|
Cash & Equivalents
|
0.46M | 0.28M | 0.27M | 2.33M | 3.18M | 6.17M | 25.26M | 16.45M | 9.11M | 7.61M | 4.71M | 33.64M | 28.04M | 20.60M | 10.60M |
|
Short-term Investments
|
| | | | | 1.00M | | | 0.23M | 0.14M | 0.97M | 0.27M | 0.24M | 0.31M | 0.43M |
|
Cash & Current Investments
|
0.46M | 0.28M | 0.27M | 2.33M | 3.18M | 7.17M | 25.26M | 16.45M | 9.35M | 7.75M | 5.68M | 33.91M | 28.28M | 20.91M | 11.03M |
|
Receivables - Net
|
| | | | | | 0.07M | 0.20M | 0.37M | 0.34M | 0.62M | 0.13M | 0.67M | 0.62M | 0.18M |
|
Receivables - Other
|
| | | | | 0.01M | 0.01M | | 0.43M | 0.36M | 0.30M | 0.31M | 0.24M | 0.22M | 0.21M |
|
Receivables
|
| | | | | | 0.08M | 0.20M | 0.79M | 0.70M | 0.93M | 0.45M | 0.91M | 0.84M | 0.39M |
|
Inventory
|
| | | | | | 1.48M | 1.44M | 1.21M | 1.28M | 1.50M | 2.66M | 2.43M | 2.54M | |
|
Prepaid Assets
|
0.42M | 0.43M | 0.30M | 0.29M | 0.14M | 0.05M | 3.54M | 3.08M | 2.95M | 2.78M | 4.29M | 2.07M | 2.78M | 2.92M | 2.74M |
|
Current Assets
|
0.88M | 0.71M | 0.57M | 2.62M | 1.93M | 1.25M | 30.34M | 21.17M | 19.83M | 16.85M | 15.96M | 46.84M | 38.75M | 32.18M | 30.48M |
|
Property, Plant & Equipment (Net)
|
| | | 0.03M | | | 0.13M | 0.13M | 0.36M | 0.34M | 0.30M | 0.28M | 0.66M | 0.21M | 0.21M |
|
Long-Term Investments
|
172.52M | 172.74M | 173.51M | 174.95M | 174.40M | 175.88M | | | | | | | | | |
|
Goodwill
|
| | | | | | | | 10.93M | 10.93M | 10.93M | 10.93M | 10.93M | 10.93M | 10.93M |
|
Intangibles
|
| | | 1.27M | | | 2.53M | 3.56M | 15.76M | 20.06M | 15.95M | 10.76M | 15.34M | 20.59M | 15.38M |
|
Goodwill & Intangibles
|
| | | 1.27M | | | 2.53M | 3.56M | 26.69M | 30.99M | 26.88M | 21.69M | 26.27M | 31.52M | 26.31M |
|
Long-Term Deferred Tax
|
| | | 2.66M | | | | 9.06M | | | | | | | |
|
Other Non-Current Assets
|
0.07M | | | 0.01M | | | 0.08M | 0.06M | 0.04M | 0.05M | 0.08M | 6.42M | 0.06M | 0.07M | 9.60M |
|
Non-Current Assets
|
172.59M | 172.74M | 173.51M | 1.60M | 174.40M | 175.88M | 2.91M | 4.07M | 28.80M | 28.21M | 28.29M | 28.06M | 27.41M | 33.28M | 28.35M |
|
Assets
|
173.47M | 173.45M | 174.07M | 4.22M | 176.33M | 177.13M | 33.25M | 25.25M | 48.63M | 45.06M | 44.25M | 74.89M | 66.15M | 65.45M | 58.83M |
|
Accounts Payables
|
| | | 0.42M | | | 1.71M | 1.83M | 6.59M | 3.92M | 3.66M | 2.50M | 3.10M | 2.85M | 2.27M |
|
Notes Payables
|
| | | | | | | | 8.45M | | | | | | |
|
Payables
|
| | | 0.42M | | | 1.71M | 1.83M | 15.04M | 3.92M | 3.66M | 2.50M | 3.10M | 2.85M | 2.27M |
|
Accumulated Expenses
|
0.28M | 0.29M | 0.39M | 0.04M | 1.30M | 3.45M | 1.06M | 1.64M | 1.04M | 1.12M | 0.91M | 0.45M | 1.59M | 1.42M | 1.23M |
|
Short term Debt
|
| | | | | | | | 5.10M | 3.51M | 3.11M | 3.78M | 3.70M | 4.01M | 4.56M |
|
Current Leases
|
| | | 0.17M | | | 0.17M | 0.31M | 0.33M | 0.24M | 0.17M | 0.12M | 0.11M | 0.52M | 0.31M |
|
Current Taxes
|
| 0.01M | 0.14M | 0.52M | 0.98M | 0.96M | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.05M | | | 0.25M | 0.23M | 0.14M | 0.24M | 0.57M | 0.05M | 0.06M | 2.05M | |
|
Total Current Liabilities
|
0.28M | 0.30M | 0.53M | 0.68M | 2.28M | 4.41M | 3.19M | 4.01M | 13.21M | 9.04M | 8.42M | 8.62M | 8.57M | 10.85M | 12.02M |
|
Non-Current Debt
|
| | | | | | | | 8.45M | 10.00M | 20.00M | 20.00M | 20.00M | 20.00M | 20.00M |
|
Convertible Debt
|
| | | | | | | | | 8.45M | | | | | |
|
Non-Current Deffered Revenue
|
6.04M | 6.04M | 6.04M | 6.04M | 6.04M | 6.04M | | | | | | | | | |
|
Preferred Stock Liabilities
|
172.50M | 172.50M | 173.04M | 173.03M | 173.37M | 174.82M | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 1.77M | | | 3.64M |
|
Operating Leases
|
| | | 0.13M | | | | 0.33M | 0.24M | 0.22M | 0.36M | 0.16M | 0.14M | 0.30M | 0.44M |
|
Other Non-Current Liabilities
|
| | | 1.03M | | 8.82M | 16.60M | 10.13M | 7.90M | 5.13M | 2.63M | 10.19M | 2.80M | 2.69M | 2.35M |
|
Total Non-Current Liabilities
|
| | | -0.22M | | 10.45M | 5.14M | 4.68M | 22.44M | 27.70M | 37.21M | 37.86M | 37.32M | 40.31M | 41.59M |
|
Total Liabilities
|
9.54M | 7.58M | 7.83M | 0.81M | 10.83M | 19.26M | 21.74M | 14.81M | 30.34M | 32.83M | 39.84M | 48.04M | 40.13M | 43.00M | 43.94M |
|
Total Debt
|
| | | | | | | | 13.55M | 13.51M | 23.11M | 23.78M | 23.70M | 24.01M | 24.56M |
|
Common Equity
|
-8.57M | -6.62M | -6.79M | 3.40M | 0.65M | -20.07M | 11.51M | 10.43M | 18.29M | 12.23M | 4.40M | 26.85M | 26.03M | 22.45M | 14.89M |
|
Shareholder's Equity
|
-8.57M | -6.62M | -6.79M | 3.40M | 0.65M | -20.07M | 11.51M | 10.43M | 18.29M | 12.23M | 4.40M | 26.85M | 26.03M | 22.45M | 14.89M |
|
Liabilities and Shareholders Equity
|
173.47M | 173.45M | 174.07M | 4.22M | 176.33M | 177.13M | 33.25M | 25.25M | 48.63M | 45.06M | 44.25M | 74.89M | 66.15M | 65.45M | 58.83M |
|
Retained Earnings
|
-8.57M | -6.62M | -6.79M | -8.88M | -7.88M | -16.95M | -56.53M | -62.21M | -74.79M | -86.03M | -99.16M | -119.90M | -124.35M | -132.71M | -144.70M |
|
Treasury Shares
|
| | | | | | 1.70M | 1.70M | 3.19M | 3.03M | 2.44M | 2.53M | 3.34M | 3.48M | 3.85M |