 0.03M | 0.26M | 0.09M | 0.10M |
|
Receivables - Other
|
| | | | | | | | | | 0.43M |
|
Receivables
|
0.12M | 0.51M | 0.14M | 0.17M | 0.13M | 0.13M | 0.07M | 0.03M | 0.26M | 0.09M | 0.52M |
|
Inventory
|
| 0.52M | 0.15M | 0.49M | 0.13M | 0.17M | 0.25M | 0.15M | | | |
|
Prepaid Assets
|
| 0.13M | 0.17M | 0.22M | 0.47M | 0.75M | 0.24M | 0.50M | 0.73M | 0.48M | 0.46M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.20M | 0.16M | 0.62M |
|
Current Assets
|
0.14M | 1.51M | 1.19M | 5.34M | 5.77M | 1.69M | 4.40M | 6.93M | 4.35M | 10.90M | 10.07M |
|
Property, Plant & Equipment (Net)
|
0.06M | 0.04M | 0.12M | 0.21M | 0.20M | 0.16M | 0.10M | 0.03M | | | |
|
Long-Term Investments
|
| | | | | | | 0.31M | 0.03M | | |
|
Goodwill
|
| 0.17M | 6.74M | 6.74M | 6.74M | 5.22M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M |
|
Intangibles
|
0.18M | 1.64M | 4.07M | 2.88M | 4.40M | 5.59M | 4.53M | 2.40M | 0.57M | 1.90M | 0.21M |
|
Goodwill & Intangibles
|
0.18M | 1.81M | 10.80M | 9.61M | 11.14M | 10.81M | 8.71M | 6.58M | 0.48M | 6.08M | 4.40M |
|
Long-Term Deferred Tax
|
| | | | 0.04M | 0.01M | | 18.90M | 24.10M | 27.20M | 32.60M |
|
Other Non-Current Assets
|
| 0.32M | 0.36M | 1.24M | 1.57M | 0.38M | 0.24M | 0.00M | 0.25M | | |
|
Non-Current Assets
|
0.24M | 1.96M | 8.00M | 7.20M | 7.40M | 9.10M | 9.10M | 7.40M | 5.03M | 4.51M | 4.40M |
|
Accounts Payables
|
0.09M | 0.72M | 1.69M | 1.45M | 1.30M | 2.22M | 2.67M | 1.78M | 1.15M | 1.41M | 1.72M |
|
Notes Payables
|
| 0.63M | 0.25M | 2.38M | 1.85M | 1.98M | 0.21M | 0.00M | | | |
|
Payables
|
0.09M | 1.35M | 1.94M | 3.82M | 3.16M | 4.19M | 2.87M | 1.78M | 1.15M | 1.41M | 1.72M |
|
Accumulated Expenses
|
0.00M | | | | | 0.64M | 0.55M | 0.03M | 0.15M | 0.71M | 0.98M |
|
Other Accumulated Expenses
|
| | | | | | 0.79M | 0.41M | 0.39M | 0.36M | 0.41M |
|
Short term Debt
|
0.01M | 25.45M | 18.06M | | | | 0.49M | 0.66M | | | 0.24M |
|
Current Leases
|
| | | 0.03M | 0.08M | 0.05M | 0.04M | 0.01M | | | |
|
Current Deferred Revenue
|
| | 0.40M | 0.12M | 0.24M | 0.43M | 0.24M | 0.20M | 0.08M | 0.13M | 0.46M |
|
Total Current Liabilities
|
0.10M | 27.55M | 10.83M | 1.60M | 1.57M | 2.68M | 2.95M | 2.93M | 1.25M | 1.66M | 2.96M |
|
Capital Leases
|
| | | 0.12M | 0.08M | | | | | | |
|
Non-Current Debt
|
| | 3.05M | 2.38M | 1.85M | 1.97M | 0.49M | | | | |
|
Convertible Debt
|
| | 2.25M | | | 0.43M | 5.80M | 0.66M | 9.13M | 0.22M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.30M | 0.01M | | |
|
Operating Leases
|
| | | | | 0.13M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.04M | 0.01M | | | | | |
|
Other Non-Current Liabilities
|
| | 9.67M | | 0.04M | 0.13M | 0.05M | | | | |
|
Total Non-Current Liabilities
|
| | 14.97M | | 3.51M | 5.13M | 9.25M | | | | |
|
Total Liabilities
|
0.10M | 27.55M | 25.80M | 4.09M | 3.55M | 5.26M | 9.29M | 2.93M | 9.09M | 2.21M | 2.96M |
|
Total Debt
|
0.01M | 25.45M | 21.11M | 2.38M | 1.85M | 1.97M | 0.98M | 0.66M | | | 0.24M |
|
Common Equity
|
0.28M | -24.08M | -13.25M | 12.94M | 14.59M | 8.28M | 4.58M | 10.90M | 0.28M | 13.20M | 11.52M |
|
Shareholder's Equity
|
0.28M | -24.08M | -13.25M | 12.94M | 14.59M | 8.28M | 4.58M | 10.90M | 0.28M | 13.20M | 11.52M |
|
Liabilities and Shareholders Equity
|
0.38M | 3.47M | 12.55M | 17.03M | 18.14M | 13.54M | 13.87M | 13.83M | 9.37M | 15.41M | 14.47M |
|
Retained Earnings
|
-0.51M | -39.07M | -48.93M | -66.41M | -76.44M | -86.94M | -98.23M | -115.90M | -140.13M | -159.53M | -173.81M |
|
Treasury Shares
|
| | | 48.16M | 46.20M | 1.58M | 1.82M | 1.40M | 0.15M | 0.60M | 0.70M |
|
Shares Outstanding
|
| | | 2.00M | | 17.27M | 19.64M | 2.93M | 0.00M | | |