|
Cash & Equivalents
|
0.16M | 0.01M | 0.23M | 0.27M | 0.01M | 0.00M | 0.61M | 0.05M | 0.17M | 0.41M | 2.16M | 2.85M | 0.79M | 1.60M | 0.60M |
|
Short-term Investments
|
| | | 29.03M | | | | | | 0.30M | | | | | |
|
Cash & Current Investments
|
0.16M | 0.01M | 0.23M | 29.30M | 0.01M | 0.00M | 0.61M | 0.05M | 0.17M | 0.71M | 2.16M | 2.85M | 0.79M | 1.60M | 0.60M |
|
Receivables - Net
|
| | | 0.02M | | | 0.09M | 0.15M | 0.25M | 0.07M | 0.06M | 0.21M | 0.25M | 0.25M | 0.58M |
|
Receivables - Other
|
| | | 0.90M | | | 2.06M | | | | | 0.20M | | | |
|
Receivables
|
| | | 0.92M | | | 2.15M | 0.15M | 0.25M | 0.07M | 0.06M | 0.41M | 0.25M | 0.25M | 0.58M |
|
Prepaid Assets
|
0.01M | | | 0.10M | | | 0.09M | 0.17M | 0.23M | 0.17M | 0.15M | 0.39M | 0.45M | 0.29M | 0.12M |
|
Current Assets
|
0.20M | 0.01M | 0.23M | 0.39M | 0.01M | 0.00M | 2.85M | 0.36M | 0.66M | 0.96M | 4.30M | 3.62M | 1.63M | 2.27M | 1.45M |
|
Property, Plant & Equipment (Net)
|
| | | 0.08M | | | 0.09M | 0.10M | 0.09M | 0.09M | 0.08M | 0.11M | 0.10M | 0.07M | 0.06M |
|
Long-Term Investments
|
117.36M | 118.66M | 120.13M | 29.03M | 29.73M | 29.98M | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.83M | | | | | | | | | | | |
|
Non-Current Assets
|
117.36M | 118.66M | 120.13M | 0.90M | 29.73M | 29.98M | 0.09M | 0.10M | 0.09M | 0.09M | 0.08M | 0.11M | 0.10M | 0.07M | 0.06M |
|
Assets
|
117.57M | 118.67M | 120.37M | 1.29M | 29.74M | 29.98M | 2.94M | 0.46M | 0.75M | 1.04M | 4.39M | 3.73M | 1.73M | 2.34M | 1.51M |
|
Accounts Payables
|
| | | 1.18M | | | 1.48M | 4.68M | 5.88M | 6.48M | 6.16M | 6.65M | 6.87M | 5.25M | 3.85M |
|
Notes Payables
|
| | | 0.01M | | | | 1.64M | 1.62M | 1.67M | 2.31M | 2.32M | 2.33M | 0.50M | 0.50M |
|
Payables
|
| | | 1.19M | | | 1.48M | 6.32M | 7.49M | 8.15M | 8.47M | 8.97M | 9.20M | 5.75M | 4.35M |
|
Accumulated Expenses
|
0.52M | 1.07M | 1.29M | 0.69M | 1.93M | 2.04M | | | | | | 0.62M | | 0.62M | 0.65M |
|
Other Accumulated Expenses
|
| | 0.05M | 0.07M | 0.12M | 0.01M | | 0.28M | | | | 0.28M | | | |
|
Short term Debt
|
| | 0.01M | 24.74M | 0.01M | | 12.37M | 2.99M | | 2.39M | 2.99M | 3.00M | 2.99M | 0.40M | 0.40M |
|
Current Taxes
|
0.05M | 0.10M | 0.11M | 0.21M | 0.27M | 0.03M | | -0.12M | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.18M | | | 0.39M | 0.25M | 0.46M | 0.52M | 0.43M | 0.56M | 0.50M | 0.51M | 0.77M |
|
Total Current Liabilities
|
0.57M | 1.17M | 1.45M | 26.10M | 2.34M | 2.09M | 14.28M | 13.84M | 14.66M | 20.05M | 18.63M | 19.23M | 18.15M | 6.16M | 5.00M |
|
Non-Current Debt
|
| | 0.30M | 2.55M | 0.24M | | | 0.47M | 0.41M | 0.50M | | | | | |
|
Convertible Debt
|
| | | 1.50M | | | 1.50M | | | | | | | | |
|
Non-Current Deffered Revenue
|
4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | | | | | | | | | |
|
Preferred Stock Liabilities
|
117.30M | 118.45M | 120.13M | 17.64M | 29.33M | 29.94M | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | -0.00M | | | | -0.01M | | | | | | | |
|
Other Non-Current Liabilities
|
2.09M | 0.49M | 0.61M | 0.04M | 0.36M | 3.28M | 0.70M | 1.66M | 1.63M | 4.03M | 3.53M | 5.00M | 2.32M | 0.02M | 5.00M |
|
Total Non-Current Liabilities
|
4.59M | 6.34M | 8.08M | 27.60M | 9.52M | 6.85M | 16.97M | 12.25M | 14.82M | 16.20M | 15.12M | 14.68M | 15.96M | 6.16M | 0.45M |
|
Total Liabilities
|
6.68M | 6.83M | 8.69M | 27.65M | 9.88M | 10.13M | 17.68M | 13.91M | 16.45M | 20.23M | 18.66M | 19.68M | 18.28M | 6.18M | 5.45M |
|
Total Debt
|
| | 0.31M | 27.29M | 0.25M | | 12.37M | 3.46M | 0.41M | 2.89M | 2.99M | 3.00M | 2.99M | 0.40M | 0.40M |
|
Common Equity
|
-6.41M | -6.61M | -8.45M | -26.36M | -9.48M | -10.09M | -14.74M | -13.44M | -15.70M | -19.19M | -14.27M | -15.95M | -16.55M | -3.84M | -3.94M |
|
Shareholder's Equity
|
-6.41M | -6.61M | -8.45M | -26.36M | -9.48M | -10.09M | -14.74M | -13.44M | -15.70M | -19.19M | -14.27M | -15.95M | -16.55M | -3.84M | -3.94M |
|
Liabilities and Shareholders Equity
|
117.57M | 118.67M | 120.37M | 1.29M | 29.74M | 29.98M | 2.94M | 0.46M | 0.75M | 1.04M | 4.39M | 3.73M | 1.73M | 2.34M | 1.51M |
|
Treasury Shares
|
| | | 0.18M | | | | | -0.19M | -0.19M | -0.19M | 0.19M | -0.19M | -0.19M | 0.19M |
|
Retained Earnings
|
-6.41M | -6.61M | -8.45M | -57.66M | -11.72M | -11.72M | -36.83M | -91.44M | -93.55M | -97.14M | -99.20M | -101.57M | -103.50M | -100.50M | -101.23M |
|
Preferred Shares
|
| | | 385.00 | | | 385.00 | | | | | | | | |