|
Assets
|
65.50M | 36.79M | 36.08M | 11.04M | 2.45M | 16.81M | 27.38M | 105.76M | 108.63M | 64.55M | 82.44M |
|
Cash & Equivalents
|
58.53M | 30.91M | 31.91M | 7.08M | 1.63M | 7.44M | 24.04M | 94.96M | 77.56M | 39.46M | |
|
Short-term Investments
|
| | | 0.90M | | | | | 13.37M | | |
|
Cash & Current Investments
|
58.53M | 30.91M | 31.91M | 7.98M | 1.63M | 7.44M | 24.04M | 94.96M | 90.93M | 39.46M | |
|
Receivables - Net
|
| | 1.10M | 1.10M | | | | | | | |
|
Receivables
|
| | 1.10M | 1.10M | | | | | | | |
|
Inventory
|
0.08M | 0.02M | | | | | | | | | |
|
Prepaid Assets
|
0.80M | 0.32M | 0.17M | 0.19M | 0.31M | 1.32M | 1.84M | 7.69M | 7.56M | 3.51M | 3.17M |
|
Current Assets
|
59.32M | 31.24M | 32.08M | 8.18M | 1.94M | 15.77M | 25.88M | 102.65M | 98.49M | 42.97M | 61.68M |
|
Property, Plant & Equipment (Net)
|
4.88M | 5.21M | 3.86M | 2.72M | 0.25M | 0.22M | 0.63M | 1.16M | 6.05M | 17.29M | 16.55M |
|
Intangibles
|
0.63M | 0.63M | 0.63M | | | | | | | | |
|
Goodwill & Intangibles
|
0.63M | 0.63M | 0.63M | | | | | | | | |
|
Long-Term Deferred Tax
|
0.65M | | | | | | | | | | |
|
Other Non-Current Assets
|
0.51M | 0.14M | 0.14M | 0.14M | 0.15M | 0.67M | 0.71M | 1.80M | 4.09M | 4.29M | 3.90M |
|
Non-Current Assets
|
4.88M | 5.21M | 3.86M | 2.86M | 0.51M | 1.04M | 1.50M | 3.12M | 10.14M | 21.58M | 20.76M |
|
Accounts Payables
|
4.89M | 2.02M | 1.59M | 0.78M | 3.28M | 1.90M | 0.40M | 2.31M | 8.06M | 3.17M | 4.24M |
|
Notes Payables
|
| | | | 7.48M | | 0.23M | | | | |
|
Payables
|
4.89M | 2.02M | 1.59M | 0.78M | 10.76M | 1.90M | 0.63M | 2.31M | 8.06M | 3.17M | 4.24M |
|
Accumulated Expenses
|
1.68M | 1.44M | 2.10M | 2.71M | 1.40M | 2.27M | 2.94M | 4.33M | 19.97M | 13.34M | 15.50M |
|
Other Accumulated Expenses
|
| 0.55M | 0.51M | 0.63M | 0.20M | 0.21M | 0.01M | | | | |
|
Short term Debt
|
0.41M | 1.55M | 0.58M | 0.18M | 7.48M | | 0.23M | | | | 1.33M |
|
Current Leases
|
0.41M | 0.41M | | | 0.02M | 0.17M | 0.04M | 0.36M | 0.50M | 0.57M | 0.52M |
|
Current Deferred Revenue
|
0.22M | 0.41M | 0.41M | 0.11M | 0.24M | | | | | | |
|
Curent Deferred Tax Liability
|
0.65M | | | | | | | | | | |
|
Total Current Liabilities
|
7.60M | 6.36M | 5.17M | 3.81M | 14.11M | 4.54M | 3.61M | 7.00M | 28.53M | 17.09M | 21.59M |
|
Capital Leases
|
| | | | 0.03M | | | | | | |
|
Non-Current Debt
|
1.34M | 0.76M | 3.04M | 3.04M | 1.02M | 1.07M | 1.82M | 1.71M | 2.29M | 2.80M | 27.34M |
|
Non-Current Deffered Revenue
|
0.38M | 0.45M | 0.32M | 0.28M | 0.00M | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.65M | | | | | | | | | | |
|
Operating Leases
|
| | | | | 0.34M | 0.43M | 1.59M | 4.08M | 4.14M | 3.31M |
|
Other Non-Current Liabilities
|
1.32M | 1.02M | 13.20M | 14.68M | 0.04M | 0.01M | | | 0.24M | 0.53M | 0.56M |
|
Total Non-Current Liabilities
|
9.97M | 7.57M | 9.31M | 7.62M | 1.05M | 1.25M | 2.21M | 2.94M | 6.12M | 6.89M | 31.22M |
|
Total Liabilities
|
11.29M | 8.59M | 22.51M | 22.30M | 15.16M | 5.79M | 5.83M | 9.94M | 34.65M | 23.98M | 52.81M |
|
Total Debt
|
1.75M | 2.31M | 3.62M | 3.22M | 8.50M | 1.07M | 2.06M | 1.71M | 2.29M | 2.80M | 28.67M |
|
Common Equity
|
54.21M | 28.20M | 13.57M | -11.27M | -12.71M | 11.02M | 21.55M | 95.82M | 73.98M | 40.56M | 29.63M |
|
Shareholder's Equity
|
54.21M | 28.20M | 13.57M | -11.27M | -12.71M | 11.02M | 21.55M | 95.82M | 73.98M | 40.56M | 29.63M |
|
Liabilities and Shareholders Equity
|
65.50M | 36.79M | 36.08M | 11.04M | 2.45M | 16.81M | 27.38M | 105.76M | 108.63M | 64.55M | 82.44M |
|
Treasury Shares
|
0.01M | 0.01M | 0.00M | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Retained Earnings
|
-133.54M | -165.56M | -181.77M | -208.19M | 31.24M | -51.48M | -73.30M | -131.67M | -223.09M | -286.17M | -340.22M |
|
Preferred Shares
|
| | | | | | | 0.00M | 0.00M | 0.00M | |