|
Cash & Equivalents
|
0.77M | 0.64M | 0.58M | 2.18M | 2.34M | 2.38M | 7.37M | 3.79M | 2.11M | 3.24M | 1.41M | 1.47M | 1.03M | 1.56M | 1.14M | 0.53M | 4.27M | 2.00M | 4.91M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | 0.99M | 0.42M |
|
Cash & Current Investments
|
0.77M | 0.64M | 0.58M | 2.18M | 2.34M | 2.38M | 7.37M | 3.79M | 2.11M | 3.24M | 1.41M | 1.47M | 1.03M | 1.56M | 1.14M | 0.53M | 4.27M | 2.99M | 5.33M |
|
Receivables - Net
|
| | | | | | | 0.01M | | 0.46M | | | | | | | | 0.03M | 0.08M |
|
Receivables - Other
|
| | | | | | | | | | 833.00 | 0.04M | 0.11M | | | | | | 2.10M |
|
Receivables
|
| | | | | | | 0.01M | | 0.46M | 833.00 | 0.04M | 0.11M | | | | | 0.03M | 2.18M |
|
Prepaid Assets
|
0.08M | 0.05M | 0.02M | | 0.05M | 0.04M | 0.02M | 0.35M | 0.30M | 0.25M | 0.21M | 0.24M | 0.24M | | 0.23M | 0.52M | 0.38M | 0.68M | 0.57M |
|
Current Assets
|
0.84M | 0.69M | 0.60M | 2.18M | 0.22M | 0.12M | 0.03M | 3.94M | 2.28M | 3.80M | 4.12M | 1.75M | 6.88M | | 1.36M | 1.05M | 4.65M | 3.69M | 5.99M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Investments
|
75.75M | 75.75M | 75.76M | 75.76M | 75.77M | 32.99M | 33.27M | | | | | | | | 5.69M | 5.69M | 6.94M | 6.94M | 6.94M |
|
Intangibles
|
| | | | | | | 3.55M | 3.30M | 3.05M | 2.80M | | | | | 0.54M | 0.50M | 0.45M | 0.41M |
|
Goodwill & Intangibles
|
| | | | | | | 3.55M | 3.30M | 3.05M | 2.80M | | | | | 0.54M | 0.50M | 0.45M | 0.41M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 23.14M | | | | 25.59M | | | |
|
Other Non-Current Assets
|
| | | 4.57M | | | | 3.96M | 3.65M | 3.35M | 3.04M | 2.81M | 2.50M | | 7.58M | 7.85M | 8.79M | 8.49M | 8.18M |
|
Non-Current Assets
|
75.75M | 75.75M | 75.76M | 4.59M | 75.77M | 32.99M | 33.27M | 3.97M | 3.67M | 3.36M | 3.05M | 2.82M | 2.51M | | 7.59M | 7.86M | 8.80M | 8.50M | 8.19M |
|
Assets
|
76.60M | 76.45M | 76.36M | 6.77M | 75.98M | 33.11M | 33.30M | 7.92M | 5.94M | 7.16M | 7.17M | 4.57M | 9.39M | | 8.96M | 8.91M | 13.45M | 12.19M | 14.18M |
|
Accounts Payables
|
0.03M | 0.03M | 0.05M | 0.13M | 0.36M | 0.95M | 1.40M | 0.10M | 0.24M | 0.40M | 0.48M | 1.42M | 1.37M | | 1.13M | 1.27M | 1.12M | 1.03M | 0.78M |
|
Notes Payables
|
| | | 2.42M | | 0.15M | 0.15M | 1.85M | 1.85M | 2.20M | 1.18M | 0.88M | 2.19M | | 1.55M | 1.09M | 1.74M | 1.04M | 0.10M |
|
Payables
|
0.03M | 0.03M | 0.05M | 2.55M | 0.36M | 1.10M | 1.55M | 1.95M | 2.09M | 2.60M | 1.66M | 2.29M | 3.55M | | 2.69M | 2.36M | 2.86M | 2.07M | 0.88M |
|
Accumulated Expenses
|
| | | 0.20M | | | | 0.18M | 0.29M | 0.43M | 0.57M | 0.56M | 0.72M | | 0.74M | 0.74M | 0.60M | 0.42M | 0.21M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.12M |
|
Short term Debt
|
| | | | | | 0.33M | | | | | | | | | 1.04M | 0.64M | | |
|
Current Leases
|
| | | 0.01M | | | | 0.04M | 0.03M | 0.02M | 0.01M | 0.04M | 0.04M | | 0.01M | 0.04M | 0.03M | 0.02M | 0.03M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | 1.19M | 1.63M | 1.46M |
|
Total Current Liabilities
|
0.03M | 0.03M | 0.05M | 2.76M | 0.36M | 0.95M | 1.89M | 2.17M | 2.42M | 3.04M | 2.23M | 2.99M | 4.30M | | 3.44M | 4.51M | 5.65M | 4.48M | 2.71M |
|
Non-Current Debt
|
| | | 1.65M | | 0.20M | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Convertible Debt
|
| | | | | 0.10M | 0.06M | | | | | 0.62M | | | | 0.22M | 0.22M | 1.30M | 1.10M |
|
Preferred Stock Liabilities
|
62.83M | 61.02M | 75.76M | 75.76M | 75.75M | 32.99M | 33.27M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | 0.16M | 0.49M | 0.98M | 0.98M | 0.55M |
|
Operating Leases
|
| | | | | | | 0.06M | 0.05M | 0.04M | 0.03M | 0.10M | 0.06M | | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M |
|
Other Non-Current Liabilities
|
6.49M | 8.14M | 3.86M | | 1.20M | 0.60M | 0.45M | 1.12M | 2.51M | 1.99M | 0.38M | 0.56M | 0.52M | | 0.32M | 0.36M | 0.17M | 0.47M | 0.41M |
|
Total Non-Current Liabilities
|
2.28M | 2.28M | 2.30M | 1.65M | 2.61M | 3.50M | 4.14M | 1.29M | 2.68M | 2.15M | 0.54M | 0.77M | 0.73M | | 0.53M | 0.53M | 0.34M | 0.64M | 0.56M |
|
Total Liabilities
|
8.77M | 10.42M | 6.16M | 4.41M | 3.81M | 4.10M | 4.59M | 3.46M | 5.10M | 5.20M | 2.78M | 3.76M | 5.03M | 0.31M | 3.97M | 5.04M | 5.99M | 5.11M | 3.26M |
|
Total Debt
|
| | | 1.65M | | 0.20M | 0.33M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | 0.15M | 1.19M | 0.79M | 0.15M | 0.15M |
|
Common Equity
|
5.00M | 5.00M | -5.56M | 2.35M | 2.34M | 2.06M | 6.74M | 4.45M | 0.85M | 1.96M | 1.89M | 0.81M | -1.14M | -0.31M | 4.98M | 3.87M | 7.46M | 7.08M | 10.92M |
|
Shareholder's Equity
|
5.00M | 5.00M | -5.56M | 2.35M | 2.34M | 2.06M | 6.74M | 4.45M | 0.85M | 1.96M | 1.89M | 0.81M | -1.14M | -0.31M | 4.98M | 3.87M | 7.46M | 7.08M | 10.92M |
|
Liabilities and Shareholders Equity
|
76.60M | 76.45M | 76.36M | 6.77M | 75.98M | 33.11M | 33.30M | 7.92M | 5.94M | 7.16M | 7.17M | 4.57M | 9.39M | | 8.96M | 8.91M | 13.45M | 12.19M | 14.18M |
|
Treasury Shares
|
| | | 0.11M | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-3.22M | -5.02M | -5.58M | -27.55M | -3.61M | -4.08M | -4.66M | -66.09M | -74.05M | -77.25M | -83.60M | -87.36M | -90.36M | | -95.22M | -98.04M | -101.65M | -105.99M | -108.38M |
|
Preferred Shares
|
| | | 1.00 | | | | | | | | | | | 2.00 | 2.00 | 1.00 | 1.00 | |