|
Assets
|
0.55M | 0.28M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 12.00M | 11.87M | 14.38M | 45.53M | 38.65M | 19.73M | 12.68M |
|
Cash & Equivalents
|
0.00M | 0.00M | 0.01M | 0.00M | | 0.00M | 0.00M | 0.23M | 0.11M | 0.51M | 3.82M | 3.47M | 0.43M | 0.18M | 0.03M |
|
Short-term Investments
|
| | | | | | | | | | | | 0.25M | 0.27M | |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.01M | 0.00M | | 0.00M | 0.00M | 0.23M | 0.11M | 0.51M | 3.82M | 3.47M | 0.68M | 0.45M | 0.03M |
|
Receivables - Net
|
| | | | | | | 0.03M | 0.41M | 0.48M | 0.36M | 0.67M | 1.08M | 0.47M | 0.10M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.40M | 0.60M |
|
Receivables
|
| | | | | | | 0.03M | 0.41M | 0.48M | 0.36M | 0.67M | 1.08M | 0.87M | 0.70M |
|
Prepaid Assets
|
| | | | | | | 0.09M | 0.02M | 0.11M | 0.02M | 0.73M | 1.03M | 0.31M | 0.02M |
|
Current Assets
|
0.00M | 0.00M | 0.01M | 0.00M | | 0.00M | 0.00M | 0.03M | 0.55M | 1.11M | 4.21M | 4.89M | 3.39M | 1.82M | 0.75M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.12M | 0.07M | 0.04M | 0.02M | 8.97M | 7.33M | 5.87M | 3.25M |
|
Long-Term Investments
|
| | | | | | | 0.00M | 0.38M | 0.32M | 0.38M | 0.45M | 0.50M | 0.40M | 0.40M |
|
Goodwill
|
| | | | | | | | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 8.14M | 8.14M |
|
Intangibles
|
0.55M | 0.27M | | | | | | 1.78M | 4.15M | 3.34M | 2.64M | 23.96M | 20.31M | 3.50M | 0.00M |
|
Goodwill & Intangibles
|
0.55M | 0.27M | | | | | | 1.78M | 11.01M | 10.19M | 9.50M | 30.82M | 27.17M | 11.64M | 8.14M |
|
Other Non-Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.21M | 10.17M | 40.64M | 38.61M | 16.00M | 11.93M |
|
Non-Current Assets
|
0.55M | 0.28M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 11.45M | 10.76M | 10.17M | 40.64M | 35.27M | 17.91M | 11.93M |
|
Accounts Payables
|
0.03M | 0.08M | 0.09M | 0.08M | 0.02M | 0.02M | 0.04M | 0.14M | 0.47M | 0.59M | 0.36M | 0.50M | 0.51M | 3.53M | 4.22M |
|
Notes Payables
|
| 0.01M | | 0.05M | 0.00M | | 0.16M | 13.91M | 0.03M | 0.39M | 0.45M | | 0.30M | 0.41M | 0.20M |
|
Payables
|
0.03M | 0.09M | 0.09M | 0.13M | 0.02M | 0.02M | 0.20M | 14.05M | 0.49M | 0.98M | 0.81M | 0.50M | 0.81M | 3.93M | 4.42M |
|
Accumulated Expenses
|
| 0.21M | | | 0.21M | 0.14M | 0.12M | 0.42M | 0.64M | 1.01M | 0.10M | 0.42M | 0.38M | 1.02M | 1.15M |
|
Other Accumulated Expenses
|
| | | | | | | 0.38M | 0.02M | 0.00M | | 3.32M | | 0.01M | 1.20M |
|
Short term Debt
|
| | | | | | | 0.00M | 3.00M | 3.00M | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.13M | 0.13M | | 0.05M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.10M | | | | | |
|
Total Current Liabilities
|
0.03M | 0.29M | 0.09M | 0.13M | 0.02M | 0.02M | 0.33M | 0.55M | 1.22M | 2.49M | 1.00M | 3.88M | 3.62M | 7.23M | 9.40M |
|
Non-Current Debt
|
| | | | | | | | 9.50M | 9.18M | 7.44M | | 0.26M | 0.15M | |
|
Convertible Debt
|
| 0.05M | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | 0.12M | |
|
Operating Leases
|
| | | | | | | | | | 0.19M | 0.27M | 0.14M | 0.15M | 0.09M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.03M | | | | 4.15M | | 0.17M | |
|
Total Non-Current Liabilities
|
| | | | | | | 0.52M | | | | | | 7.22M | |
|
Total Liabilities
|
0.03M | 0.29M | 0.09M | 0.13M | 0.02M | 0.02M | 0.33M | 0.55M | 13.72M | 14.67M | 8.63M | 4.15M | 4.02M | 7.38M | 9.49M |
|
Total Debt
|
| | | | | | | 0.00M | 12.50M | 12.18M | 7.44M | | 0.26M | 0.15M | |
|
Common Equity
|
0.53M | -0.01M | -0.07M | -0.12M | -0.02M | -0.01M | -0.32M | -0.52M | -1.72M | -2.80M | 5.75M | 43.53M | 34.64M | 12.34M | 3.19M |
|
Shareholder's Equity
|
0.53M | -0.01M | -0.07M | -0.12M | -0.02M | -0.01M | -0.32M | -0.52M | -1.72M | -2.80M | 5.75M | 43.53M | 34.64M | 12.34M | 3.19M |
|
Liabilities and Shareholders Equity
|
0.55M | 0.28M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 12.00M | 11.87M | 14.38M | 45.53M | 38.65M | 19.73M | 12.68M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.86M | 0.86M | 0.01M |
|
Retained Earnings
|
-12.25M | -12.93M | -13.71M | -14.27M | -14.63M | -14.97M | -15.28M | -16.11M | -17.51M | -18.85M | -20.63M | -25.61M | -33.39M | -56.57M | -67.80M |
|
Preferred Shares
|
| | | | | | | | | | | | 0.00M | 0.00M | 0.00M |