|
Cash & Equivalents
|
| | | 1.69M | 3.30M | 1.43M | 0.07M | 0.15M | 0.24M | 0.02M | 0.10M |
|
Cash & Current Investments
|
| | | 1.69M | 3.30M | 1.43M | 0.07M | 0.15M | 0.24M | 0.02M | 0.10M |
|
Receivables - Net
|
| | | 0.01M | 0.01M | | 0.03M | 0.03M | 0.04M | 0.01M | 0.05M |
|
Receivables - Other
|
0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | |
|
Receivables
|
| | | 0.01M | 0.01M | | 0.03M | 0.03M | 0.04M | 0.01M | 0.05M |
|
Prepaid Assets
|
0.05M | 0.04M | 0.02M | 0.20M | 1.04M | 1.01M | 1.08M | 1.05M | 1.60M | 1.92M | 1.68M |
|
Current Assets
|
0.21M | 0.08M | 0.09M | 1.90M | 4.35M | 2.45M | 1.18M | 1.23M | 1.88M | 1.95M | 1.83M |
|
Property, Plant & Equipment (Net)
|
| | | 0.80M | 1.18M | 0.27M | 0.29M | 0.29M | 0.30M | 0.28M | 0.07M |
|
Long-Term Investments
|
47.22M | 48.59M | 49.18M | 22.04M | | | | | | | |
|
Intangibles
|
| | | 17.88M | 17.85M | 17.87M | 17.01M | 19.02M | 15.30M | 19.20M | 19.84M |
|
Goodwill & Intangibles
|
| | | 17.88M | 17.85M | 17.87M | 17.01M | 19.02M | 15.30M | 19.20M | 19.84M |
|
Other Non-Current Assets
|
| | | 1.43M | 13.47M | 13.47M | 13.47M | 0.11M | | 0.11M | 0.11M |
|
Non-Current Assets
|
48.10M | 48.62M | 49.20M | 20.11M | 32.50M | 31.61M | 30.77M | 16.92M | 16.06M | 15.07M | 14.54M |
|
Assets
|
48.31M | 48.70M | 49.28M | 22.01M | 36.85M | 34.05M | 31.95M | 18.15M | 17.94M | 17.02M | 16.37M |
|
Accounts Payables
|
5.64M | 5.80M | 7.16M | 1.28M | 4.42M | 3.57M | 5.38M | 6.00M | 6.90M | 4.61M | 4.95M |
|
Notes Payables
|
| | | 0.22M | 0.22M | 0.89M | 0.89M | 1.66M | 1.31M | 2.35M | 2.99M |
|
Payables
|
5.64M | 5.80M | 7.16M | 1.51M | 4.64M | 4.47M | 6.27M | 7.65M | 8.21M | 6.97M | 7.94M |
|
Accumulated Expenses
|
| | | 1.64M | 7.77M | 5.83M | 4.19M | 4.59M | 4.24M | 2.71M | 3.61M |
|
Other Accumulated Expenses
|
| | | | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.07M | 0.07M |
|
Short term Debt
|
0.05M | | | 0.22M | 0.22M | 0.89M | 0.89M | 1.66M | 1.31M | 2.35M | 2.99M |
|
Current Leases
|
| | | | | | | 0.17M | 0.19M | | |
|
Current Deferred Revenue
|
| | | 0.00M | | | | | | | |
|
Total Current Liabilities
|
5.69M | 6.10M | 7.74M | 3.15M | 13.11M | 12.89M | 13.05M | 14.25M | 14.09M | 10.44M | 12.31M |
|
Non-Current Debt
|
| | | 0.67M | 0.67M | 0.42M | 0.42M | 0.42M | | | |
|
Convertible Debt
|
| | | | | 1.90M | 1.90M | 1.14M | 0.76M | 0.76M | 0.76M |
|
Non-Current Deffered Revenue
|
10.83M | 10.83M | 10.83M | 0.43M | | | | | | | |
|
Preferred Stock Liabilities
|
48.10M | 48.62M | 49.20M | 22.06M | | | | | | | |
|
Operating Leases
|
| | | | | | | 0.34M | 0.42M | 0.37M | 0.36M |
|
Other Non-Current Liabilities
|
0.55M | 0.78M | 1.32M | | 1.97M | 0.52M | 1.15M | 0.92M | 0.30M | 0.49M | 0.25M |
|
Total Non-Current Liabilities
|
16.52M | 16.93M | 18.57M | | 14.28M | 12.89M | 13.05M | 14.59M | 14.32M | 10.80M | 12.67M |
|
Total Liabilities
|
17.07M | 17.71M | 19.88M | 4.31M | 16.25M | 13.41M | 14.20M | 15.51M | 14.63M | 11.30M | 12.92M |
|
Total Debt
|
0.05M | | | 0.89M | 0.89M | 1.31M | 1.31M | 2.08M | 1.31M | 2.35M | 2.99M |
|
Common Equity
|
-16.86M | -17.63M | -19.80M | 17.69M | 20.60M | 20.64M | 17.75M | 2.64M | 3.31M | 5.73M | 3.45M |
|
Shareholder's Equity
|
-16.86M | -17.63M | -19.80M | 17.69M | 20.60M | 20.64M | 17.75M | 2.64M | 3.31M | 5.73M | 3.45M |
|
Liabilities and Shareholders Equity
|
48.31M | 48.70M | 49.28M | 22.01M | 36.85M | 34.05M | 31.95M | 18.15M | 17.94M | 17.02M | 16.37M |
|
Retained Earnings
|
-16.86M | -17.63M | -19.80M | -13.30M | -20.20M | -23.24M | -29.06M | -47.02M | -50.63M | -49.72M | -52.20M |
|
Treasury Shares
|
| | | | | 0.04M | | | | | |