|
Cash & Equivalents
|
0.47M | 0.23M | 14.61M | 14.17M | 0.54M | 0.41M | 7.35M | 4.79M | 10.16M | 6.88M | 3.70M | 5.20M | 14.10M | 10.52M | 10.50M |
|
Short-term Investments
|
| | 0.17M | 4.63M | 4.67M | | | | | | | | | | |
|
Cash & Current Investments
|
0.47M | 0.23M | 14.78M | 18.80M | 5.21M | 0.41M | 7.35M | 4.79M | 10.16M | 6.88M | 3.70M | 5.20M | 14.10M | 10.52M | 10.50M |
|
Receivables - Net
|
| | | 2.29M | | | 1.31M | 2.35M | 1.83M | 2.29M | 2.83M | 2.50M | 2.10M | 1.47M | 0.99M |
|
Receivables - Other
|
| | | 0.62M | | | 100.00 | | | | | | | | 0.15M |
|
Receivables
|
| | | 2.91M | | | 1.31M | 2.35M | 1.83M | 2.29M | 2.83M | 2.50M | 2.10M | 1.47M | 1.14M |
|
Inventory
|
| | | | | | 0.22M | 0.23M | 0.23M | 0.27M | 0.44M | 0.42M | 0.44M | 0.46M | 0.45M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.28M | | | | | | | |
|
Prepaid Assets
|
0.24M | 0.20M | 0.11M | 0.33M | 0.20M | 0.17M | 1.75M | 1.45M | 1.58M | 1.25M | 1.51M | 1.29M | 1.29M | 0.93M | 0.82M |
|
Current Assets
|
0.71M | 0.43M | 0.63M | 17.69M | 0.75M | 0.58M | 11.36M | 9.90M | 14.88M | 11.66M | 9.50M | 10.12M | 18.73M | 14.00M | 13.46M |
|
Property, Plant & Equipment (Net)
|
| | | 0.02M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.16M | 0.32M | 0.29M |
|
Long-Term Investments
|
253.03M | 253.45M | 254.23M | 4.63M | 4.67M | 4.73M | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 1.61M | | | | 4.50M | | | | | | | |
|
Non-Current Assets
|
253.03M | 253.45M | 254.23M | 1.03M | 4.67M | 4.73M | 0.97M | 0.79M | 0.60M | 2.24M | 2.11M | 1.97M | 1.99M | 2.01M | 1.84M |
|
Assets
|
253.74M | 253.88M | 254.86M | 18.72M | 5.41M | 5.30M | 12.33M | 10.69M | 15.48M | 13.90M | 11.60M | 12.10M | 20.72M | 16.01M | 15.30M |
|
Accounts Payables
|
| | | 2.76M | | | 3.27M | 2.68M | 3.31M | 2.40M | 2.80M | 4.04M | 3.11M | 1.99M | 2.54M |
|
Notes Payables
|
| | | 0.17M | | | 0.63M | 0.44M | 0.22M | | 0.60M | 0.42M | 0.24M | 0.06M | 1.21M |
|
Payables
|
| | | 2.93M | | | 3.91M | 3.12M | 3.52M | 2.40M | 3.39M | 4.46M | 3.36M | 2.05M | 3.75M |
|
Accumulated Expenses
|
3.00M | 2.98M | 3.08M | 2.63M | 3.69M | 5.00M | 3.98M | 4.30M | 3.82M | 2.73M | 3.25M | 3.21M | 3.71M | 2.55M | 2.48M |
|
Other Accumulated Expenses
|
| | | | | | 1.00M | 0.50M | | | | | | | |
|
Short term Debt
|
0.02M | 0.02M | 0.02M | 0.13M | | | 1.15M | | | | | 6.45M | 5.11M | 10.55M | 8.59M |
|
Current Leases
|
| | | 0.68M | | | 0.81M | 0.85M | 0.66M | 0.22M | 0.21M | 0.20M | 0.47M | 0.61M | 0.71M |
|
Current Taxes
|
| 0.03M | 0.25M | 0.11M | 0.26M | 0.27M | | 0.11M | 0.04M | 0.09M | 0.21M | 0.19M | 0.26M | 0.14M | 0.14M |
|
Current Deferred Revenue
|
| | | | | | 0.80M | 2.31M | 2.18M | 1.31M | 0.73M | 0.96M | 0.66M | 0.42M | 0.24M |
|
Total Current Liabilities
|
3.03M | 3.02M | 3.34M | 6.37M | 3.97M | 5.28M | 10.65M | 12.40M | 17.51M | 16.13M | 13.07M | 17.64M | 13.31M | 16.19M | 15.77M |
|
Non-Current Debt
|
| | | | | | | | | | 1.00M | | 7.51M | 7.63M | 6.58M |
|
Non-Current Deffered Revenue
|
8.86M | 8.86M | 8.86M | 8.86M | 8.86M | 8.86M | | | | | | | | | |
|
Preferred Stock Liabilities
|
253.00M | 253.10M | 253.95M | 4.79M | 4.81M | 4.85M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.22M | | | | 0.16M | | | | | | | |
|
Operating Leases
|
| | | 0.35M | | | 1.04M | 0.85M | | 2.26M | 2.08M | 1.70M | 1.52M | 1.34M | 1.16M |
|
Other Non-Current Liabilities
|
2.63M | 1.31M | 0.79M | 0.13M | 1.18M | 0.79M | | 1.82M | 1.80M | 1.45M | 1.10M | 6.45M | | | |
|
Total Non-Current Liabilities
|
11.88M | 11.88M | 12.20M | 6.59M | 12.82M | 14.14M | | 10.58M | 15.71M | 16.71M | 14.84M | 12.89M | | | |
|
Total Liabilities
|
14.51M | 13.19M | 12.99M | 6.72M | 14.00M | 14.93M | 10.88M | 12.40M | 17.51M | 18.16M | 15.94M | 19.35M | 22.35M | 25.16M | 23.50M |
|
Total Debt
|
0.02M | 0.02M | 0.02M | 0.13M | | | 1.15M | | | | 1.00M | 6.45M | 12.62M | 18.19M | 15.17M |
|
Common Equity
|
-13.77M | -12.41M | 13.45M | 12.00M | -13.40M | -14.48M | 1.46M | -2.15M | -2.47M | -4.71M | -4.78M | -7.25M | -1.63M | -9.15M | -8.20M |
|
Shareholder's Equity
|
-13.77M | -12.41M | 13.45M | 12.00M | -13.40M | -14.48M | 1.46M | -2.15M | -2.47M | -4.71M | -4.78M | -7.25M | -1.63M | -9.15M | -8.20M |
|
Liabilities and Shareholders Equity
|
253.74M | 253.88M | 254.86M | 18.72M | 5.41M | 5.30M | 12.33M | 10.69M | 15.48M | 13.90M | 11.60M | 12.10M | 20.72M | 16.01M | 15.30M |
|
Retained Earnings
|
-13.77M | -12.41M | -12.07M | -11.93M | -13.41M | -14.48M | -29.24M | -32.79M | -36.00M | -38.90M | -40.40M | -48.23M | -45.33M | -53.30M | -56.90M |
|
Treasury Shares
|
| | | 0.03M | | | | 0.06M | 0.51M | 0.47M | 0.47M | 0.17M | | 0.06M | 0.06M |