|
Cash & Equivalents
|
5.32M | 2.47M | 2.85M | 5.44M | 1.11M | 0.68M | 0.48M | 0.30M | 0.07M | 0.11M | 0.36M | 0.03M | 0.01M | 0.27M | 0.02M | 2.10M | 0.13M | 0.01M |
|
Cash & Current Investments
|
5.32M | 2.47M | 2.85M | 5.44M | 1.11M | 0.68M | 0.48M | 0.30M | 0.07M | 0.11M | 0.36M | 0.03M | 0.01M | 0.27M | 0.02M | 2.10M | 0.13M | 0.01M |
|
Receivables - Net
|
| | 0.27M | | 0.36M | 0.31M | 0.07M | 0.34M | 0.14M | 0.13M | 0.03M | | | | | | | |
|
Receivables
|
| | 0.27M | | 0.36M | 0.31M | 0.07M | 0.34M | 0.14M | 0.13M | 0.03M | | | | | | | |
|
Inventory
|
| | | | | | 1.04M | 1.01M | 1.00M | 0.26M | 0.29M | 0.25M | 0.25M | 0.22M | | | | |
|
Prepaid Assets
|
| | 0.06M | | 0.03M | 0.04M | 0.02M | 0.02M | 0.01M | 0.02M | 0.11M | 0.05M | 0.02M | 0.00M | | | | |
|
Current Assets
|
| | 3.88M | | 4.45M | 2.68M | 2.85M | 1.86M | 1.41M | 0.55M | 0.83M | 3.14M | 3.09M | 3.30M | 2.99M | 19.03M | 16.51M | 1.23M |
|
Property, Plant & Equipment (Net)
|
0.36M | 0.36M | 0.36M | 0.36M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | 2.80M | 2.80M | 2.80M | 2.80M | 16.93M | 16.38M | 1.23M |
|
Goodwill
|
8.65M | 16.59M | 3.18M | 7.16M | 3.98M | 3.98M | | | | | | | | | | | | |
|
Intangibles
|
0.08M | 0.02M | 0.00M | 2.80M | 2.80M | 3.24M | 0.80M | 0.77M | 0.25M | 0.25M | 0.24M | 0.24M | 0.23M | 0.23M | | | | |
|
Goodwill & Intangibles
|
8.73M | 16.61M | 3.18M | 9.96M | 6.78M | 7.22M | 0.80M | 0.77M | 0.25M | 0.25M | 0.24M | 0.24M | 0.23M | 0.23M | | | | |
|
Other Non-Current Assets
|
| | 3.35M | | | 1.26M | 0.56M | | 0.00M | | 0.67M | | | | 2.97M | | | |
|
Non-Current Assets
|
| | 6.89M | | 14.44M | 10.75M | 0.98M | 0.94M | 0.75M | 0.71M | 0.67M | 0.25M | 0.24M | 0.24M | 20.23M | 20.00M | 20.00M | 20.00M |
|
Assets
|
| | 10.77M | | 18.89M | 13.43M | 3.83M | 2.80M | 2.15M | 1.26M | 1.50M | 3.39M | 3.34M | 3.53M | 23.22M | 39.03M | 36.51M | 21.23M |
|
Accounts Payables
|
| | 1.42M | | 2.96M | 3.91M | 3.81M | 2.75M | 1.61M | 1.60M | 1.30M | 1.61M | 1.43M | 1.41M | 2.67M | 1.38M | 0.69M | 0.73M |
|
Notes Payables
|
| | 10.99M | 2.98M | 11.01M | 10.82M | 0.00M | 2.92M | 6.41M | 6.81M | 1.87M | 0.00M | 2.40M | 2.23M | 1.33M | 1.48M | 1.81M | 1.80M |
|
Payables
|
| | 12.40M | 2.98M | 13.97M | 14.73M | 3.81M | 5.67M | 8.02M | 8.41M | 3.17M | 1.62M | 3.82M | 3.64M | 4.00M | 2.86M | 2.51M | 2.53M |
|
Accumulated Expenses
|
| | | | | | 0.70M | | | | | | | | | | | 0.01M |
|
Other Accumulated Expenses
|
| | | | | | 0.31M | 0.31M | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 0.26M | 0.32M | 0.12M | 0.06M | 0.03M | 0.03M | 0.03M | 0.34M | 1.17M | 1.28M | 0.77M |
|
Total Current Liabilities
|
| | 24.84M | | 32.14M | 30.42M | 30.26M | 13.58M | 8.20M | 7.75M | 5.53M | 5.20M | 4.67M | 5.23M | 26.69M | 25.62M | 24.23M | 3.67M |
|
Non-Current Debt
|
| | 0.15M | | 4.50M | 6.50M | 0.01M | 0.00M | 6.15M | 5.90M | 0.10M | 0.00M | | | | | | |
|
Convertible Debt
|
| | 2.23M | | | | | 4.05M | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 0.15M | | | | 1.13M | | | | 0.14M | | | | 614.00 | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.06M | | 0.04M | 0.04M | 0.34M | 1.17M | 1.28M | 0.77M |
|
Total Non-Current Liabilities
|
| | 2.38M | | 4.66M | 6.65M | 8.86M | 8.70M | 7.83M | 5.90M | 0.10M | 0.00M | 0.34M | 0.34M | 26.35M | 24.45M | 22.95M | 2.90M |
|
Total Liabilities
|
2.23M | 5.82M | 27.23M | 14.14M | 36.80M | 37.07M | 39.12M | 22.28M | 16.03M | 13.65M | 5.63M | 5.20M | 5.01M | 5.57M | 26.69M | 25.62M | 24.23M | 3.67M |
|
Total Debt
|
| | 0.15M | | 4.50M | 6.50M | 0.01M | 0.27M | 6.47M | 6.02M | 0.16M | 0.03M | 0.03M | 0.03M | 0.34M | 1.17M | 1.28M | 0.77M |
|
Common Equity
|
-2.23M | -5.82M | -16.46M | -14.14M | -17.90M | -23.64M | -35.29M | -19.49M | -13.88M | -12.39M | -4.13M | -1.81M | 1.38M | -1.75M | -3.46M | 13.41M | 12.28M | 17.57M |
|
Shareholder's Equity
|
-2.23M | -5.82M | -16.46M | -14.14M | -17.90M | -23.64M | -35.29M | -19.49M | -13.88M | -12.39M | -4.13M | -1.81M | 1.38M | -1.75M | -3.46M | 13.41M | 12.28M | 17.57M |
|
Liabilities and Shareholders Equity
|
| | 10.77M | | 18.89M | 13.43M | 3.83M | 2.80M | 2.15M | 1.26M | 1.50M | 3.39M | 3.34M | 3.53M | 23.22M | 39.03M | 36.51M | 21.23M |
|
Retained Earnings
|
| | -50.65M | | -71.06M | -82.64M | -99.22M | -92.32M | -92.34M | -98.16M | -103.53M | -103.47M | -106.43M | -108.77M | -117.98M | -105.81M | -108.72M | -125.80M |
|
Preferred Shares
|
| | 70.00 | | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 | 70.00 |
|
Treasury Shares
|
| 0.01M | 0.01M | 0.00M | 23.45M | 23.45M | 16.75M | 13.40M | 10.05M | 6.70M | 3.35M | | | | | | | |