|
Cash & Equivalents
|
0.28M | 0.15M | 0.04M | 2.02M | 0.28M | 4.46M | 0.14M | 0.02M | 0.20M | 0.31M | 0.01M | 0.00M | 6.90M | 4.46M | 1.52M |
|
Cash & Current Investments
|
0.28M | 0.15M | 0.04M | 2.02M | 0.28M | 4.46M | 0.14M | 0.02M | 0.20M | 0.31M | 0.01M | 0.00M | 6.90M | 4.46M | 1.52M |
|
Receivables - Other
|
| | | 0.93M | | | | 2.04M | 1.66M | 0.35M | 0.54M | 0.65M | 0.04M | 0.05M | |
|
Prepaid Assets
|
| 0.15M | 0.10M | 0.02M | 738.00 | 738.00 | | 0.03M | 0.03M | 0.05M | 0.14M | 0.28M | 0.11M | 0.07M | 0.55M |
|
Current Assets
|
47.67M | 41.81M | 41.69M | 3.69M | 6.11M | 4.46M | 4.60M | 2.93M | 1.96M | 0.81M | 0.71M | 0.97M | 9.09M | 8.46M | 6.96M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | 0.01M | 0.01M |
|
Long-Term Investments
|
47.39M | 41.50M | 41.55M | 6.60M | 1.23M | 0.46M | 1.57M | 0.39M | 0.39M | 0.39M | 0.39M | | | | |
|
Intangibles
|
| | | 11.24M | | | | 11.28M | 0.03M | 0.03M | 0.02M | 11.28M | | | |
|
Goodwill & Intangibles
|
| | | 11.24M | | | | 11.28M | 0.03M | 0.03M | 0.02M | 11.28M | | | |
|
Other Non-Current Assets
|
| | | | | | 0.03M | 0.02M | | | | 0.38M | 1.09M | 2.13M | 2.26M |
|
Non-Current Assets
|
| | | 14.68M | -2.76M | | | 0.42M | 0.42M | 0.42M | 0.41M | 0.02M | 0.01M | 0.14M | 0.19M |
|
Assets
|
47.67M | 41.81M | 41.69M | 18.36M | 3.35M | 4.46M | 4.60M | 3.35M | 2.38M | 1.23M | 1.12M | 0.98M | 9.11M | 8.60M | 7.15M |
|
Accounts Payables
|
0.31M | 0.23M | 0.11M | 0.24M | 0.32M | 0.29M | 0.47M | 0.73M | 0.30M | 0.31M | 0.34M | 1.99M | 1.17M | 0.92M | 0.73M |
|
Notes Payables
|
1.62M | 2.26M | 2.26M | 2.61M | 2.68M | 2.77M | 2.86M | 2.96M | | | 0.04M | 0.63M | 0.71M | 0.83M | 0.52M |
|
Payables
|
1.93M | 2.49M | 2.37M | 2.85M | 3.00M | 3.05M | 3.34M | 3.69M | 0.30M | 0.31M | 0.39M | 2.62M | 1.87M | 1.75M | 1.25M |
|
Accumulated Expenses
|
| | | | | | | 0.40M | 563.00 | | | 0.64M | 0.04M | | |
|
Other Accumulated Expenses
|
| | | 4.51M | 0.97M | | 1.17M | 6.81M | 8.18M | 7.98M | 7.94M | 0.58M | 0.04M | 0.05M | 0.13M |
|
Short term Debt
|
500.00 | 0.57M | 0.67M | 0.87M | 0.97M | | | | 0.05M | 0.73M | 0.68M | 2.35M | 0.85M | 0.28M | 1.57M |
|
Current Leases
|
| | | | | | | | | | | | | 0.05M | 0.08M |
|
Current Deferred Revenue
|
| | | 0.20M | | | | 0.15M | 0.16M | 0.16M | | 0.17M | | | |
|
Total Current Liabilities
|
1.93M | 3.06M | 3.04M | 7.47M | 3.97M | 4.10M | 4.50M | 9.12M | 11.62M | 11.79M | 12.13M | 7.07M | 171.45M | 64.71M | 60.42M |
|
Non-Current Debt
|
| | | | | | | 0.42M | 0.70M | 0.94M | 1.19M | 3.31M | 0.95M | 1.35M | 1.35M |
|
Convertible Debt
|
| | | | | | | 0.00M | | | 0.38M | 1.01M | 1.01M | 1.01M | 0.52M |
|
Preferred Stock Liabilities
|
47.39M | 39.48M | 41.55M | 31.17M | 6.06M | 4.44M | 4.53M | 4.61M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 3.16M | 4.44M | 4.90M |
|
Operating Leases
|
| | | | | | | | | | | | | 0.07M | 0.09M |
|
Other Non-Current Liabilities
|
0.18M | 0.18M | 0.12M | 0.23M | 0.01M | 0.01M | 0.01M | 2.72M | | | | 1.92M | | | |
|
Total Non-Current Liabilities
|
1.93M | 3.06M | 3.04M | 7.25M | 3.97M | 4.10M | 4.50M | 0.42M | 0.71M | 0.96M | 1.22M | 1.01M | 1.01M | 1.11M | 0.11M |
|
Total Liabilities
|
2.12M | 3.24M | 3.16M | 7.47M | 3.98M | 4.11M | 4.51M | 9.55M | 12.33M | 12.75M | 13.35M | 8.08M | 172.46M | 65.82M | 60.53M |
|
Total Debt
|
500.00 | 0.57M | 0.67M | 0.87M | 0.97M | | | 0.42M | 0.75M | 1.67M | 1.87M | 5.66M | 1.80M | 1.63M | 2.92M |
|
Common Equity
|
-0.45M | -0.92M | -3.02M | 10.89M | 9.88M | -4.09M | 7.99M | -6.19M | -9.95M | -11.52M | -12.23M | -7.10M | -163.35M | -57.22M | -53.38M |
|
Shareholder's Equity
|
-0.45M | -0.92M | -3.02M | 10.89M | 9.88M | -4.09M | 7.99M | -6.19M | -9.95M | -11.52M | -12.23M | -7.10M | -163.35M | -57.22M | -53.38M |
|
Liabilities and Shareholders Equity
|
47.67M | 41.81M | 41.69M | 18.36M | 3.35M | 4.46M | 4.60M | 3.35M | 2.38M | 1.23M | 1.12M | 0.98M | 9.11M | 8.60M | 7.15M |
|
Retained Earnings
|
-5.71M | -4.80M | -6.90M | -14.34M | -7.80M | -7.97M | -8.33M | -31.77M | -44.94M | -47.37M | -48.99M | -40.29M | -201.08M | -98.12M | -95.10M |
|
Treasury Shares
|
| | | | | | | 1.26M | | | | | | | |