|
Assets
|
1.00M | 1.13M | 1.36M | 2.42M | 2.31M | 1.32M | 1.28M | 1.45M | 4.07M | 6.83M | 19.88M | 9.23M | 9.28M | 6.25M | 11.51M |
|
Cash & Equivalents
|
0.54M | 0.31M | 0.05M | 1.14M | 1.01M | 0.10M | 0.06M | 0.22M | 1.65M | 3.33M | 16.70M | 4.10M | 3.02M | 0.14M | 4.85M |
|
Cash & Current Investments
|
0.54M | 0.31M | 0.05M | 1.14M | 1.01M | 0.10M | 0.06M | 0.22M | 1.65M | 3.33M | 16.70M | 4.10M | 3.02M | 0.14M | 4.85M |
|
Receivables - Net
|
0.22M | 0.48M | 0.95M | 0.82M | 0.74M | 0.58M | 0.74M | 0.96M | 1.97M | 1.57M | 1.23M | 1.00M | 0.50M | 0.40M | 0.20M |
|
Receivables - Other
|
| | | | | | | 0.96M | 1.97M | 1.57M | | | 1.36M | 0.30M | 0.01M |
|
Receivables
|
0.22M | 0.48M | 0.95M | 0.82M | 0.74M | 0.58M | 0.74M | 1.92M | 3.93M | 3.13M | 1.23M | 1.00M | 1.86M | 0.70M | 0.21M |
|
Finished Goods
|
| 0.01M | 0.01M | 0.02M | 0.01M | 0.04M | 0.04M | 0.01M | | | | | | | |
|
Inventory
|
0.06M | 0.01M | 0.01M | 0.02M | 0.01M | 0.04M | 0.04M | 0.01M | | | | | | | |
|
Prepaid Assets
|
0.02M | 0.09M | 0.05M | 0.10M | 0.10M | 0.07M | 0.07M | 0.09M | 0.09M | 0.15M | 0.37M | 0.36M | 1.88M | 0.64M | 0.51M |
|
Current Assets
|
0.85M | 0.88M | 1.05M | 2.07M | 1.86M | 0.80M | 0.93M | 1.29M | 3.71M | 5.05M | 18.31M | 5.49M | 5.42M | 1.14M | 5.53M |
|
Property, Plant & Equipment (Net)
|
0.12M | 0.21M | 0.26M | 0.30M | 0.39M | 0.49M | 0.31M | 0.12M | 0.20M | 0.34M | 0.47M | 1.06M | 2.16M | 2.92M | 3.85M |
|
Intangibles
|
| | | | | | | | | | | | | 2.79M | 3.95M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 2.79M | 3.95M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 17.16M | 16.95M | |
|
Other Non-Current Assets
|
0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.08M | 0.17M | 0.14M | 0.17M | 0.28M |
|
Non-Current Assets
|
0.16M | 0.25M | 0.31M | 0.35M | 0.45M | 0.53M | 0.35M | 0.16M | 0.36M | 1.78M | 1.57M | 3.74M | 3.85M | 5.11M | 5.97M |
|
Accounts Payables
|
0.17M | 0.17M | 0.16M | 0.16M | 0.19M | 0.22M | 0.20M | 0.19M | 0.19M | 0.25M | 0.41M | 0.72M | 1.27M | 2.21M | 1.51M |
|
Notes Payables
|
| | | | | | | | | | 0.42M | | 10.11M | 10.82M | 0.53M |
|
Dividends payables
|
0.02M | 0.12M | 0.28M | 0.44M | 0.02M | 0.16M | 0.30M | 0.45M | 0.59M | 0.02M | | | | | |
|
Payables
|
0.19M | 0.29M | 0.44M | 0.59M | 0.21M | 0.38M | 0.51M | 0.64M | 0.79M | 0.27M | 0.83M | 0.72M | 11.39M | 13.04M | 2.04M |
|
Accumulated Expenses
|
0.36M | 0.46M | 0.55M | 0.84M | 0.67M | 0.62M | 0.69M | 0.99M | 1.40M | 0.83M | 0.63M | 0.53M | 0.45M | 0.22M | 0.29M |
|
Other Accumulated Expenses
|
| 0.08M | 0.07M | 0.16M | 0.11M | 0.08M | 0.08M | 0.09M | 0.10M | 0.08M | 0.09M | 0.05M | 0.03M | 0.05M | 0.05M |
|
Short term Debt
|
| 0.08M | 0.13M | | | | | | | | | | | | |
|
Current Leases
|
| 0.07M | 0.10M | 0.11M | 0.14M | 0.20M | 0.14M | 0.04M | 0.06M | 0.28M | 0.49M | 0.94M | 0.67M | 0.38M | 0.41M |
|
Current Deferred Revenue
|
0.98M | 0.10M | 0.05M | 0.14M | 0.44M | 0.39M | 0.40M | 0.41M | 1.00M | 0.52M | 0.18M | 0.56M | 0.46M | 0.44M | 0.73M |
|
Total Current Liabilities
|
1.53M | 1.01M | 1.26M | 1.68M | 1.47M | 1.58M | 1.73M | 2.08M | 3.25M | 1.94M | 2.14M | 3.39M | 13.25M | 14.26M | 3.67M |
|
Capital Leases
|
| 0.05M | 0.12M | 0.07M | 0.13M | 0.14M | 0.06M | 0.02M | 0.06M | 0.02M | | 0.67M | 0.01M | 0.00M | 0.17M |
|
Non-Current Debt
|
0.23M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 2.88M | 2.87M | 1.81M | | 0.21M | | | | |
|
Operating Leases
|
| | | | | | | | | 1.31M | 1.87M | 1.25M | 0.23M | 1.54M | 1.41M |
|
Total Non-Current Liabilities
|
| | | | | | | | 1.88M | 1.34M | 2.08M | 1.92M | 0.24M | 1.54M | 1.59M |
|
Total Liabilities
|
1.76M | 59.93M | 60.41M | 60.84M | 61.01M | 61.27M | 62.78M | 62.98M | 63.31M | 3.28M | 4.22M | 5.31M | 13.49M | 15.80M | 5.26M |
|
Total Debt
|
0.23M | 1.61M | 1.66M | 1.53M | 1.53M | 1.53M | 2.88M | 2.87M | 1.81M | | 0.21M | | | | |
|
Common Equity
|
-0.76M | -58.80M | -59.05M | -58.42M | -58.70M | -59.95M | -61.50M | -61.53M | -59.24M | 3.56M | 15.66M | 3.92M | -4.21M | -9.55M | 6.25M |
|
Shareholder's Equity
|
-0.76M | -58.80M | -59.05M | -58.42M | -58.70M | -59.95M | -61.50M | -61.53M | -59.24M | 3.56M | 15.66M | 3.92M | -4.21M | -9.55M | 6.25M |
|
Liabilities and Shareholders Equity
|
1.00M | 1.13M | 1.36M | 2.42M | 2.31M | 1.32M | 1.28M | 1.45M | 4.07M | 6.83M | 19.88M | 9.23M | 9.28M | 6.25M | 11.51M |
|
Treasury Shares
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.15M | 0.01M | 0.00M | 0.00M |
|
Retained Earnings
|
-57.87M | -58.80M | -59.05M | -58.42M | -58.70M | -59.95M | -61.50M | -61.53M | -59.24M | -54.78M | -61.30M | -80.10M | -96.33M | -110.22M | -118.01M |
|
Preferred Shares
|
0.78M | 0.78M | 2.01M | 0.78M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | 0.72M | | | | | 3.83M |