|
Cash & Equivalents
|
0.05M | 0.17M | 0.07M | 0.09M | 0.11M | 0.07M | 0.26M | 0.11M | 0.23M | 0.33M | 0.89M | 12.14M | 2.29M | 1.43M | 1.07M |
|
Short-term Investments
|
| | | | | | | | | | | | 9.01M | 11.32M | 11.26M |
|
Cash & Current Investments
|
0.05M | 0.17M | 0.07M | 0.09M | 0.11M | 0.07M | 0.26M | 0.11M | 0.23M | 0.33M | 0.89M | 12.14M | 11.30M | 12.75M | 12.33M |
|
Receivables - Net
|
0.39M | 0.29M | 0.20M | 0.26M | 0.11M | 0.12M | 0.81M | 0.41M | 0.53M | 0.69M | 0.55M | 2.38M | 3.50M | 1.26M | 2.17M |
|
Receivables
|
0.39M | 0.29M | 0.20M | 0.26M | 0.11M | 0.12M | 0.81M | 0.41M | 0.53M | 0.69M | 0.55M | 2.38M | 3.50M | 1.26M | 2.17M |
|
Current Deferred Tax Assets
|
0.02M | 0.04M | 0.02M | 0.01M | | | | | | | | | | | |
|
Prepaid Assets
|
0.06M | 0.22M | 0.18M | 0.17M | 0.12M | 0.23M | 0.23M | 0.12M | 0.17M | 0.08M | 0.24M | 0.54M | 0.58M | 0.51M | 0.74M |
|
Current Assets
|
0.52M | 0.72M | 0.48M | 0.53M | 0.34M | 0.42M | 1.29M | 0.63M | 0.93M | 1.10M | 1.69M | 15.06M | 15.39M | 14.52M | 15.42M |
|
Property, Plant & Equipment (Net)
|
0.83M | 1.34M | 1.66M | 1.13M | 0.70M | 0.31M | 0.18M | 1.62M | 1.29M | 2.19M | 2.30M | 1.94M | 2.21M | 2.73M | 0.01M |
|
Long-Term Investments
|
| | | | 0.02M | 0.02M | | | | | | | | | |
|
Goodwill
|
2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 2.20M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 6.56M | 4.24M | 4.24M | 4.24M |
|
Intangibles
|
1.17M | 0.96M | 0.90M | 0.66M | 0.45M | 0.35M | 1.27M | 1.04M | 0.85M | 0.65M | 0.46M | 2.25M | 1.98M | 1.70M | 1.43M |
|
Goodwill & Intangibles
|
3.37M | 3.16M | 3.11M | 2.86M | 3.66M | 3.66M | 5.45M | 5.45M | 5.45M | 5.45M | 5.45M | 10.96M | 8.64M | 8.64M | 5.67M |
|
Other Non-Current Assets
|
0.04M | 0.06M | 0.07M | 0.00M | 0.01M | 0.01M | 0.05M | 0.08M | 0.07M | 0.07M | 3.76M | 12.24M | 6.49M | 6.05M | 12.63M |
|
Non-Current Assets
|
3.46M | 3.25M | 3.18M | 2.91M | 2.75M | 2.66M | 4.34M | 4.14M | 3.93M | 4.06M | 3.76M | 11.28M | 8.70M | 8.78M | 0.14M |
|
Assets
|
4.81M | 5.31M | 5.32M | 4.57M | 3.79M | 3.39M | 5.81M | 6.39M | 6.14M | 7.34M | 7.75M | 26.33M | 24.09M | 23.30M | 25.28M |
|
Accounts Payables
|
1.07M | 1.34M | 1.21M | 0.98M | 0.74M | 1.05M | 1.22M | 1.09M | 0.99M | 0.91M | 0.98M | 1.34M | 3.21M | 2.61M | 0.59M |
|
Notes Payables
|
| | | | | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.37M | | | | |
|
Payables
|
1.07M | 1.34M | 1.21M | 0.98M | 0.74M | 1.40M | 1.57M | 1.44M | 1.34M | 1.26M | 1.35M | 1.34M | 3.21M | 2.61M | 0.59M |
|
Accumulated Expenses
|
0.12M | 0.16M | 0.21M | 0.42M | 0.42M | 0.51M | 0.62M | 0.73M | 0.85M | 0.97M | 1.12M | | | | |
|
Other Accumulated Expenses
|
0.81M | | 0.37M | 0.36M | | | | | | | | | | | |
|
Short term Debt
|
0.12M | 0.13M | 0.16M | 0.21M | 0.70M | 0.90M | 0.05M | | | 0.07M | 24.00 | | | | |
|
Current Leases
|
0.33M | 0.50M | 0.72M | 0.74M | | | | | 0.51M | 0.10M | 0.10M | 0.21M | 0.16M | 0.06M | 0.10M |
|
Current Deferred Revenue
|
0.46M | 0.64M | 0.72M | 0.70M | 0.47M | 0.44M | 0.92M | 0.57M | 0.44M | 0.43M | 0.46M | 0.37M | 0.28M | 0.34M | 0.21M |
|
Total Current Liabilities
|
3.06M | 3.00M | 3.54M | 3.65M | 2.90M | 3.59M | 3.79M | 3.58M | 3.13M | 3.67M | 4.35M | 2.97M | 4.53M | 3.51M | 3.55M |
|
Capital Leases
|
0.12M | 0.51M | 0.38M | 0.09M | | | | | 1.22M | | 0.25M | 0.16M | 0.28M | 0.02M | 0.05M |
|
Non-Current Debt
|
0.61M | 0.62M | 0.76M | 0.80M | 0.35M | 0.01M | 0.19M | 0.10M | | | 0.11M | | | | |
|
Convertible Debt
|
0.02M | | 0.50M | 0.50M | | 1.19M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.03M | 0.02M | 0.01M | 0.01M | 598.00 | 0.00M | 0.00M | 0.00M | 0.02M | | | | | | |
|
Minority Interest
|
| | | | | | | -0.00M | -0.03M | -0.07M | -0.09M | -0.10M | -0.15M | -0.24M | -0.25M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 3.48M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.04M |
|
Operating Leases
|
| | | | | | | | | 0.23M | 0.15M | 0.43M | 0.07M | 0.06M | 0.52M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 5.14M | | |
|
Total Non-Current Liabilities
|
1.15M | 1.17M | 1.66M | 1.39M | 1.99M | 1.55M | 0.33M | 1.23M | 1.24M | 1.94M | 1.48M | 0.75M | 0.61M | 0.04M | 0.56M |
|
Total Liabilities
|
4.22M | 4.17M | 5.20M | 5.05M | 4.88M | 5.14M | 4.11M | 4.81M | 4.37M | 5.61M | 5.83M | 3.72M | 5.14M | 3.55M | 4.11M |
|
Total Debt
|
0.74M | 0.75M | 0.92M | 1.01M | 1.05M | 0.91M | 0.24M | 0.10M | | 0.07M | 0.11M | | | | |
|
Common Equity
|
0.59M | 1.14M | 0.12M | -0.48M | -1.09M | -1.75M | -1.70M | 1.58M | 1.78M | 1.73M | 2.02M | 22.72M | 19.10M | 19.99M | 21.42M |
|
Shareholder's Equity
|
0.59M | 1.14M | 0.12M | -0.48M | -1.09M | -1.75M | -1.70M | 1.58M | 1.78M | 1.73M | 2.02M | 22.72M | 19.10M | 19.99M | 21.42M |
|
Liabilities and Shareholders Equity
|
4.81M | 5.31M | 5.32M | 4.57M | 3.79M | 3.39M | 5.81M | 6.39M | 6.14M | 7.34M | 7.75M | 26.33M | 24.09M | 23.30M | 25.28M |
|
Retained Earnings
|
-6.74M | -9.60M | -11.95M | -13.06M | -13.80M | -14.59M | -15.63M | -15.92M | -15.74M | -15.79M | -15.73M | -15.53M | -19.89M | -19.51M | -18.98M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | |