|
Cash & Equivalents
|
0.10M | 0.16M | 0.08M | 0.23M | 0.18M | 0.14M | 0.18M | 1.11M | 9.18M | 41.33M | 3.96M | 33.15M | 35.00M |
|
Short-term Investments
|
| | | | | | | 0.15M | 0.82M | 0.20M | 0.13M | 0.49M | 0.04M |
|
Cash & Current Investments
|
0.10M | 0.16M | 0.08M | 0.23M | 0.18M | 0.14M | 0.18M | 1.26M | 10.00M | 41.53M | 4.09M | 33.63M | 35.05M |
|
Receivables - Net
|
0.05M | 0.08M | 0.01M | 0.15M | 0.44M | 0.13M | 0.10M | 0.10M | 1.00M | 0.98M | 2.83M | 6.27M | 10.85M |
|
Receivables - Other
|
| | | | 0.00M | | | | | | | | |
|
Receivables
|
0.05M | 0.08M | 0.01M | 0.15M | 0.45M | 0.13M | 0.10M | 0.10M | 1.00M | 0.98M | 2.83M | 6.27M | 10.85M |
|
Raw Materials
|
| | | | | | | 0.04M | 0.15M | 0.08M | 1.28M | 1.22M | 1.51M |
|
Finished Goods
|
| | | | | | 1.02M | 0.93M | 1.17M | 1.59M | 2.59M | 1.90M | 1.55M |
|
Inventory
|
0.06M | 0.09M | 0.04M | 0.06M | 0.16M | 0.68M | 1.02M | 0.95M | 1.26M | 1.62M | 3.70M | 2.76M | 2.80M |
|
Prepaid Assets
|
| | | | | | 0.27M | 0.44M | 0.15M | 0.79M | 0.69M | 0.93M | 3.67M |
|
Current Assets
|
0.21M | 0.45M | 0.13M | 0.45M | 0.79M | 1.26M | 1.61M | 2.75M | 12.41M | 44.92M | 11.31M | 42.60M | 52.37M |
|
Property, Plant & Equipment (Net)
|
0.16M | 0.10M | 0.04M | | | | | | | 0.23M | 0.48M | 0.48M | 1.48M |
|
Intangibles
|
| | | | | | 1.21M | 0.68M | 0.38M | 3.00M | 8.84M | 11.80M | 13.82M |
|
Goodwill & Intangibles
|
| | | | | | 1.21M | 0.68M | 0.38M | 3.00M | 8.84M | 11.80M | 13.82M |
|
Other Non-Current Assets
|
| | | | | 0.30M | 0.03M | 0.15M | | | | | |
|
Non-Current Assets
|
0.16M | 0.10M | 0.04M | | | | 1.01M | 0.70M | 0.99M | 5.00M | 14.35M | 15.88M | 23.73M |
|
Assets
|
0.37M | 0.55M | 0.18M | 0.45M | 0.79M | 1.26M | 2.62M | 3.45M | 13.40M | 49.92M | 25.67M | 58.48M | 76.10M |
|
Accounts Payables
|
0.19M | 0.19M | 0.27M | 0.17M | 0.75M | 0.39M | 0.87M | 3.05M | 12.14M | 9.06M | 10.11M | 11.08M | 16.01M |
|
Notes Payables
|
| 0.04M | 0.03M | 0.10M | 0.11M | 0.17M | 0.25M | 0.81M | 0.78M | 0.06M | 2.80M | 0.33M | |
|
Dividends payables
|
| | | | | | | | | 0.87M | 0.78M | 0.78M | 0.78M |
|
Payables
|
0.19M | 0.23M | 0.30M | 0.27M | 0.86M | 0.56M | 1.12M | 3.87M | 12.92M | 9.99M | 13.68M | 12.19M | 16.79M |
|
Accumulated Expenses
|
| | | | | | | | 0.24M | 11.60M | 12.17M | 13.94M | 22.81M |
|
Other Accumulated Expenses
|
| | | | | | | | 1.10M | 2.08M | 1.89M | 1.82M | 2.32M |
|
Short term Debt
|
| | | | 0.19M | 0.04M | | | | | | | 8.44M |
|
Current Leases
|
| | | | | | | | 0.09M | 0.61M | 0.76M | 0.60M | 0.51M |
|
Current Taxes
|
| | | | | | | | 0.12M | 2.00M | 2.50M | 2.50M | 2.27M |
|
Current Deferred Revenue
|
| | | | | | 0.08M | 0.11M | 0.92M | 1.50M | 5.55M | 9.71M | 19.63M |
|
Total Current Liabilities
|
0.19M | 0.33M | 0.30M | 0.27M | 1.15M | 0.64M | 1.19M | 3.98M | 13.93M | 22.83M | 31.37M | 34.78M | 67.40M |
|
Convertible Debt
|
| | | 0.09M | | | | | | | | 17.93M | 9.89M |
|
Preferred Stock Liabilities
|
| | | | | | | | 3.66M | 4.11M | 4.57M | | |
|
Minority Interest
|
| | | 0.08M | -0.01M | -0.26M | -0.08M | -0.14M | -2.18M | -1.03M | -0.48M | 2.06M | 1.53M |
|
Liabilities from Discontinued Operations
|
| | | | | 0.08M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.05M | 0.03M | 0.01M | | | | 0.00M | 0.07M | | | | | |
|
Operating Leases
|
| | | | | | | 0.03M | 0.19M | 1.18M | 0.57M | 0.07M | 6.27M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.10M | 0.10M | 0.44M | 0.13M | 0.10M |
|
Total Non-Current Liabilities
|
| | | | | | | | 14.12M | 24.00M | 32.53M | 52.78M | 83.55M |
|
Total Liabilities
|
0.23M | 0.36M | 0.31M | 0.27M | | | 1.80M | 4.58M | 14.22M | 24.10M | 32.97M | 52.91M | 83.65M |
|
Total Debt
|
| | | | 0.19M | 0.04M | | | | | | | 8.44M |
|
Common Equity
|
0.13M | 0.20M | -0.14M | 0.18M | -0.36M | 0.62M | 0.90M | -1.13M | -4.48M | 22.74M | -11.87M | 4.19M | -9.08M |
|
Shareholder's Equity
|
0.13M | 0.20M | -0.14M | 0.18M | -0.36M | 0.62M | 0.90M | -1.13M | -4.48M | 22.74M | -11.87M | 4.19M | -9.08M |
|
Liabilities and Shareholders Equity
|
0.37M | 0.55M | 0.18M | 0.45M | 0.79M | 1.26M | 2.62M | 3.45M | 13.40M | 49.92M | 25.67M | 58.48M | 76.10M |
|
Treasury Shares
|
| | | | 0.33M | 0.52M | 0.52M | 2.27M | 0.10M | 0.60M | 1.03M | 0.10M | 0.10M |
|
Retained Earnings
|
-7.80M | -8.06M | -8.52M | -8.59M | -9.69M | -10.90M | -12.14M | -16.59M | -80.15M | -141.92M | -190.56M | -214.27M | -239.85M |
|
Preferred Shares
|
| | | | | | | | | 0.00M | 140.00 | 140.00 | 140.00 |