|
Cash & Equivalents
|
0.00M | 0.04M | 0.03M | 0.02M | 0.62M | | | 0.48M | 0.11M | 0.02M | 0.10M | 0.04M | 0.19M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | 0.02M | 0.07M | 0.12M |
|
Cash & Current Investments
|
0.00M | 0.04M | 0.03M | 0.02M | 0.62M | | | 0.48M | 0.11M | 0.02M | 0.10M | 0.04M | 0.19M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | 0.02M | 0.07M | 0.12M |
|
Receivables - Net
|
0.01M | | | | 0.24M | 0.30M | 0.29M | | 0.47M | 0.49M | 0.48M | 0.28M | 0.37M | 0.68M | 1.90M | 2.78M | 2.80M | 3.00M | 2.56M | 1.70M | 1.45M |
|
Receivables - Other
|
0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.03M | | | | 0.24M | 0.30M | 0.29M | | 0.47M | 0.49M | 0.48M | 0.28M | 0.37M | 0.68M | 1.90M | 2.78M | 2.80M | 3.00M | 2.56M | 1.70M | 1.45M |
|
Inventory
|
| | 0.00M | 0.01M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | 0.12M | 0.11M | 0.28M | 0.33M | 0.36M | 0.42M | 0.44M | 0.42M | 0.41M | 0.36M | 0.27M | 0.27M |
|
Current Assets
|
| | | | | | | 0.48M | 0.57M | 0.64M | 0.68M | 0.53M | 0.89M | 1.07M | 2.34M | 3.23M | 3.22M | 3.42M | 2.94M | 2.00M | 1.84M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 22.37M | | | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M |
|
Long-Term Investments
|
| | | | | | | 11.93M | 9.93M | 9.95M | 9.96M | 0.34M | 0.34M | 0.65M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 1.47M | 1.58M |
|
Intangibles
|
| | | | | | | 1.25M | 13.44M | 12.73M | 15.37M | 49.06M | 49.27M | 45.14M | 49.49M | 49.49M | 49.91M | 49.87M | 49.48M | 49.05M | 48.76M |
|
Goodwill & Intangibles
|
| | | | | | | 1.25M | 13.44M | 12.73M | 15.37M | 49.06M | 49.27M | 45.14M | 49.49M | 49.49M | 49.91M | 49.87M | 49.48M | 49.05M | 48.76M |
|
Non-Current Assets
|
| | | | | | | 19.96M | 22.37M | 22.68M | 22.52M | 46.14M | 45.85M | 45.79M | 45.37M | 44.84M | 44.73M | 44.17M | 43.27M | 43.16M | 42.68M |
|
Assets
|
0.00M | 0.04M | 0.04M | 0.03M | | | | 20.45M | 22.94M | 23.32M | 23.20M | 46.67M | 46.74M | 46.86M | 47.71M | 48.06M | 47.95M | 47.59M | 46.22M | 45.16M | 44.52M |
|
Accounts Payables
|
0.00M | 0.00M | 0.00M | 375.00 | | | | 0.26M | 0.31M | 0.14M | 0.30M | 0.36M | 0.66M | 0.32M | 0.39M | 0.36M | 0.34M | 0.46M | 0.31M | 0.21M | 0.12M |
|
Notes Payables
|
| | | | | | | | | 0.06M | | | | 0.09M | | | | | | | |
|
Payables
|
0.00M | 0.00M | 0.00M | 375.00 | | | | 0.26M | 0.31M | 0.20M | 0.30M | 0.36M | 0.66M | 0.41M | 0.39M | 0.36M | 0.34M | 0.46M | 0.31M | 0.21M | 0.12M |
|
Accumulated Expenses
|
| | | | | | | | | 0.06M | 100.00 | 0.03M | 0.05M | 0.09M | 0.12M | 0.25M | 0.26M | | 0.20M | 0.13M | |
|
Other Accumulated Expenses
|
| | | | | | | | 0.18M | 0.06M | 100.00 | 0.03M | 0.05M | 0.09M | 0.12M | 0.25M | 0.26M | 0.23M | 0.20M | 0.13M | 0.09M |
|
Total Current Liabilities
|
| | | | | | | 0.26M | 0.50M | 0.20M | 0.30M | 0.39M | 0.71M | 0.41M | 0.51M | 0.61M | 0.60M | 0.68M | 0.50M | 0.34M | 0.21M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.03M | | | |
|
Minority Interest
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 3.05M | 3.07M | 3.29M | 3.34M | 3.43M | 3.50M | 3.50M | 3.50M | 3.50M | 3.37M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | 3.05M | 0.30M | 0.39M | 0.71M | 0.41M | 0.51M | 0.61M | 0.60M | 3.50M | 0.50M | 3.07M | 2.59M |
|
Total Liabilities
|
0.02M | 0.02M | 0.02M | 0.02M | | | | 0.26M | 0.50M | 3.25M | 3.37M | 3.68M | 4.05M | 3.84M | 4.01M | 4.10M | 4.09M | 4.18M | 3.87M | 3.41M | 2.80M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | 0.03M | | | |
|
Common Equity
|
-0.02M | 0.02M | 0.01M | 0.00M | | | | 20.19M | 22.44M | 20.07M | 19.83M | 42.99M | 42.68M | 43.02M | 43.69M | 43.69M | 43.86M | 43.41M | 42.34M | 42.34M | 41.72M |
|
Shareholder's Equity
|
-0.02M | 0.02M | 0.01M | 0.00M | | | | 20.19M | 22.44M | 20.07M | 19.83M | 42.99M | 42.68M | 43.02M | 43.69M | 43.69M | 43.86M | 43.41M | 42.34M | 42.34M | 41.72M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.04M | 0.04M | 0.03M | | | | 20.45M | 22.94M | 23.32M | 23.20M | 46.67M | 46.74M | 46.86M | 47.71M | 48.06M | 47.95M | 47.59M | 46.22M | 45.16M | 44.52M |
|
Retained Earnings
|
-0.02M | -0.02M | -0.03M | -0.04M | | | | -11.96M | -12.73M | -12.45M | -14.95M | -17.42M | -18.64M | -19.02M | -18.50M | -18.27M | -18.65M | -19.70M | -20.38M | -20.38M | -21.14M |
|
Preferred Shares
|
| | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M |