|
Accumulated Depreciation
|
| 0.19M | 0.27M | | 0.32M |
|
Receivables - Doubtful
|
| 0.11M | 1.11M | | 2.30M |
|
Cash & Equivalents
|
3.69M | 1.11M | 1.11M | 2.00M | 2.00M |
|
Receivables - Net
|
2.16M | 2.12M | 7.42M | | 7.28M |
|
Receivables - Other
|
-0.04M | 0.03M | 2.06M | 0.34M | 0.68M |
|
Receivables
|
2.12M | 2.15M | 9.48M | | 7.96M |
|
Work In Process
|
| | 0.03M | | |
|
Finished Goods
|
0.44M | 0.76M | 0.13M | | 0.10M |
|
Inventory
|
-0.08M | -0.36M | 0.60M | 0.04M | 0.00M |
|
Prepaid Assets
|
0.90M | 1.05M | 2.69M | 1.63M | 3.93M |
|
Current Assets
|
7.12M | 9.65M | 11.95M | 19.02M | 20.72M |
|
Property, Plant & Equipment (Net)
|
1.75M | 0.16M | 0.09M | 0.05M | 0.22M |
|
Long-Term Investments
|
0.15M | | | | |
|
Long-Term Deferred Tax
|
| 0.15M | | | |
|
Other Non-Current Assets
|
-0.06M | 0.20M | 0.44M | | 0.03M |
|
Non-Current Assets
|
1.95M | 0.99M | 0.74M | 0.57M | 0.63M |
|
Assets
|
9.08M | 10.63M | 12.69M | 19.58M | 21.35M |
|
Accounts Payables
|
-0.01M | 0.62M | -0.52M | -0.30M | -0.57M |
|
Notes Payables
|
0.10M | | 0.03M | | 2.01M |
|
Payables
|
0.09M | 0.62M | -0.49M | -0.30M | 1.44M |
|
Accumulated Expenses
|
0.16M | 0.20M | 0.17M | 1.56M | 3.14M |
|
Other Accumulated Expenses
|
0.95M | 0.14M | 0.31M | -0.31M | 0.43M |
|
Short term Debt
|
0.59M | 0.54M | 0.43M | 0.24M | 0.15M |
|
Current Leases
|
| 0.19M | 0.23M | 0.20M | 0.15M |
|
Current Taxes
|
0.47M | 0.58M | 1.02M | 0.85M | 0.88M |
|
Current Deferred Revenue
|
0.37M | 0.08M | 0.53M | 0.21M | -0.45M |
|
Total Current Liabilities
|
3.69M | 4.70M | 4.39M | 11.57M | 4.08M |
|
Non-Current Debt
|
2.65M | 2.00M | 0.84M | 0.73M | 0.67M |
|
Convertible Debt
|
| | 0.96M | 7.88M | 2.01M |
|
Operating Leases
|
| -0.18M | -0.18M | 0.33M | -0.26M |
|
Other Non-Current Liabilities
|
| | 0.01M | 0.01M | 0.01M |
|
Total Non-Current Liabilities
|
2.65M | 2.44M | 1.28M | 1.07M | 0.93M |
|
Total Liabilities
|
6.34M | 7.14M | 5.67M | 12.64M | 5.02M |
|
Total Debt
|
3.24M | 2.53M | 1.27M | 0.98M | 0.82M |
|
Common Equity
|
2.73M | 3.50M | 7.02M | | 16.34M |
|
Shareholder's Equity
|
2.73M | 3.50M | 7.02M | 6.94M | 16.34M |
|
Liabilities and Shareholders Equity
|
9.08M | 10.63M | 12.69M | 19.58M | 21.35M |
|
Treasury Shares
|
| | | | 0.00M |
|
Retained Earnings
|
2.72M | 2.05M | 1.61M | -1.47M | -5.75M |
|
Shares Outstanding
|
| 2.00M | 2.15M | | 10.66M |