|
Cash & Equivalents
|
1.30M | 0.12M | 0.29M | 0.29M | 0.35M | 2.44M | 2.68M | 3.32M | 3.96M | 3.58M | 4.92M | 7.06M | 6.44M |
|
Short-term Investments
|
| 1.41M | 1.44M | 1.54M | 1.55M | 1.48M | 1.60M | 1.77M | 2.15M | 1.75M | 2.07M | 1.97M | 2.40M |
|
Cash & Current Investments
|
1.30M | 1.53M | 1.73M | 1.83M | 1.90M | 3.93M | 4.29M | 5.09M | 6.11M | 5.33M | 6.99M | 9.03M | 8.83M |
|
Receivables - Net
|
| 0.42M | | | 0.27M | 0.83M | 0.83M | 0.90M | 0.98M | 0.93M | 1.18M | 1.21M | 0.80M |
|
Receivables - Other
|
| 0.04M | | | | | | | | | | | |
|
Receivables
|
| 0.47M | | | 0.27M | 0.83M | 0.83M | 0.90M | 0.98M | 0.93M | 1.18M | 1.21M | 0.80M |
|
Prepaid Assets
|
| 0.04M | | | | | | | 0.00M | 0.00M | 0.03M | 0.07M | 0.03M |
|
Current Assets
|
| 2.04M | | | 2.22M | 3.27M | 3.51M | 4.22M | 4.78M | 4.13M | 6.13M | 8.34M | 7.22M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Goodwill
|
| | | | | 5.70M | 6.57M | 7.51M | 8.10M | 8.01M | 8.01M | 8.01M | 8.01M |
|
Intangibles
|
| | | | | 4.71M | 5.44M | 6.36M | 6.47M | 6.92M | 6.92M | 6.92M | 6.92M |
|
Goodwill & Intangibles
|
| | | | | 10.41M | 12.00M | 13.87M | 14.57M | 14.93M | 14.93M | 14.93M | 14.93M |
|
Long-Term Deferred Tax
|
| 0.69M | | | | 1.58M | | | | | | | |
|
Other Non-Current Assets
|
| 1.76M | | | 3.53M | 0.02M | 0.02M | 0.03M | 0.03M | 0.39M | 0.04M | 0.04M | 0.05M |
|
Non-Current Assets
|
| 1.84M | | | 3.55M | 11.06M | 12.76M | 14.51M | 14.91M | 15.28M | 14.91M | 14.56M | 14.47M |
|
Assets
|
| 3.88M | | | 5.77M | 14.33M | 16.27M | 18.73M | 19.69M | 19.41M | 21.04M | 22.91M | 21.69M |
|
Accounts Payables
|
| 1.52M | | | 1.22M | 1.15M | 1.60M | 1.84M | 2.09M | 2.38M | 1.77M | 2.45M | 2.01M |
|
Notes Payables
|
| 0.25M | | | 0.61M | 0.62M | 0.66M | 1.80M | 2.10M | 3.66M | 16.88M | 8.85M | 9.47M |
|
Payables
|
| 1.77M | | | 1.83M | 1.77M | 2.26M | 3.64M | 4.19M | 6.04M | 18.65M | 11.30M | 11.48M |
|
Accumulated Expenses
|
| 0.52M | | | 0.61M | 0.23M | 0.23M | 0.37M | 0.73M | 0.74M | 0.56M | 0.65M | 0.78M |
|
Short term Debt
|
| 1.02M | 0.67M | 0.59M | 0.32M | | 0.12M | 0.32M | 0.08M | 1.61M | 81.36M | 0.00M | |
|
Current Leases
|
| | | | | 0.34M | 0.41M | 0.46M | 0.53M | 0.47M | 0.46M | 0.41M | 0.51M |
|
Current Deferred Revenue
|
| | | | | | 0.16M | 0.12M | 0.07M | 0.01M | 0.20M | 0.13M | 0.07M |
|
Total Current Liabilities
|
| 4.64M | | | 3.08M | 2.10M | 3.44M | 5.58M | 6.25M | 10.29M | 100.10M | 3.93M | 5.98M |
|
Non-Current Debt
|
| 0.36M | | | 0.35M | 0.62M | 0.65M | 0.65M | 0.64M | 1.48M | 1.44M | 8.70M | 9.32M |
|
Minority Interest
|
| | | | | 3.86M | 4.41M | 5.37M | 5.43M | 4.11M | 4.12M | 4.17M | 4.16M |
|
Operating Leases
|
| | | | | 0.36M | 0.59M | 0.67M | 0.58M | 0.55M | 0.81M | 0.71M | 0.63M |
|
Other Non-Current Liabilities
|
| 1.02M | 0.67M | | 0.32M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M |
|
Total Non-Current Liabilities
|
| 2.11M | -0.67M | | 1.96M | 2.47M | 2.85M | 3.09M | 3.05M | 2.44M | 4.32M | 11.38M | 10.00M |
|
Total Liabilities
|
| 6.76M | | | 5.05M | 4.56M | 6.29M | 8.66M | 9.30M | 12.73M | 104.42M | 15.31M | 15.98M |
|
Total Debt
|
| 1.38M | 0.67M | 0.59M | 0.68M | 0.62M | 0.77M | 0.96M | 0.72M | 3.08M | 82.80M | 8.70M | 9.32M |
|
Common Equity
|
-2.83M | -2.88M | -1.28M | -1.04M | 0.72M | 9.77M | 9.98M | 10.06M | 10.39M | 6.68M | -87.50M | 7.60M | 5.71M |
|
Shareholder's Equity
|
-2.83M | -2.88M | -1.28M | -1.04M | 0.72M | 9.77M | 9.98M | 10.06M | 10.39M | 6.68M | -87.50M | 7.60M | 5.71M |
|
Liabilities and Shareholders Equity
|
| 3.88M | | | 5.77M | 14.33M | 16.27M | 18.73M | 19.69M | 19.41M | 21.04M | 22.91M | 21.69M |
|
Retained Earnings
|
| -4.29M | | | -6.03M | -12.11M | -16.71M | -19.03M | -21.48M | -26.56M | -122.27M | -43.85M | -49.39M |
|
Preferred Shares
|
| | | | | | | | | | | 8.26M | 8.26M |
|
Treasury Shares
|
| 0.09M | | | 0.06M | | | | | | | | |