|
Cash & Equivalents
|
0.00M | 0.13M | 0.10M | 0.61M | 0.33M | 0.27M | 0.25M | 0.37M | 0.31M | 0.23M | 0.33M | 0.31M | 0.33M | 0.34M | 0.37M |
|
Short-term Investments
|
| 0.07M | 7.55M | 7.61M | 5.46M | | 3.63M | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 0.20M | 7.65M | 8.22M | 5.79M | 0.27M | 3.88M | 0.37M | 0.31M | 0.23M | 0.33M | 0.31M | 0.33M | 0.34M | 0.37M |
|
Receivables - Net
|
| | | 0.60M | | | | 1.40M | 1.42M | 1.43M | 1.43M | 0.18M | 1.43M | 1.43M | 3.05M |
|
Receivables - Other
|
0.28M | 0.28M | 0.19M | | | | | 0.12M | 0.16M | 0.20M | 0.24M | 0.26M | 0.30M | 0.33M | 0.35M |
|
Receivables
|
| | | 0.60M | | | | 1.52M | 1.58M | 1.63M | 1.67M | 0.44M | 1.73M | 1.76M | 3.40M |
|
Prepaid Assets
|
0.21M | 0.10M | | 0.10M | | | | | 0.03M | 0.03M | 0.02M | 0.00M | | | |
|
Current Assets
|
0.55M | 0.31M | 0.29M | 0.58M | 0.07M | | 0.17M | 0.70M | 0.78M | 0.78M | 0.90M | 0.75M | 1.45M | 2.44M | 3.61M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | | | | 0.01M | 0.01M | | | 0.00M | 0.00M | 0.00M | 0.00M |
|
Long-Term Investments
|
16.07M | 15.81M | 7.55M | 10.22M | 5.46M | | 3.63M | 10.23M | 10.23M | 10.23M | 10.23M | 10.24M | 10.24M | 10.24M | 10.25M |
|
Intangibles
|
| | | 2.01M | | | | 1.90M | 1.89M | 1.88M | 1.99M | 1.97M | 1.96M | 1.94M | 1.94M |
|
Goodwill & Intangibles
|
| | | 2.01M | | | | 0.10M | 1.89M | 1.88M | 1.99M | 1.97M | 1.96M | 1.94M | 1.94M |
|
Long-Term Deferred Tax
|
| | | 0.18M | | | | 0.23M | | | | 0.02M | | | |
|
Other Non-Current Assets
|
0.07M | | | 0.18M | | | | 0.18M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Non-Current Assets
|
16.07M | 116.09M | 7.74M | 13.39M | 5.46M | | 3.63M | 14.34M | 12.78M | 14.39M | 14.49M | 14.29M | 14.27M | 14.42M | 14.41M |
|
Assets
|
16.62M | 116.40M | 8.03M | 13.97M | 5.53M | | 3.80M | 15.04M | 15.14M | 15.16M | 15.39M | 15.04M | 15.72M | 16.86M | 18.02M |
|
Accounts Payables
|
0.10M | 0.10M | 0.32M | | 0.52M | | 0.92M | 0.10M | 0.09M | 0.10M | 0.10M | 0.11M | 0.78M | 1.88M | 3.04M |
|
Notes Payables
|
| | | 0.04M | | | | 0.02M | 1.72M | 1.55M | 0.25M | 0.25M | 0.25M | 0.25M | |
|
Dividends payables
|
| | | | | | | | | | | | | 0.04M | 0.04M |
|
Payables
|
0.10M | 0.10M | 0.32M | 0.04M | 0.52M | | 0.92M | 0.12M | 1.82M | 1.65M | 0.35M | 0.36M | 1.03M | 2.17M | 3.08M |
|
Accumulated Expenses
|
| | | 0.49M | | | | 0.82M | 0.33M | 0.47M | 0.33M | 0.22M | 0.26M | 0.28M | 0.26M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.12M | 0.12M | 0.12M |
|
Current Leases
|
| | | 0.02M | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M |
|
Current Deferred Revenue
|
| | | 0.02M | | | | 0.02M | 0.02M | 0.02M | 0.02M | | | | |
|
Total Current Liabilities
|
0.10M | 0.13M | 0.42M | 0.55M | 0.81M | | 1.21M | 1.36M | 1.34M | 1.48M | 1.12M | 0.99M | 1.33M | 2.48M | 3.37M |
|
Non-Current Debt
|
| | | | | | | 0.25M | | | | | | | |
|
Convertible Debt
|
| | | 2.19M | | | | | | | | | | | |
|
Minority Interest
|
| | | 7.50M | 5.31M | | 3.64M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
3.50M | 3.50M | 3.50M | 3.50M | 3.50M | | 3.50M | | | | | | | | |
|
Operating Leases
|
| | | 0.12M | | | | 0.36M | 0.35M | 0.34M | 0.33M | 0.33M | 0.34M | 0.33M | 0.32M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.45M | 0.44M | | | | | | |
|
Total Non-Current Liabilities
|
| | | 3.75M | | | | 2.57M | 2.25M | | | | | | |
|
Total Liabilities
|
4.97M | 5.42M | 5.30M | 4.30M | 4.60M | -9.15M | 5.42M | 3.93M | 3.53M | 2.98M | 1.85M | 1.41M | 1.74M | 2.93M | 3.95M |
|
Total Debt
|
| | | | | | | 0.25M | | | | | | | |
|
Common Equity
|
-4.13M | -4.81M | -4.77M | 9.67M | 9.40M | 9.15M | 8.90M | 11.11M | 11.62M | 12.18M | 13.55M | 13.63M | 13.98M | 13.93M | 14.06M |
|
Shareholder's Equity
|
-4.13M | -4.81M | -4.77M | 9.67M | 9.40M | 9.15M | 8.90M | 11.11M | 11.62M | 12.18M | 13.55M | 13.63M | 13.98M | 13.93M | 14.06M |
|
Liabilities and Shareholders Equity
|
16.62M | 116.40M | 8.03M | 13.97M | 5.53M | | 3.80M | 15.04M | 15.14M | 15.16M | 15.39M | 15.04M | 15.72M | 16.86M | 18.02M |
|
Treasury Shares
|
| 0.51M | 0.51M | | | | | | | | | | 0.07M | 0.08M | 0.19M |
|
Retained Earnings
|
6.01M | 5.33M | 5.37M | -2.77M | 5.77M | | 4.88M | 1.35M | 1.50M | 1.38M | 1.26M | 1.23M | 1.17M | 1.12M | 0.91M |
|
Preferred Shares
|
| | | | | | | | | | 1.51M | 1.61M | 2.05M | 2.11M | 2.17M |