|
Cash & Equivalents
|
0.25M | 0.32M | 0.11M | 0.01M | 0.44M | 0.89M | 0.68M | 0.31M | 0.30M | 1.73M | 0.58M | 0.10M | 0.66M | 0.09M | 5.35M | 2.58M | 0.91M | 1.71M | 0.01M | 0.95M | 0.24M | 0.44M | 0.30M | 1.01M | 0.31M | 0.26M | 2.22M | 2.53M | 0.29M | 0.94M | 0.12M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.27M | 0.24M | 0.14M | 0.14M | 0.14M | 0.10M | 0.03M |
|
Cash & Current Investments
|
0.25M | 0.32M | 0.11M | 0.01M | 0.44M | 0.89M | 0.68M | 0.31M | 0.30M | 1.73M | 0.58M | 0.10M | 0.66M | 0.09M | 5.35M | 2.58M | 0.91M | 1.71M | 0.01M | 0.95M | 0.24M | 0.44M | 0.30M | 1.39M | 0.58M | 0.50M | 2.36M | 2.68M | 0.44M | 1.04M | 0.15M |
|
Receivables - Net
|
| | | 0.06M | 0.81M | 1.31M | 0.63M | 0.86M | 0.85M | 0.58M | 0.71M | 0.94M | 1.78M | 2.92M | 5.16M | 0.02M | 4.84M | 4.26M | 4.52M | 1.97M | 1.99M | 1.40M | 0.07M | 0.41M | 0.06M | 0.04M | 0.04M | 0.03M | 1.31M | 0.43M | 1.05M |
|
Receivables - Other
|
| | | | | | 0.02M | | | | 0.01M | | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.00M | 0.00M | 0.01M | 0.04M | 0.05M | 0.01M | 0.01M | | | | | | |
|
Receivables
|
| | | 0.06M | 0.81M | 1.31M | 0.66M | 0.86M | 0.85M | 0.58M | 0.73M | 0.94M | 1.80M | 2.94M | 5.19M | 0.05M | 4.87M | 4.29M | 4.53M | 1.97M | 2.00M | 1.44M | 0.12M | 0.42M | 0.07M | 0.04M | 0.04M | 0.03M | 1.31M | 0.43M | 1.05M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 0.47M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02M | 0.02M | 0.01M | 0.01M | 0.07M | 0.20M | 0.16M | 0.10M | 0.12M | 0.09M | 0.07M | 0.17M | 0.14M | 0.35M | 0.29M | 0.55M | 0.45M | 0.39M | 0.40M | 0.26M | 0.35M | 0.27M | 0.26M | 0.25M | 0.22M | 0.27M | 0.15M | 0.46M | 0.08M | 0.15M | 0.07M |
|
Current Assets
|
0.24M | 0.31M | 0.09M | 0.12M | 1.31M | 2.57M | 1.58M | 1.31M | 1.28M | 2.42M | 1.39M | 1.25M | 2.63M | 3.40M | 10.82M | 8.83M | 6.20M | 6.37M | 4.94M | 4.39M | 2.57M | 2.11M | 2.67M | 2.05M | 0.87M | 0.81M | 2.55M | 3.17M | 1.83M | 1.62M | 1.27M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 770.00 | 481.00 | 192.00 | | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 479.00 | 106.00 |
|
Long-Term Investments
|
| | | 0.03M | 0.03M | 0.17M | 0.09M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 890.00 | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | 3.52M | 3.52M | 3.52M | 3.52M | 6.73M | 3.52M | 4.93M | 9.16M | 6.73M | 7.68M | 7.68M | 7.10M | 7.10M | 7.10M | 7.10M | 7.10M | 7.10M | 7.10M | 7.10M | 7.10M | 2.41M | 2.41M | 2.41M | 2.41M |
|
Intangibles
|
0.62M | 0.62M | 0.62M | 0.10M | 7.87M | 8.44M | 8.52M | 1.91M | 1.96M | | 0.98M | 200.00M | 5.90M | 7.07M | 11.60M | 11.60M | 13.65M | 14.41M | 14.97M | 6.42M | 13.97M | 13.97M | 13.97M | 13.97M | 11.26M | 11.26M | 11.26M | 15.10M | 21.53M | 23.78M | 27.71M |
|
Goodwill & Intangibles
|
0.62M | 0.62M | 0.62M | 0.10M | 7.87M | 8.44M | 8.52M | 5.43M | 5.48M | 3.52M | 4.50M | 206.73M | 9.42M | 4.71M | 20.76M | 18.33M | 21.33M | 22.09M | 22.07M | 13.52M | 21.07M | 21.07M | 21.07M | 21.07M | 18.36M | 18.36M | 18.36M | 17.51M | 23.94M | 26.19M | 30.12M |
|
Long-Term Deferred Tax
|
| | | 852.00 | | | | 0.00M | | | | 0.00M | | | | 0.01M | | | | 0.01M | | | | 0.02M | | | | 0.02M | | | |
|
Non-Current Assets
|
0.68M | 0.69M | 0.71M | 0.10M | 8.28M | 8.81M | 8.87M | 5.17M | 4.99M | 4.81M | 4.66M | 4.46M | 10.13M | 11.15M | 18.53M | 17.46M | 16.42M | 16.26M | 13.81M | 9.74M | 9.43M | 9.10M | 8.77M | 8.44M | 9.25M | 8.96M | 8.70M | 3.79M | 9.94M | 11.63M | 14.81M |
|
Assets
|
0.92M | 1.00M | 0.80M | 0.22M | 9.59M | 11.38M | 10.45M | 6.48M | 6.27M | 7.23M | 6.05M | 5.71M | 12.76M | 14.56M | 29.35M | 26.29M | 22.62M | 22.63M | 18.75M | 14.13M | 12.00M | 11.20M | 11.43M | 10.49M | 10.11M | 9.77M | 11.25M | 6.96M | 11.77M | 13.25M | 16.08M |
|
Accounts Payables
|
0.09M | 0.09M | 0.08M | 0.22M | 0.37M | 1.49M | 0.86M | 0.83M | 1.17M | 0.93M | 0.72M | 0.78M | 0.92M | 1.19M | 0.81M | 1.12M | 1.19M | 1.34M | 1.58M | 1.57M | 1.76M | 1.39M | 1.34M | 1.70M | 1.24M | 1.30M | 1.26M | 1.14M | 2.48M | 1.59M | 2.11M |
|
Notes Payables
|
| | | 0.20M | | | | | | 0.15M | 0.93M | 1.91M | 2.80M | 4.15M | 4.92M | 4.35M | | | | | | | | | | | | | | | |
|
Payables
|
0.09M | 0.09M | 0.08M | 0.42M | 0.37M | 1.49M | 0.86M | 0.83M | 1.17M | 1.08M | 1.65M | 2.69M | 3.72M | 5.35M | 5.73M | 5.47M | 1.19M | 1.34M | 1.58M | 1.57M | 1.76M | 1.39M | 1.34M | 1.70M | 1.24M | 1.30M | 1.26M | 1.14M | 2.48M | 1.59M | 2.11M |
|
Accumulated Expenses
|
| | | 0.25M | 0.23M | 0.29M | 0.26M | 0.13M | 0.45M | 0.41M | 2.24M | 0.62M | 0.89M | 1.19M | 0.32M | 1.55M | 0.88M | 0.90M | 1.33M | 0.91M | 0.87M | 0.88M | 0.84M | 0.77M | 0.78M | 0.79M | 0.78M | 0.77M | 0.77M | 0.77M | 1.04M |
|
Other Accumulated Expenses
|
| | | 0.10M | | | 0.01M | 2.28M | 0.34M | 0.39M | 0.37M | 0.42M | 0.71M | 0.83M | 1.02M | 0.02M | 1.15M | 1.38M | 0.02M | 0.02M | 0.05M | 0.39M | 0.02M | 0.08M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Short term Debt
|
| | | 0.11M | 0.11M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 1.75M | 1.71M | 1.78M | 3.86M | 4.30M | 3.70M | 3.95M | 4.23M | 4.74M | 5.63M | 3.81M | 3.68M | 1.20M | 1.20M | 1.20M | 1.20M | 0.20M |
|
Current Leases
|
| | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.06M | 0.02M | 0.13M | 0.10M | 0.15M | 0.13M | 0.09M | 0.08M | 0.05M | 0.14M | 0.48M | 0.68M | 0.75M | 0.74M | 0.52M | 0.52M | 0.22M | 0.27M | 0.17M | 0.18M | 0.15M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M |
|
Total Current Liabilities
|
0.09M | 0.09M | 0.08M | 1.47M | 1.58M | 4.29M | 3.00M | 5.55M | 5.04M | 12.79M | 9.20M | 16.69M | 25.46M | 21.00M | 7.55M | 7.56M | 6.80M | 8.84M | 9.04M | 7.79M | 8.36M | 8.34M | 9.55M | 9.56M | 7.15M | 7.16M | 4.42M | 4.38M | 6.21M | 6.52M | 5.49M |
|
Non-Current Debt
|
| | | 0.10M | 0.10M | 0.09M | 0.08M | 0.10M | 0.07M | 0.46M | 0.45M | 0.07M | 0.04M | 0.03M | 3.17M | 2.64M | 2.09M | 0.63M | 0.23M | 1.26M | 1.03M | 1.00M | | | | | | | | | |
|
Convertible Debt
|
| | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
1.70M | 2.04M | 2.01M | 2.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| 1.10M | 1.12M | 1.58M | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.17M | 0.19M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.00M | | | 0.54M | | | | | | | | |
|
Operating Leases
|
| | | | 0.20M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.05M | 5.87M | | | | | | 7.41M | | | | 0.60M | | | | 0.50M | 0.44M | 0.44M | 0.43M | 0.49M | 0.50M | 0.50M | 0.49M |
|
Total Non-Current Liabilities
|
| | | | | | | | 5.18M | 7.49M | | | | | | 2.80M | | | | 8.45M | | | | 9.05M | 6.71M | 6.72M | 3.99M | 3.89M | 5.71M | 6.02M | 4.99M |
|
Total Liabilities
|
0.09M | 3.72M | 3.77M | 1.58M | 1.87M | 4.56M | 3.24M | 5.77M | 5.24M | 13.35M | 9.74M | 16.83M | 25.55M | 21.07M | 10.71M | 10.20M | 8.89M | 9.47M | 9.26M | 9.05M | 9.38M | 9.34M | 9.55M | 9.56M | 7.15M | 7.16M | 4.42M | 4.38M | 6.21M | 6.52M | 5.49M |
|
Total Debt
|
| | | 0.21M | 0.21M | 0.14M | 0.11M | 0.13M | 0.10M | 0.49M | 0.48M | 0.10M | 0.07M | 0.06M | 4.92M | 4.35M | 3.87M | 4.49M | 4.53M | 4.96M | 4.97M | 5.23M | 4.74M | 5.63M | 3.81M | 3.68M | 1.20M | 1.20M | 1.20M | 1.20M | 0.20M |
|
Common Equity
|
-3.65M | -2.72M | -2.97M | -3.41M | 7.70M | 6.82M | 7.20M | 0.72M | 21.00M | -6.12M | 3.70M | -11.12M | -12.79M | -6.51M | 18.63M | 16.09M | 13.73M | 13.16M | 9.49M | 5.08M | 2.62M | 1.86M | 1.88M | 0.93M | 80.17M | 2.61M | 6.83M | 2.58M | 5.56M | 6.73M | 10.60M |
|
Shareholder's Equity
|
-3.65M | -2.72M | -2.97M | -3.41M | 7.70M | 6.82M | 7.20M | 0.72M | 21.00M | -6.12M | 3.70M | -11.12M | -12.79M | -6.51M | 18.63M | 16.09M | 13.73M | 13.16M | 9.49M | 5.08M | 2.62M | 1.86M | 1.88M | 0.93M | 80.17M | 2.61M | 6.83M | 2.58M | 5.56M | 6.73M | 10.60M |
|
Liabilities and Shareholders Equity
|
0.92M | 1.00M | 0.80M | 0.22M | 9.59M | 11.38M | 10.45M | 6.48M | 6.27M | 7.23M | 6.05M | 5.71M | 12.76M | 14.56M | 29.35M | 26.29M | 22.62M | 22.63M | 18.75M | 14.13M | 12.00M | 11.20M | 11.43M | 10.49M | 10.11M | 9.77M | 11.25M | 6.96M | 11.77M | 13.25M | 16.08M |
|
Retained Earnings
|
-6.23M | -6.51M | -6.75M | -5.68M | -3.62M | -8.31M | -9.34M | -17.49M | -19.97M | -27.91M | -26.48M | -34.53M | -40.81M | -37.28M | -44.93M | -50.86M | -55.04M | -56.23M | -62.52M | -69.26M | -73.07M | -74.06M | -75.09M | -76.42M | -77.20M | -78.21M | -91.52M | -99.01M | -103.57M | -107.74M | -109.90M |
|
Preferred Shares
|
| | | 78.00 | 78.00 | 78.00 | 78.00 | 74.00 | 74.00 | 74.00 | 74.00 | 74.00 | 125.00 | | | 9.00 | 9.00 | 9.00 | 9.00 | | 9.00 | 9.00 | 9.00 | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | 0.22M | | | | 0.01M | | | 0.15M | 0.01M | | | | | | | | | | | |