|
Cash & Equivalents
|
0.12M | 0.05M | | 0.05M | 0.52M | 0.21M | 0.04M | 0.17M | 0.11M | 0.14M | 0.02M | 0.22M | 0.11M | 0.40M | 0.27M | 0.26M | 0.03M | 0.06M | 0.01M | 0.04M | 0.02M | 0.00M | 0.01M | 357.00 | | | | | | 0.19M | 0.73M | 0.35M | 0.23M | 0.11M | 0.05M | 0.04M | 0.09M | 692.00 | 0.12M | 0.12M | 0.08M | 0.06M | 716.00 | 135.00 | 0.00M | 0.00M | 0.07M | 0.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | 1.42M | 0.56M | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.02M | 0.02M | 0.02M | | | |
|
Cash & Current Investments
|
0.12M | 0.05M | | 0.05M | 0.52M | 0.21M | 0.04M | 0.17M | 0.11M | 0.14M | 0.02M | 0.22M | 0.11M | 0.40M | 0.27M | 0.26M | 0.03M | 0.06M | 1.42M | 0.59M | 0.02M | 0.00M | 0.01M | 357.00 | | | | | | 0.19M | 0.73M | 0.35M | 0.23M | 0.11M | 0.05M | 0.04M | 0.09M | 692.00 | 0.34M | 0.12M | 0.08M | 0.06M | 0.02M | 0.02M | 0.02M | 0.00M | 0.07M | 0.00M |
|
Receivables - Net
|
| 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.08M | 0.08M | 0.10M | 0.17M | 0.28M | 0.19M | | | 0.06M | 0.02M | 0.04M | 0.07M | 0.02M | 0.08M | 0.08M | 0.10M | 0.13M | 0.16M | 0.19M | 0.21M | 0.24M | 0.27M | 0.30M | 0.25M | 0.13M | 0.08M | 0.06M | | 0.01M | 0.04M | 0.07M | 0.09M | 0.12M | 0.15M | 0.18M | 0.20M | 0.23M |
|
Receivables - Other
|
| 14.00 | 233.00 | 493.00 | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.10M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | 0.09M | 0.09M | 0.21M | 0.18M | 0.29M | 0.21M | 0.01M | 0.01M | 0.07M | 0.02M | 0.04M | 0.07M | 0.02M | 0.08M | 0.08M | 0.10M | 0.13M | 0.16M | 0.19M | 0.21M | 0.24M | 0.27M | 0.30M | 0.25M | 0.13M | 0.08M | 0.06M | | 0.01M | 0.04M | 0.07M | 0.09M | 0.12M | 0.15M | 0.18M | 0.20M | 0.23M |
|
Current Deferred Tax Assets
|
0.31M | 0.37M | | 0.51M | 3.51M | 4.04M | 4.24M | 4.87M | 5.24M | 6.04M | 6.88M | 7.73M | 3.02M | 3.91M | 4.33M | 5.28M | 3.50M | 3.46M | 3.67M | 3.60M | | | 4.20M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.08M | 0.02M | 0.01M | 0.01M | | 101.00 | 89.00 | 76.00 | 64.00 | 40.00 | 40.00 | 28.00 | 16.00 | 4.00 | | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | 265.00 | 200.00 | 200.00 | 200.00 |
|
Current Assets
|
0.12M | 0.05M | 0.01M | 0.06M | 0.53M | 0.23M | 0.06M | 0.20M | 0.14M | 0.17M | 0.21M | 0.39M | 0.28M | 0.57M | 0.48M | 0.64M | 0.27M | 0.09M | 0.04M | 0.11M | 0.03M | 0.05M | 0.08M | 0.02M | 0.08M | 0.08M | 0.10M | 0.13M | 0.16M | 0.38M | 0.99M | 0.64M | 0.54M | 0.44M | 0.34M | 0.19M | 0.18M | 0.06M | 0.13M | 0.14M | 0.12M | 0.15M | 0.14M | 0.17M | 0.15M | 0.18M | 0.27M | 0.24M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 0.02M | | |
|
Long-Term Deferred Tax
|
0.31M | 0.37M | | 0.51M | 3.51M | 4.04M | 4.24M | 4.87M | 5.24M | 6.04M | 6.88M | 7.73M | 3.02M | 3.91M | 4.33M | 5.28M | 3.50M | 3.46M | 3.67M | 3.60M | | | 4.20M | | | | 3.48M | | | | 4.39M | | | | 4.39M | | | | 4.15M | | | | 4.29M | | | | 4.56M | |
|
Other Non-Current Assets
|
| | | | | | 0.16M | 0.12M | 0.06M | 0.08M | 0.11M | 0.31M | 0.32M | 0.40M | 0.47M | 0.51M | 0.49M | 0.47M | 0.17M | 0.08M | 0.01M | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 1.05M | 0.22M | 0.09M | 0.09M | 0.25M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | |
|
Non-Current Assets
|
| | | | | | 0.16M | 0.12M | 0.06M | 0.08M | 0.11M | 0.31M | 0.32M | 0.40M | 0.47M | 0.51M | 0.49M | 0.47M | 0.17M | 0.08M | 0.01M | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 1.05M | 0.22M | 0.09M | 0.09M | 0.25M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | |
|
Assets
|
0.12M | 0.05M | 0.01M | 0.06M | 0.53M | 0.23M | 0.22M | 0.32M | 0.19M | 0.25M | 0.32M | 0.71M | 0.60M | 0.97M | 0.94M | 1.15M | 0.76M | 0.56M | 0.21M | 0.18M | 0.04M | 0.11M | 0.10M | 0.04M | 0.10M | 0.10M | 0.12M | 0.15M | 0.18M | 1.43M | 1.21M | 0.74M | 0.63M | 0.69M | 0.56M | 0.41M | 0.41M | 0.29M | 0.35M | 0.16M | 0.14M | 0.17M | 0.16M | 0.19M | 0.17M | 0.20M | 0.27M | 0.24M |
|
Accounts Payables
|
833.00 | 117.00 | 0.00M | 0.00M | 0.02M | 0.01M | 0.04M | 0.05M | 0.09M | 0.18M | 0.26M | 0.35M | 0.45M | 0.55M | 0.59M | 0.68M | 0.75M | 0.85M | 0.66M | 0.72M | 0.81M | 0.89M | 0.97M | 1.06M | 1.15M | 1.15M | 1.19M | 1.23M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 0.03M | 1.27M | 1.26M | 1.26M | 0.03M | 0.04M | 1.26M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.00M | 0.01M |
|
Notes Payables
|
| | 0.01M | | | | | | | | | | | | | 0.20M | 109.00 | 203.00 | 203.00 | 266.00 | 266.00 | 266.00 | | 0.50M | 854.00 | 854.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.10M | 0.05M | 0.00M | 0.00M | 0.50M | 0.11M | 0.21M | 0.78M | 1.04M | 0.97M |
|
Payables
|
833.00 | 117.00 | 0.01M | 0.00M | 0.02M | 0.01M | 0.04M | 0.05M | 0.09M | 0.18M | 0.26M | 0.35M | 0.45M | 0.55M | 0.59M | 0.88M | 0.75M | 0.85M | 0.66M | 0.72M | 0.81M | 0.89M | 0.97M | 1.56M | 1.15M | 1.15M | 1.19M | 1.23M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 0.03M | 1.27M | 1.26M | 1.26M | 0.13M | 0.09M | 1.26M | 0.03M | 0.53M | 0.14M | 0.24M | 0.81M | 1.04M | 0.98M |
|
Accumulated Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.35M | 0.07M | 0.09M | 0.12M | 0.16M | 0.21M | 0.25M | 0.29M | 0.35M | 0.39M | 0.45M | 0.53M | 0.59M | 0.75M | 0.75M | 0.83M | 0.88M | 0.93M | 0.96M | 0.95M | 0.66M | 0.66M | 0.69M | 0.69M | 0.30M | 0.31M | 0.33M | 1.64M | 0.36M | 0.34M | 0.36M | 1.66M | 1.71M | 1.75M | 1.77M | 1.84M | 1.85M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | 0.04M | 0.02M | 0.04M | 0.02M | 0.02M | 0.10M | 0.10M |
|
Short term Debt
|
| | | | | | | | 0.06M | 0.10M | 0.11M | | 0.29M | 0.84M | 0.68M | 0.72M | 0.71M | 0.67M | 0.68M | 0.62M | 0.57M | 1.00M | 0.73M | 0.40M | 0.80M | 0.40M | 0.27M | 0.35M | 0.35M | 0.80M | 0.79M | 0.82M | 66.78M | 0.71M | 0.74M | 0.82M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.06M | 0.17M | 0.07M | 0.07M | 0.01M | | | | | | | | | | 1.88M | | | | | | | | | 1.59M | | | | 1.47M | 1.43M | 1.40M | 1.37M | 1.34M | 1.31M |
|
Total Current Liabilities
|
0.01M | 0.06M | 0.14M | 0.33M | 0.18M | 0.15M | 0.32M | 0.34M | 0.39M | 0.72M | 0.80M | 0.73M | 1.90M | 4.75M | 5.86M | 8.47M | 9.18M | 8.62M | 8.67M | 8.00M | 7.97M | 12.37M | 11.00M | 7.74M | 8.65M | 8.65M | 7.46M | 5.73M | 5.25M | 13.85M | 14.70M | 10.49M | 77.38M | 9.04M | 8.60M | 5.30M | 5.34M | 5.31M | 5.31M | 5.25M | 5.17M | 5.33M | 5.38M | 5.87M | 5.87M | 6.01M | 6.56M | 6.81M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.14M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | 0.06M | 0.10M | 0.11M | 0.13M | 0.16M | 0.23M | 0.33M | 0.48M | 0.65M | 0.71M | 0.77M | 0.80M | 0.94M | 1.33M | 2.05M | 2.15M | 2.45M | 2.45M | 2.52M | 2.50M | 2.46M | 2.34M | 2.13M | 1.26M | 2.99M | 1.57M | 1.26M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | 0.35M | | | | | | | 0.76M | 3.26M | 4.23M | 6.49M | 6.97M | 6.59M | 6.74M | 5.98M | 5.68M | 9.48M | 7.20M | 3.69M | 4.02M | 4.02M | 2.63M | 0.83M | 0.30M | 7.17M | 6.89M | 3.93M | 70.56M | 3.65M | 3.55M | 1.44M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.82M | 1.69M | 1.78M | 2.08M | 2.46M |
|
Total Non-Current Liabilities
|
| | | | | -0.21M | | | | | | | 1.30M | 1.73M | 1.96M | 2.46M | 2.62M | 2.55M | 0.66M | 2.86M | 3.19M | 3.42M | 0.00M | | | | | 4.90M | 4.95M | 6.67M | 7.81M | 6.56M | 6.82M | 5.39M | | | 3.94M | 3.91M | 0.15M | 0.15M | 0.14M | | 3.97M | 4.05M | 4.18M | 4.23M | 4.48M | 4.35M |
|
Total Liabilities
|
0.01M | 0.06M | 0.14M | 0.33M | 0.18M | 0.15M | 0.32M | 0.34M | 0.45M | 0.82M | 0.91M | 0.86M | 2.06M | 4.98M | 6.20M | 8.95M | 9.59M | 9.13M | 9.33M | 8.85M | 8.87M | 12.90M | 11.01M | 7.74M | 8.65M | 8.65M | 7.46M | 5.73M | 5.25M | 13.85M | 14.70M | 10.49M | 77.38M | 9.04M | 8.60M | 5.30M | 5.34M | 5.31M | 5.46M | 5.40M | 5.32M | 5.33M | 5.38M | 5.87M | 5.87M | 6.01M | 6.56M | 6.81M |
|
Total Debt
|
| | | | | | | | 0.06M | 0.10M | 0.11M | | 0.29M | 0.84M | 0.68M | 0.72M | 0.71M | 0.67M | 0.68M | 0.62M | 0.57M | 1.00M | 0.73M | 0.40M | 0.80M | 0.40M | 0.27M | 0.35M | 0.35M | 0.80M | 0.79M | 0.82M | 66.78M | 0.71M | 0.74M | 0.82M | 0.80M | 0.80M | 0.95M | 0.95M | 0.94M | 0.80M | | | | | | |
|
Common Equity
|
0.12M | -0.01M | -0.13M | -0.26M | 0.35M | 0.08M | -0.10M | -0.02M | -0.26M | | -0.59M | -0.16M | -1.46M | -4.02M | -5.25M | | -8.55M | -8.57M | -9.12M | -8.66M | -8.82M | -12.79M | -10.91M | -7.70M | -11.77M | -8.56M | -7.33M | -5.58M | -5.07M | -12.41M | -13.49M | -9.76M | -76.75M | -8.35M | -8.04M | -4.88M | -4.93M | -5.03M | -5.10M | -5.24M | -5.18M | -5.16M | -5.22M | -5.68M | -5.70M | -5.82M | -6.28M | -6.57M |
|
Shareholder's Equity
|
0.12M | -0.01M | -0.13M | -0.26M | 0.35M | 0.08M | -0.10M | -0.02M | -0.26M | | -0.59M | -0.16M | -1.46M | -4.02M | -5.25M | | -8.55M | -8.57M | -9.12M | -8.66M | -8.82M | -12.79M | -10.91M | -7.70M | -11.77M | -8.56M | -7.33M | -5.58M | -5.07M | -12.41M | -13.49M | -9.76M | -76.75M | -8.35M | -8.04M | -4.88M | -4.93M | -5.03M | -5.10M | -5.24M | -5.18M | -5.16M | -5.22M | -5.68M | -5.70M | -5.82M | -6.28M | -6.57M |
|
Liabilities and Shareholders Equity
|
0.12M | 0.05M | 0.01M | 0.06M | 0.53M | 0.23M | 0.22M | 0.32M | 0.19M | 0.25M | 0.32M | 0.71M | 0.60M | 0.97M | 0.94M | 1.15M | 0.76M | 0.56M | 0.21M | 0.18M | 0.04M | 0.11M | 0.10M | 0.04M | 0.10M | 0.10M | 0.12M | 0.15M | 0.18M | 1.43M | 1.21M | 0.74M | 0.63M | 0.69M | 0.56M | 0.41M | 0.41M | 0.29M | 0.35M | 0.16M | 0.14M | 0.17M | 0.16M | 0.19M | 0.17M | 0.20M | 0.27M | 0.24M |
|
Retained Earnings
|
-0.92M | -1.08M | -1.28M | -1.50M | -10.31M | -11.87M | -12.47M | -14.33M | -15.42M | -17.85M | -6.90M | -22.75M | -8.87M | -11.49M | -12.74M | -15.53M | -16.66M | -16.48M | -17.46M | -17.13M | -17.46M | -21.86M | -20.00M | -16.92M | -17.79M | -17.79M | -16.58M | -14.92M | -14.48M | -21.96M | -23.35M | -20.70M | -87.79M | -20.83M | -20.91M | -19.27M | -19.32M | -19.42M | -19.75M | -20.10M | -20.22M | -20.35M | -20.42M | -20.93M | -20.95M | -21.12M | -21.69M | -22.66M |
|
Preferred Shares
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.01M | | | | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 40.00 | | 40.00 | 40.00 | 40.00 | 42.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |