|
Cash & Equivalents
|
0.17M | 0.12M | 0.05M | 0.19M | 8.01M | 6.85M | 12.26M | 8.44M | 12.09M | 4.50M | 3.15M | 1.42M | | 1.46M | 1.12M | | 1.04M | 4.15M | 3.50M | 3.05M | 2.21M | 1.67M |
|
Cash & Current Investments
|
0.17M | 0.12M | 0.05M | 0.19M | 8.01M | 6.85M | 12.26M | 8.44M | 12.09M | 4.50M | 3.15M | 1.42M | | 1.46M | 1.12M | | 1.04M | 4.15M | 3.50M | 3.05M | 2.21M | 1.67M |
|
Receivables - Net
|
| | | | 2.80M | | | | 10.70M | | | | | | 10.70M | 1.90M | 1.90M | | 1.60M | 9.20M | 9.40M | 8.90M |
|
Receivables - Other
|
| | | | 0.08M | 0.09M | 0.44M | 0.81M | 0.21M | 0.14M | 0.28M | 0.29M | 0.11M | 0.11M | 0.10M | 0.10M | 0.22M | 1.78M | 0.12M | 0.02M | 1.20M | 0.00M |
|
Receivables
|
| | | | 2.88M | | | | 10.91M | | | | | | 10.80M | 2.00M | 2.12M | | 1.72M | 9.22M | 10.60M | 8.90M |
|
Prepaid Assets
|
0.06M | 0.06M | 0.05M | 0.13M | 0.26M | 1.96M | 2.93M | 2.39M | 3.17M | 2.98M | 1.85M | 1.65M | | 1.18M | 1.07M | | 1.19M | 3.15M | 1.72M | 1.33M | 1.87M | 1.25M |
|
Current Assets
|
0.27M | 0.19M | 0.10M | 0.35M | 8.36M | 8.92M | 15.66M | 11.66M | 7.19M | 7.66M | 5.30M | 3.37M | | 2.76M | 2.29M | | 2.46M | 9.09M | 5.34M | 4.40M | 5.28M | 2.93M |
|
Property, Plant & Equipment (Net)
|
| | | 151.00 | 50.00 | | | | | | | | | | | | | | | | | 0.12M |
|
Long-Term Investments
|
61.33M | 13.23M | 13.19M | 12.63M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.00M | 0.84M | 0.80M | 0.75M | 0.71M | 0.67M | 0.63M | 0.59M | 0.54M | | 0.46M | 0.42M | | 0.34M | 0.29M | 0.25M | 0.21M | 0.29M | 0.13M |
|
Non-Current Assets
|
61.33M | 13.23M | 13.19M | 0.00M | 0.84M | 0.80M | 0.75M | 0.71M | 0.75M | 0.63M | 0.59M | 0.54M | | 0.46M | 0.42M | | 0.34M | 0.29M | 0.25M | 0.21M | 0.29M | 0.25M |
|
Assets
|
61.60M | 13.41M | 13.29M | 0.35M | 9.20M | 9.72M | 16.42M | 12.37M | 7.95M | 8.29M | 5.89M | 3.91M | | 3.22M | 2.71M | | 2.80M | 9.38M | 5.60M | 4.61M | 5.57M | 3.18M |
|
Accounts Payables
|
3.49M | 0.16M | 0.33M | 1.72M | 3.14M | 0.47M | 0.30M | 0.96M | 3.05M | 1.29M | 2.94M | 1.60M | | 0.92M | 1.94M | | 0.48M | 1.97M | 1.36M | 0.62M | 1.04M | 0.46M |
|
Notes Payables
|
0.57M | | | 4.25M | 0.47M | 4.91M | 17.19M | 7.66M | 8.00M | 8.94M | 4.41M | | | 0.35M | 0.85M | | 0.45M | 0.39M | 0.30M | 0.26M | 0.42M | 0.39M |
|
Payables
|
4.06M | 0.16M | 0.33M | 5.97M | 3.61M | 5.38M | 17.49M | 8.62M | 11.05M | 10.23M | 7.35M | 1.60M | | 1.27M | 2.79M | | 0.94M | 2.35M | 1.66M | 0.87M | 1.47M | 0.85M |
|
Accumulated Expenses
|
| | | 0.34M | 0.41M | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.34M | 0.41M | 3.73M | 3.41M | 1.75M | 2.67M | 2.24M | 2.23M | 2.36M | | 0.76M | 0.54M | | 0.37M | 0.45M | 0.55M | 0.89M | 1.05M | 1.45M |
|
Short term Debt
|
| | | | | | | | | 0.80M | | | | | | | | | | | | |
|
Current Leases
|
| | | 0.03M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.04M | 0.03M | 0.02M | | 0.00M | | | | | | | | |
|
Current Taxes
|
| 0.63M | 0.13M | 0.26M | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
3.49M | 0.79M | 0.45M | 7.01M | 4.03M | 7.03M | 16.48M | 8.80M | 8.25M | 11.91M | 9.46M | 3.98M | | 2.03M | 3.33M | | 1.31M | 2.80M | 2.21M | 1.76M | 2.51M | 2.30M |
|
Non-Current Debt
|
0.57M | 0.57M | 0.57M | | | 2.11M | 4.44M | 1.59M | 0.36M | 1.41M | 0.14M | | | | | | | | | | | |
|
Convertible Debt
|
1.00M | | | 0.67M | | 4.23M | 16.80M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
7.00M | 7.00M | 7.00M | 6.75M | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
4.54M | 0.05M | 0.27M | 0.05M | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | -0.22M | -0.24M | -0.28M | -0.28M | -0.28M | -0.31M | -0.33M | -0.32M | -0.32M | | -0.33M | -0.33M | | -0.33M | -0.33M | -0.33M | -0.33M | -0.33M | -0.33M |
|
Other Non-Current Liabilities
|
| | | | | 0.96M | 3.65M | 0.87M | 0.36M | 1.41M | 0.31M | | | | 0.03M | | | | 0.01M | 0.13M | 0.00M | 35.00 |
|
Total Non-Current Liabilities
|
| | | | | 3.07M | 8.09M | 2.46M | 8.39M | 2.80M | 0.45M | 0.09M | | 0.03M | 0.03M | | 0.01M | 0.00M | 0.01M | 0.13M | 0.00M | 35.00 |
|
Total Liabilities
|
52.06M | 8.36M | 8.02M | 7.01M | 4.03M | 10.10M | 24.58M | 11.26M | 8.75M | 14.71M | 9.91M | 4.07M | | 2.06M | 3.36M | | 1.32M | 2.80M | 2.22M | 1.89M | 2.51M | 2.30M |
|
Total Debt
|
0.57M | 0.57M | 0.57M | | | 2.11M | 4.44M | 1.59M | 0.36M | 2.21M | 0.14M | | | | | | | | | | | |
|
Common Equity
|
5.00M | 5.00M | 5.00M | -6.66M | 5.41M | -0.39M | -8.16M | 1.39M | -0.80M | -6.42M | -4.03M | 0.17M | | 1.49M | -0.65M | | 1.81M | 6.91M | 3.71M | 3.05M | 3.39M | 1.20M |
|
Shareholder's Equity
|
5.00M | 5.00M | 5.00M | -6.66M | 5.41M | -0.39M | -8.16M | 1.39M | -0.80M | -6.42M | -4.03M | 0.17M | | 1.49M | -0.65M | | 1.81M | 6.91M | 3.71M | 3.05M | 3.39M | 1.20M |
|
Liabilities and Shareholders Equity
|
61.60M | 13.41M | 13.29M | 0.35M | 9.20M | 9.72M | 16.42M | 12.37M | 7.95M | 8.29M | 5.89M | 3.91M | | 3.22M | 2.71M | | 2.80M | 9.38M | 5.60M | 4.61M | 5.57M | 3.18M |
|
Retained Earnings
|
2.11M | 4.72M | 4.94M | -55.96M | -57.84M | -75.01M | -85.85M | -87.51M | -95.51M | -105.41M | -110.93M | -113.13M | | -118.05M | -121.56M | | -126.64M | -125.98M | -129.54M | -131.49M | -133.22M | -136.95M |
|
Treasury Shares
|
| | | | | | | | | 0.02M | 0.00M | 691.00 | 377.00 | 63.00 | | | | | | | | |