|
Assets
|
0.00M | 0.00M | 0.70M | 0.02M | 0.10M | 0.72M | 2.21M | 25.72M | 31.76M | 41.82M | 41.56M | 20.90M |
|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.02M | 0.01M | 2.47M | 0.47M | 0.57M | 0.86M | 0.29M |
|
Short-term Investments
|
| | | | | | 1.41M | 6.30M | | | | |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.02M | 1.42M | 8.77M | 0.47M | 0.57M | 0.86M | 0.29M |
|
Receivables - Net
|
| | | | 0.01M | 0.01M | | 1.36M | 1.20M | 1.17M | 0.13M | 0.08M |
|
Receivables - Other
|
| | | | | | -0.01M | | 0.00M | | 0.00M | |
|
Receivables
|
| | | | 0.01M | 0.01M | | 1.36M | 1.20M | 1.17M | 0.14M | 0.08M |
|
Prepaid Assets
|
| | 0.15M | 0.02M | 0.04M | 0.03M | 0.47M | 0.65M | 0.01M | 0.58M | 0.02M | 0.03M |
|
Current Assets
|
0.00M | 0.00M | 0.16M | 0.02M | 0.04M | 0.07M | 0.48M | 4.48M | 2.91M | 2.54M | 1.04M | 0.40M |
|
Property, Plant & Equipment (Net)
|
| | 0.54M | | | | | | | | | |
|
Long-Term Investments
|
| | | | 0.02M | 0.65M | 1.41M | 6.30M | 12.86M | 22.96M | 25.33M | 5.75M |
|
Intangibles
|
| | | | | | 0.14M | 14.80M | 15.54M | 15.88M | 14.73M | 14.70M |
|
Goodwill & Intangibles
|
| | | | | | 0.14M | 14.80M | 15.54M | 15.88M | 14.73M | 14.70M |
|
Long-Term Deferred Tax
|
| | | | | | 0.18M | | 0.72M | 1.66M | 0.13M | 3.67M |
|
Other Non-Current Assets
|
| | 0.01M | | 0.03M | | 0.14M | | | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
| | 0.55M | | 0.06M | 0.65M | 1.74M | 21.23M | 28.85M | 39.28M | 40.51M | 20.50M |
|
Accounts Payables
|
0.10M | 0.11M | 0.29M | 0.29M | 0.28M | 0.28M | 0.28M | 3.84M | 0.54M | 0.58M | 0.79M | 2.94M |
|
Notes Payables
|
0.35M | 0.07M | 0.05M | 0.05M | 0.02M | 0.01M | 1.00M | 1.00M | 1.40M | 1.89M | 1.89M | 1.89M |
|
Payables
|
0.45M | 0.19M | 0.34M | 0.34M | 0.30M | 0.29M | 1.28M | 4.84M | 1.94M | 2.46M | 2.68M | 4.83M |
|
Accumulated Expenses
|
0.02M | 0.02M | 0.33M | 0.43M | 0.14M | 0.13M | 0.15M | 0.31M | 0.23M | 0.29M | 0.31M | 0.27M |
|
Short term Debt
|
0.05M | 0.05M | 0.04M | 0.53M | 0.08M | 0.08M | 0.03M | 1.89M | 1.89M | 1.89M | 1.92M | 2.18M |
|
Current Taxes
|
| | | | | | | | | 0.17M | | |
|
Current Deferred Revenue
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Total Current Liabilities
|
0.69M | 0.29M | 0.76M | 2.61M | 0.58M | 0.58M | 1.53M | 9.15M | 6.03M | 5.16M | 3.12M | 5.50M |
|
Non-Current Debt
|
| 0.33M | 0.53M | | 1.00M | 1.00M | | | | 0.35M | | |
|
Preferred Stock Liabilities
|
| | | | | | | | 0.24M | 0.18M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.43M | 0.98M | 1.66M | 0.13M | |
|
Other Non-Current Liabilities
|
| | | | -0.01M | -0.01M | -0.01M | 2.39M | 0.50M | 0.50M | 0.50M | |
|
Total Non-Current Liabilities
|
| | | | 1.59M | 1.59M | 1.54M | 9.15M | 6.06M | 5.16M | 3.12M | |
|
Total Liabilities
|
0.69M | 0.71M | 2.49M | 2.61M | 1.58M | 1.58M | 1.53M | 11.54M | 6.55M | 5.66M | 3.62M | 6.00M |
|
Total Debt
|
0.05M | 0.38M | 0.58M | 0.53M | 1.08M | 1.08M | 0.03M | 1.89M | 1.89M | 2.24M | 1.92M | 2.18M |
|
Common Equity
|
-0.68M | -0.71M | -1.78M | -2.59M | -1.48M | -0.87M | 0.68M | 14.18M | 25.24M | 36.16M | 37.94M | 14.91M |
|
Shareholder's Equity
|
-0.68M | -0.71M | -1.78M | -2.59M | -1.48M | -0.87M | 0.68M | 14.18M | 25.24M | 36.16M | 37.94M | 14.91M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.00M | 0.70M | 0.02M | 0.10M | 0.72M | 2.21M | 25.72M | 31.76M | 41.82M | 41.56M | 20.90M |
|
Retained Earnings
|
-1.51M | -1.63M | -2.95M | -3.78M | -3.65M | -3.07M | -2.46M | -0.99M | 2.51M | 5.47M | 0.48M | -27.82M |
|
Treasury Shares
|
| | | | | | | | | 0.02M | 0.00M | |