|
Cash & Equivalents
|
0.67M | 18.66M | 2.80M | 6.04M | 4.59M |
|
Short-term Investments
|
11.50M | 12.40M | 17.40M | 42.30M | 30.49M |
|
Cash & Current Investments
|
12.17M | 31.06M | 20.19M | 48.34M | 35.08M |
|
Receivables - Net
|
0.02M | 1.95M | 1.81M | 2.57M | 3.97M |
|
Receivables - Other
|
0.20M | 1.06M | 3.23M | 2.65M | 2.59M |
|
Receivables
|
0.22M | 3.00M | 5.04M | 5.22M | 6.56M |
|
Prepaid Assets
|
0.12M | 1.02M | 0.84M | 2.52M | 1.71M |
|
Current Assets
|
12.51M | 35.99M | 26.92M | 58.80M | 44.46M |
|
Property, Plant & Equipment (Net)
|
0.05M | 1.53M | 0.08M | 0.08M | 0.05M |
|
Goodwill
|
| 9.10M | 9.10M | | |
|
Intangibles
|
| 9.05M | 6.78M | | 1.23M |
|
Goodwill & Intangibles
|
| 18.15M | 15.88M | | 1.23M |
|
Other Non-Current Assets
|
| 0.31M | 19.04M | 1.52M | 1.44M |
|
Non-Current Assets
|
0.05M | 20.86M | 19.34M | 1.61M | 2.71M |
|
Assets
|
12.55M | 56.84M | 46.26M | 60.41M | 47.17M |
|
Accounts Payables
|
0.65M | 1.13M | 0.32M | 0.16M | 0.98M |
|
Notes Payables
|
| 0.01M | | | 6.70M |
|
Payables
|
0.65M | 1.14M | 0.32M | 0.16M | 7.68M |
|
Accumulated Expenses
|
0.48M | 4.07M | 3.77M | 4.42M | 4.41M |
|
Other Accumulated Expenses
|
0.01M | 2.02M | 1.69M | 1.17M | 1.55M |
|
Current Leases
|
| 0.25M | 0.02M | 0.01M | 0.02M |
|
Current Deferred Revenue
|
0.16M | 0.98M | 2.58M | 2.23M | 4.49M |
|
Total Current Liabilities
|
1.29M | 6.80M | 8.35M | 6.82M | 16.60M |
|
Convertible Debt
|
| 24.26M | 25.11M | 24.87M | |
|
Liabilities from Discontinued Operations
|
| | 1.66M | | |
|
Operating Leases
|
| 0.61M | 0.02M | 0.01M | |
|
Other Non-Current Liabilities
|
| 0.37M | 0.01M | 1.00M | 0.51M |
|
Total Non-Current Liabilities
|
| 24.87M | 25.48M | 25.87M | 0.51M |
|
Total Liabilities
|
1.29M | 31.67M | 33.84M | 32.69M | 17.12M |
|
Common Equity
|
11.27M | 25.17M | 12.42M | 27.72M | 30.05M |
|
Shareholder's Equity
|
11.27M | 25.17M | 12.42M | 27.72M | 30.05M |
|
Liabilities and Shareholders Equity
|
12.55M | 56.84M | 46.26M | 60.41M | 47.17M |
|
Retained Earnings
|
-6.27M | -32.82M | -58.79M | -46.14M | -49.92M |
|
Treasury Shares
|
1.70M | 1.15M | 0.55M | 0.74M | 1.65M |