|
Cash & Equivalents
|
9.50M | 9.69M | 2.57M | 1.71M |
|
Short-term Investments
|
1.77M | 0.61M | 0.60M | 0.62M |
|
Cash & Current Investments
|
11.27M | 10.30M | 3.17M | 2.33M |
|
Receivables - Net
|
16.52M | 8.02M | 6.02M | 5.01M |
|
Receivables - Other
|
0.02M | 0.01M | 0.01M | 0.13M |
|
Receivables
|
16.55M | 8.04M | 6.03M | 5.13M |
|
Inventory
|
0.30M | 0.06M | | |
|
Prepaid Assets
|
44.67M | 37.90M | 11.03M | 2.32M |
|
Current Assets
|
74.98M | 52.39M | 17.31M | 9.97M |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.02M | 0.03M | 0.02M |
|
Long-Term Investments
|
| | | 17.06M |
|
Goodwill
|
1.20M | 1.15M | | |
|
Intangibles
|
2.66M | 9.84M | 0.18M | 0.13M |
|
Goodwill & Intangibles
|
3.86M | 10.98M | 0.18M | 0.13M |
|
Long-Term Deferred Tax
|
0.06M | 1.37M | 1.59M | 0.07M |
|
Other Non-Current Assets
|
22.25M | 22.61M | 1.25M | 3.49M |
|
Non-Current Assets
|
58.29M | 55.93M | 4.15M | 3.96M |
|
Assets
|
133.27M | 108.33M | 21.46M | 13.93M |
|
Accounts Payables
|
3.77M | 1.20M | 1.63M | 5.13M |
|
Notes Payables
|
0.82M | 0.40M | 0.50M | 0.96M |
|
Payables
|
4.58M | 1.59M | 2.13M | 6.09M |
|
Accumulated Expenses
|
0.53M | 0.34M | 0.45M | 0.28M |
|
Other Accumulated Expenses
|
| 7.85M | 6.72M | 0.26M |
|
Short term Debt
|
| | | 0.96M |
|
Current Leases
|
0.05M | | 0.49M | 0.12M |
|
Current Taxes
|
0.58M | 0.17M | 0.63M | 1.18M |
|
Current Deferred Revenue
|
50.74M | 43.20M | 12.27M | 0.83M |
|
Total Current Liabilities
|
68.01M | 53.76M | 23.01M | 9.73M |
|
Preferred Stock Liabilities
|
7.13M | | | |
|
Minority Interest
|
2.12M | 2.42M | 0.89M | 0.88M |
|
Non-Current Deferred Tax Liability
|
0.34M | | 0.32M | |
|
Operating Leases
|
| 1.06M | 0.57M | 0.09M |
|
Other Non-Current Liabilities
|
7.34M | | 0.29M | |
|
Total Non-Current Liabilities
|
0.34M | | 0.89M | 0.09M |
|
Total Liabilities
|
68.35M | 53.76M | 23.90M | 9.83M |
|
Total Debt
|
| | | 0.96M |
|
Common Equity
|
57.79M | 54.56M | -3.33M | 4.11M |
|
Shareholder's Equity
|
57.79M | 54.56M | -3.33M | 4.11M |
|
Liabilities and Shareholders Equity
|
133.27M | 108.33M | 21.46M | 13.93M |
|
Treasury Shares
|
| | | 0.00M |
|
Retained Earnings
|
43.56M | 12.19M | -41.29M | -45.69M |