|
Cash & Equivalents
|
1.54M | 0.87M | 0.88M | 3.90M | 2.83M | 1.64M |
|
Short-term Investments
|
| 1.54M | | 4.20M | 0.30M | 2.82M |
|
Cash & Current Investments
|
1.54M | 2.41M | 0.88M | 8.10M | 3.13M | 4.46M |
|
Receivables - Net
|
0.21M | -0.17M | 0.52M | 0.18M | 0.27M | 0.05M |
|
Receivables - Other
|
| | | 0.05M | | |
|
Receivables
|
0.21M | -0.17M | 0.52M | 0.23M | 0.27M | 0.05M |
|
Prepaid Assets
|
0.04M | 0.02M | 0.05M | -2.32M | 1.36M | 0.67M |
|
Current Assets
|
1.98M | | 1.29M | 6.09M | 4.38M | 3.16M |
|
Property, Plant & Equipment (Net)
|
0.02M | -0.01M | 0.00M | -0.00M | 0.05M | 0.04M |
|
Long-Term Investments
|
0.25M | | 0.04M | 0.04M | 0.04M | 0.04M |
|
Intangibles
|
1.73M | | 1.96M | 2.12M | 2.42M | 2.25M |
|
Goodwill & Intangibles
|
1.73M | | 1.96M | 2.12M | 2.42M | 2.25M |
|
Other Non-Current Assets
|
0.40M | | 0.64M | 0.72M | 0.46M | 0.03M |
|
Non-Current Assets
|
2.43M | | 3.04M | 3.18M | 3.13M | 2.43M |
|
Assets
|
4.42M | | 4.33M | 9.28M | 7.51M | 5.57M |
|
Accounts Payables
|
0.24M | -0.20M | 0.23M | -0.18M | 0.32M | 0.16M |
|
Notes Payables
|
0.47M | | 0.49M | | 0.52M | |
|
Payables
|
0.71M | -0.20M | 0.72M | -0.18M | 0.84M | 0.16M |
|
Accumulated Expenses
|
0.14M | | 0.17M | | 0.27M | |
|
Other Accumulated Expenses
|
0.04M | | 0.04M | 0.04M | 0.02M | |
|
Short term Debt
|
0.47M | | 0.49M | 0.50M | 0.52M | 0.48M |
|
Current Leases
|
0.21M | | 0.18M | 0.18M | 0.19M | 0.11M |
|
Current Taxes
|
0.03M | 0.02M | 0.03M | -0.02M | 0.01M | 0.01M |
|
Current Deferred Revenue
|
0.54M | 0.13M | 0.59M | 0.62M | 1.13M | 1.57M |
|
Total Current Liabilities
|
1.52M | | 1.56M | 2.00M | 2.19M | 2.32M |
|
Non-Current Debt
|
1.27M | | 0.78M | 0.52M | 0.26M | 0.04M |
|
Non-Current Deffered Revenue
|
| | | | 0.01M | 0.01M |
|
Non-Current Deferred Tax Liability
|
0.28M | | 0.29M | 0.18M | 0.40M | 0.36M |
|
Operating Leases
|
0.02M | | 0.20M | 0.11M | 0.20M | |
|
Total Non-Current Liabilities
|
| | 1.27M | 0.81M | 0.69M | 0.42M |
|
Total Liabilities
|
3.08M | | 2.83M | 2.81M | 2.88M | 2.74M |
|
Total Debt
|
1.74M | | 1.27M | 1.03M | 0.78M | 0.52M |
|
Common Equity
|
1.33M | 1.29M | 1.50M | 6.47M | 4.62M | 5.95M |
|
Shareholder's Equity
|
1.33M | | 1.50M | | 4.62M | |
|
Liabilities and Shareholders Equity
|
4.42M | | 4.33M | 9.28M | 7.51M | 5.57M |
|
Retained Earnings
|
1.08M | | 1.25M | 0.54M | -1.35M | -3.09M |