|
Cash & Equivalents
|
0.09M | 4.93M | 3.64M | 1.83M | 1.43M | 14.60M | 11.21M | 7.02M | 3.81M | 0.92M | 1.76M | 3.04M | 2.87M | 10.19M |
|
Short-term Investments
|
0.05M | 0.05M | 0.05M | 0.04M | 0.50M | | 0.10M | -0.04M | 0.01M | | 0.01M | 588.00 | 0.01M | 0.01M |
|
Cash & Current Investments
|
0.14M | 4.99M | 3.69M | 1.87M | 1.93M | 14.60M | 11.31M | 6.98M | 3.82M | 0.92M | 1.77M | 3.04M | 2.88M | 10.20M |
|
Receivables
|
| | 0.05M | 0.02M | 0.07M | 0.17M | 0.23M | 0.47M | 0.30M | 2.00M | 4.65M | 0.09M | 3.65M | |
|
Loans - Net
|
| | | | | | | | | | 0.60M | | 62.23M | |
|
Inventory
|
| | | | | | 0.64M | | 0.86M | 0.40M | | | | |
|
Prepaid Assets
|
0.10M | -0.10M | 0.39M | 0.01M | 0.19M | 0.52M | 0.37M | -1.12M | 0.17M | 0.04M | 0.42M | 0.06M | 0.14M | -0.06M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.11M | | 0.11M | 0.11M | | |
|
Current Assets
|
0.33M | 5.22M | 4.35M | 2.40M | 2.25M | 15.04M | 13.85M | 10.95M | 9.04M | 4.29M | 3.02M | 3.61M | 3.02M | 10.40M |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.04M | 0.13M | 0.13M | 0.10M | 0.10M | 0.27M | 0.22M | 0.18M | 0.06M | 0.13M | 0.11M | 0.09M | 0.07M |
|
Long-Term Investments
|
| -0.09M | 0.14M | -0.81M | 0.58M | | -0.39M | | 0.09M | | | | | |
|
Goodwill
|
| | | | | | | | 109.37M | | | | | |
|
Intangibles
|
| | | | | | | | 5.50M | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | 114.87M | | | | | |
|
Long-Term Deferred Tax
|
0.39M | | 0.53M | | 0.65M | | 0.91M | | 1.24M | 0.07M | | | | |
|
Other Non-Current Assets
|
| -0.00M | 0.61M | 0.60M | 0.11M | 0.11M | 0.03M | 0.16M | 1.00M | | 0.14M | 0.14M | 0.14M | 0.14M |
|
Non-Current Assets
|
0.03M | 0.73M | 1.86M | 2.43M | 1.46M | 0.71M | 0.74M | 1.49M | 2.38M | 0.89M | 153.96M | 129.66M | 62.89M | 9.90M |
|
Assets
|
0.19M | | 6.21M | | 3.71M | | 14.59M | | 11.42M | | 156.99M | | 65.91M | |
|
Accounts Payables
|
0.28M | -0.16M | 0.22M | -0.18M | 0.12M | 0.00M | 0.37M | 0.34M | 0.37M | -0.11M | 4.53M | -0.45M | 6.60M | 7.58M |
|
Payables
|
0.28M | -0.16M | 0.22M | -0.18M | 0.12M | 0.00M | 0.37M | 0.34M | 0.37M | -0.11M | 4.53M | -0.45M | 6.60M | 7.58M |
|
Accumulated Expenses
|
0.28M | -0.07M | 0.22M | -0.01M | 0.13M | -0.01M | 0.28M | -0.04M | 0.37M | 0.04M | 0.31M | -0.15M | 0.34M | -0.22M |
|
Other Accumulated Expenses
|
568.00 | | 0.00M | | 758.00 | | 0.08M | | 0.10M | | 0.10M | | 0.02M | |
|
Short term Debt
|
0.24M | -0.17M | 0.01M | 0.01M | 0.00M | 720.00 | -0.01M | | 0.02M | 0.04M | 0.24M | | | |
|
Current Leases
|
| 0.04M | 0.34M | 0.38M | 0.43M | 0.42M | 0.36M | 0.30M | 0.41M | 0.03M | 0.37M | 0.33M | 0.38M | 0.21M |
|
Current Taxes
|
| | | | | | | | 0.15M | 0.04M | | | 0.02M | |
|
Current Deferred Revenue
|
0.08M | -0.03M | 0.06M | -0.04M | | | 0.12M | -0.12M | 0.01M | 93.00 | | | | |
|
Total Current Liabilities
|
0.81M | 0.27M | 0.81M | 0.60M | 0.66M | 0.64M | 1.13M | 1.24M | 1.17M | 2.34M | 5.45M | 7.67M | 7.32M | 7.90M |
|
Non-Current Debt
|
| | | 0.04M | 0.04M | | | | 9.96M | | 0.24M | | | |
|
Convertible Debt
|
| | | | | | | | | | 32.28M | 30.77M | 31.94M | 32.22M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 0.02M | | | | | |
|
Operating Leases
|
| | 0.65M | 0.47M | 0.32M | 0.12M | 0.11M | 0.79M | 0.65M | 0.01M | 0.27M | 0.11M | 0.04M | |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.21M | | 0.08M | 0.02M | 0.08M | |
|
Total Non-Current Liabilities
|
| | 0.65M | 0.51M | 0.36M | 0.12M | 0.11M | 0.79M | 0.86M | 0.01M | 32.63M | 30.90M | 31.98M | 32.22M |
|
Total Liabilities
|
0.81M | 0.27M | 1.45M | 1.11M | 1.01M | 0.76M | 1.24M | 2.02M | 2.03M | | 38.08M | 38.57M | 39.30M | 40.12M |
|
Total Debt
|
0.24M | -0.17M | 0.01M | 0.05M | 0.04M | 720.00 | -0.01M | | 9.98M | 0.04M | 0.48M | | | |
|
Common Equity
|
-0.44M | | 4.75M | 3.72M | 2.70M | 14.99M | 13.35M | 10.41M | 9.38M | 2.83M | 118.91M | 94.70M | 26.60M | -19.82M |
|
Shareholder's Equity
|
-0.44M | 5.68M | 4.75M | | 2.70M | | 13.35M | 29.88M | 9.38M | 8.65M | 118.91M | 94.70M | 26.60M | 114.35M |
|
Liabilities and Shareholders Equity
|
0.19M | | 6.21M | | 3.71M | | 14.59M | | 11.42M | | 156.99M | | 65.91M | |
|
Treasury Shares
|
36.00M | | 36.00M | | | | | | | | | | | |
|
Retained Earnings
|
-4.13M | -5.46M | -6.38M | -7.39M | -9.56M | -11.92M | -16.61M | -19.49M | -22.25M | -5.11M | 23.25M | | -67.92M | -114.35M |
|
Preferred Shares
|
| | | | | | | | | | 1.43M | 3.98M | | |
|
Shares Outstanding
|
54.00M | | 5.61M | | 2.08M | | | | | | 24.89M | | 25.19M | |