|
Cash & Equivalents
|
38.62M | 19.71M | 13.31M | 8.47M | 30.59M | 0.44M |
|
Short-term Investments
|
| 0.19M | 3.28M | 13.90M | | |
|
Cash & Current Investments
|
38.62M | 19.90M | 16.59M | 22.37M | 30.59M | 0.44M |
|
Receivables - Net
|
| 0.12M | 0.05M | 0.11M | 0.11M | |
|
Receivables - Other
|
| 0.15M | 0.21M | 0.20M | 0.49M | 0.05M |
|
Receivables
|
| 0.27M | 0.27M | 0.31M | 0.60M | |
|
Prepaid Assets
|
| 0.61M | 0.51M | 0.82M | 0.53M | 0.03M |
|
Current Assets
|
| 21.17M | 17.39M | 24.04M | 31.84M | 0.49M |
|
Property, Plant & Equipment (Net)
|
| 2.63M | 2.05M | 1.38M | 5.30M | 0.04M |
|
Goodwill
|
| 1.88M | 1.90M | 1.98M | 2.14M | |
|
Intangibles
|
| 3.00M | 2.01M | 1.82M | 1.84M | 0.05M |
|
Goodwill & Intangibles
|
| 4.87M | 3.91M | 3.81M | 3.98M | 0.05M |
|
Other Non-Current Assets
|
| 1.93M | 1.86M | 0.95M | 0.41M | 0.74M |
|
Non-Current Assets
|
| 9.43M | 7.82M | 6.13M | 9.72M | 0.04M |
|
Assets
|
| 30.60M | 25.21M | 30.17M | 41.56M | 0.53M |
|
Accounts Payables
|
| 1.10M | 1.07M | 1.00M | 1.15M | 0.03M |
|
Payables
|
| 1.10M | 1.07M | 1.00M | 1.15M | 0.03M |
|
Accumulated Expenses
|
| 2.83M | 2.97M | 2.71M | 4.07M | 0.15M |
|
Other Accumulated Expenses
|
| | | 0.23M | 0.22M | 1.02M |
|
Short term Debt
|
| 0.18M | 0.19M | 0.21M | 3.66M | 0.01M |
|
Current Leases
|
| 0.07M | 0.02M | 0.01M | 0.02M | 0.02M |
|
Current Deferred Revenue
|
| 0.05M | 0.04M | 0.07M | 0.07M | 0.13M |
|
Total Current Liabilities
|
| 5.53M | 5.65M | 5.10M | 9.13M | 0.17M |
|
Capital Leases
|
| 0.02M | | 0.01M | 0.03M | 0.02M |
|
Non-Current Debt
|
| 0.52M | 0.33M | 0.12M | 9.24M | 8.92M |
|
Convertible Debt
|
| | | | | 0.42M |
|
Non-Current Deffered Revenue
|
| 0.11M | 1.30M | 1.39M | 1.79M | 1.62M |
|
Non-Current Deferred Tax Liability
|
| | | | 0.12M | |
|
Other Non-Current Liabilities
|
| | | 0.22M | 18.58M | 0.37M |
|
Total Non-Current Liabilities
|
| | | 15.97M | 8.03M | 0.05M |
|
Total Liabilities
|
| 15.12M | 14.48M | 16.19M | 26.60M | 0.42M |
|
Total Debt
|
| 0.70M | 0.52M | 0.33M | 12.91M | 8.93M |
|
Common Equity
|
30.50M | 15.48M | 10.73M | 13.98M | 14.95M | -0.06M |
|
Shareholder's Equity
|
30.50M | 15.48M | 10.73M | 13.98M | 14.95M | -0.06M |
|
Liabilities and Shareholders Equity
|
| 30.60M | 25.21M | 30.17M | 41.56M | 0.53M |
|
Retained Earnings
|
| -311.27M | -332.60M | -361.09M | -387.53M | -3.37M |
|
Preferred Shares
|
| | | | | 0.09M |
|
Treasury Shares
|
| | 0.36M | 1.53M | 3.33M | 0.69M |