|
Accumulated Depreciation
|
| | | -0.08M | | | | -0.10M | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
6.97M | 4.49M | 5.57M | 0.98M | 5.61M | 1.05M | 0.39M | 0.67M | 0.30M | 3.31M | 1.59M | 5.51M | 3.79M | 7.15M | 5.60M | 4.68M | 7.86M | 5.83M | 5.11M | 2.42M | 3.81M | 1.63M | 11.58M |
|
Prepaid Assets
|
0.04M | 0.04M | 0.36M | 0.03M | 0.15M | 0.02M | 0.10M | 0.05M | 0.03M | 0.05M | 0.30M | 0.25M | 0.18M | 0.14M | 0.34M | 0.33M | 0.19M | 0.15M | 0.33M | 0.29M | 0.21M | 0.33M | 0.29M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.03M | | | | | | | | | | | | | | |
|
Current Assets
|
7.06M | 4.58M | 5.93M | 8.87M | 5.76M | 3.47M | 3.47M | 1.28M | 1.09M | 3.48M | 2.11M | 5.82M | 4.03M | 7.34M | 5.99M | 5.13M | 8.11M | 6.03M | 5.49M | 2.77M | 4.08M | 2.02M | 11.92M |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.06M | 0.05M | 0.04M | 0.02M | 0.01M | 0.01M | 3.51M | 0.01M | 3.25M | 3.18M | 3.04M | 2.92M | 2.81M | 2.70M | 2.65M | 2.62M | 2.51M | 2.45M | 2.36M | 2.28M | 2.19M | 2.11M |
|
Goodwill
|
| | | | | | | | | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M |
|
Goodwill & Intangibles
|
| | | | | | | | | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M |
|
Other Non-Current Assets
|
| | | | | | | 0.01M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 2.00M | 1.88M | 1.88M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
0.07M | 0.08M | 0.07M | 0.06M | 0.03M | 0.03M | 0.03M | 3.52M | 0.02M | 4.95M | 4.89M | 4.75M | 4.62M | 4.51M | 4.40M | 6.35M | 6.20M | 6.09M | 4.15M | 4.05M | 3.96M | 3.87M | 3.80M |
|
Assets
|
7.13M | 4.66M | 6.00M | 8.93M | 5.79M | 3.50M | 3.49M | 4.80M | 1.11M | 8.43M | 6.99M | 10.56M | 8.65M | 11.85M | 10.39M | 11.48M | 14.31M | 12.13M | 9.65M | 6.82M | 8.04M | 5.89M | 15.72M |
|
Accounts Payables
|
-1.26M | -1.96M | -1.97M | 3.30M | -0.40M | -1.95M | -2.53M | 0.39M | 0.25M | 0.37M | 0.44M | 0.48M | 0.47M | 0.61M | 0.71M | 0.72M | 0.86M | 1.02M | 1.16M | 1.16M | 0.99M | 1.20M | 1.14M |
|
Notes Payables
|
| | | | | | | 0.20M | | | | | | | | | | | | | | 0.04M | 0.10M |
|
Dividends payables
|
0.86M | 1.67M | 2.41M | 2.90M | 2.92M | 3.51M | 4.09M | | | | | | | | | | | | | | | | |
|
Payables
|
-0.40M | -0.29M | 0.45M | 6.20M | 2.52M | 1.56M | 1.56M | 0.60M | 0.25M | 0.37M | 0.44M | 0.48M | 0.47M | 0.61M | 0.71M | 0.72M | 0.86M | 1.02M | 1.16M | 1.16M | 0.99M | 1.24M | 1.24M |
|
Accumulated Expenses
|
-0.17M | -0.12M | 0.19M | 0.01M | -0.24M | 0.06M | 0.15M | 0.31M | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.59M | 3.37M | 2.09M | 10.49M | 0.00M | 39.00 | 0.51M | 0.29M | 0.16M | 0.08M | 0.08M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | 5.73M | 5.07M | 3.47M | 3.36M | 3.41M | 2.84M | 4.09M |
|
Current Leases
|
| | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 431.00 | 0.00M |
|
Current Deferred Revenue
|
-0.01M | 0.03M | 0.03M | -0.03M | -0.01M | 0.03M | -0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
4.94M | 7.90M | 7.41M | 16.97M | 5.87M | 5.45M | 6.37M | 0.90M | 0.45M | 0.45M | 0.52M | 0.50M | 0.51M | 0.64M | 0.74M | 0.73M | 6.59M | 6.09M | 4.63M | 4.52M | 4.41M | 4.08M | 5.34M |
|
Capital Leases
|
| | | | | | | 0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 431.00 | | | | | 0.01M |
|
Non-Current Debt
|
| | | | | | | 0.92M | | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.41M | 0.35M |
|
Convertible Debt
|
| | | | | | | 2.72M | | | | | | | | | | | | | 3.77M | 3.80M | |
|
Non-Current Deffered Revenue
|
0.42M | 0.42M | 0.41M | 0.40M | 0.39M | 0.38M | 0.38M | 0.12M | 0.36M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M |
|
Total Non-Current Liabilities
|
| | | | | | | 3.76M | | 0.57M | 0.58M | 0.58M | 0.58M | 0.58M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 4.36M | 4.35M | 0.51M |
|
Total Liabilities
|
27.04M | 29.99M | 28.20M | 4.81M | 20.03M | 19.60M | 20.51M | 4.67M | 0.80M | 1.02M | 1.10M | 1.08M | 1.09M | 1.22M | 1.32M | 1.32M | 7.18M | 6.68M | 5.22M | 5.12M | 8.77M | 8.43M | 5.84M |
|
Total Debt
|
0.59M | 3.37M | 2.09M | 10.49M | 0.00M | 39.00 | 0.51M | 1.21M | 0.16M | 0.53M | 0.53M | 0.47M | 0.48M | 0.48M | 0.47M | 0.46M | 6.18M | 5.52M | 3.92M | 3.81M | 3.86M | 3.25M | 4.44M |
|
Common Equity
|
-19.91M | -25.33M | -22.20M | 4.13M | -14.23M | -16.10M | -17.02M | 0.13M | 0.30M | 7.41M | 5.90M | 9.48M | 7.56M | 10.63M | 9.07M | 10.16M | 7.13M | 5.44M | 4.43M | 1.70M | -0.73M | -2.54M | 9.88M |
|
Shareholder's Equity
|
| | | 4.13M | | | | 0.13M | | 7.41M | 5.90M | 9.48M | 7.56M | 10.63M | 9.07M | 10.16M | 7.13M | 5.44M | 4.43M | 1.70M | -0.73M | -2.54M | 9.88M |
|
Liabilities and Shareholders Equity
|
7.13M | 4.66M | 6.00M | 8.93M | 5.79M | 3.50M | 3.49M | 4.80M | 1.11M | 8.43M | 6.99M | 10.56M | 8.65M | 11.85M | 10.39M | 11.48M | 14.31M | 12.13M | 9.65M | 6.82M | 8.04M | 5.89M | 15.72M |
|
Retained Earnings
|
-55.61M | -60.47M | -63.21M | -76.07M | -70.72M | -72.15M | -73.38M | 24.05M | -74.99M | 27.61M | 29.51M | 31.48M | 33.84M | 36.07M | 38.12M | 40.28M | 43.73M | 45.80M | 47.11M | -51.06M | 54.00M | -56.09M | -55.76M |
|
Shares Outstanding
|
| | | 12.82M | | | | 12.82M | | | | 36.91M | | | | 2.32M | | | | 0.29M | | | |