|
Cash & Equivalents
|
1.85M | 1.85M | 2.87M | 3.15M | 1.31M | 1.88M | 1.35M | 6.08M | 5.77M | 4.91M | 5.35M | 9.31M | 11.00M | 10.60M | 13.55M | 6.10M | 12.23M |
|
Cash & Current Investments
|
1.85M | 1.85M | 2.87M | 3.15M | 1.31M | 1.88M | 1.35M | 6.08M | 5.77M | 4.91M | 5.35M | 9.31M | 11.00M | 10.60M | 13.55M | 6.10M | 12.23M |
|
Receivables - Net
|
-0.38M | -0.95M | 6.69M | 6.10M | 4.97M | 3.99M | 5.16M | 5.76M | 5.47M | 4.25M | 4.49M | 4.45M | 4.72M | 5.25M | 6.15M | 7.19M | 7.19M |
|
Receivables - Other
|
| | 0.36M | 0.20M | 0.17M | 0.12M | | | | | | | | | | | |
|
Receivables
|
-0.38M | -0.95M | 7.05M | 6.30M | 5.13M | 4.11M | 5.16M | 5.76M | 5.47M | 4.25M | 4.49M | 4.45M | 4.72M | 5.25M | 6.15M | 7.19M | 7.19M |
|
Inventory
|
0.01M | 0.01M | 0.76M | 0.36M | 0.17M | 0.19M | | | | | | | | | | | |
|
Prepaid Assets
|
0.04M | 0.08M | 0.30M | 0.18M | 0.33M | 0.08M | 0.07M | 0.16M | 0.20M | 0.33M | 0.32M | 0.24M | 0.27M | 0.28M | 0.40M | 0.64M | 0.58M |
|
Current Assets
|
5.62M | 7.11M | 12.24M | 10.40M | 7.68M | 8.00M | 6.96M | 12.18M | 12.00M | 9.58M | 10.17M | 14.72M | 16.90M | 16.98M | 21.30M | 14.69M | 20.00M |
|
Property, Plant & Equipment (Net)
|
| | 1.67M | 1.29M | 0.83M | 0.11M | 0.08M | 0.08M | 0.09M | 0.06M | 0.04M | 0.01M | 0.02M | 0.05M | 0.07M | 0.09M | 0.06M |
|
Goodwill
|
0.22M | 0.22M | 1.57M | | | | | | | | | | | | | 16.32M | 16.37M |
|
Intangibles
|
| | 1.88M | 0.07M | 0.12M | 0.06M | | 0.10M | 0.04M | | | | | 0.72M | 1.21M | 12.30M | 9.69M |
|
Goodwill & Intangibles
|
0.22M | 0.22M | 3.45M | 0.07M | 0.12M | 0.06M | | 0.10M | 0.04M | | | | | 0.72M | 1.21M | 28.62M | 26.06M |
|
Other Non-Current Assets
|
| | 0.31M | 0.24M | 0.29M | 2.35M | 0.01M | 0.01M | 0.42M | 0.31M | 0.19M | 0.07M | 906.00 | 893.00 | 0.00M | 981.00 | 957.00 |
|
Non-Current Assets
|
-5.62M | -7.11M | 5.43M | 1.60M | 1.24M | 1.05M | 0.09M | 0.19M | 0.56M | 0.38M | 0.24M | 0.09M | 0.02M | 0.05M | 0.53M | 27.17M | 26.12M |
|
Assets
|
| | 17.66M | 12.01M | 8.92M | 9.04M | 7.05M | 12.37M | 12.56M | 9.96M | 10.41M | 14.81M | 16.92M | 17.03M | 21.83M | 41.86M | 46.12M |
|
Accounts Payables
|
3.04M | 4.89M | 7.05M | 9.55M | 7.53M | 5.75M | 5.61M | 5.69M | 6.44M | 4.69M | 4.86M | 6.35M | 6.69M | 6.60M | 8.08M | 8.84M | 7.44M |
|
Notes Payables
|
| | 0.16M | 0.11M | 0.07M | 0.01M | | | | | | | | | | | |
|
Payables
|
3.04M | 4.89M | 7.21M | 9.66M | 7.60M | 5.76M | 5.61M | 5.69M | 6.44M | 4.69M | 4.86M | 6.35M | 6.69M | 6.60M | 8.08M | 8.84M | 7.44M |
|
Accumulated Expenses
|
| 0.10M | 0.75M | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.03M | -0.02M | -0.30M | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 1.44M | 1.00M | | | | | | | | | | | | | 7.36M |
|
Current Leases
|
-0.02M | 0.04M | 0.66M | 0.64M | 0.22M | 0.32M | | | 0.11M | 0.12M | 0.13M | 0.08M | | | | | |
|
Current Taxes
|
0.00M | 600.00 | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 0.16M | 0.07M | 0.05M | | 0.35M | 0.64M | 1.34M | 1.67M | 2.31M | 3.52M | 4.80M | 5.54M | 6.42M | 9.02M | 10.70M |
|
Total Current Liabilities
|
3.17M | 5.02M | 9.74M | 11.57M | 8.11M | 9.35M | 5.96M | 6.33M | 7.89M | 6.47M | 7.30M | 9.95M | 11.49M | 12.14M | 14.50M | 17.87M | 25.51M |
|
Capital Leases
|
0.04M | 0.04M | 1.28M | 0.81M | 0.49M | 0.44M | | | | | | | | | | | |
|
Non-Current Debt
|
| | 0.11M | 0.05M | 0.01M | | | | | | | | | | | | |
|
Minority Interest
|
-1.04M | 0.03M | -5.41M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | 3.71M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.35M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 0.44M | 0.33M | 0.08M | 0.08M | | | | | |
|
Other Non-Current Liabilities
|
| | 0.36M | | | | | | | | | | | | | 12.30M | 6.68M |
|
Total Non-Current Liabilities
|
| | 2.09M | 0.87M | 0.50M | 0.11M | | | | | | | | | | 17.87M | 25.51M |
|
Total Liabilities
|
| 5.06M | 11.84M | 12.44M | 8.61M | 9.46M | 5.69M | 6.33M | 8.22M | 6.68M | 7.38M | 9.95M | | | 14.50M | 30.17M | 32.19M |
|
Total Debt
|
| | 1.55M | 1.05M | 0.01M | | | | | | | | | | | | 7.36M |
|
Common Equity
|
| 3.31M | 5.82M | -0.43M | 0.31M | -0.42M | 1.09M | 6.04M | 4.34M | 3.28M | 3.03M | 4.86M | 5.43M | 4.88M | 7.33M | 11.69M | 13.93M |
|
Shareholder's Equity
|
1.02M | 3.31M | 5.82M | -0.43M | 0.31M | -0.42M | 1.09M | 6.04M | 4.34M | 3.28M | 3.03M | 4.86M | 5.43M | 4.88M | 7.33M | 11.69M | 13.93M |
|
Liabilities and Shareholders Equity
|
| | 17.66M | 12.01M | 8.92M | 9.04M | 7.05M | 12.37M | 12.56M | 9.96M | 10.41M | 14.81M | 16.92M | 17.03M | 21.83M | 41.86M | 46.12M |
|
Retained Earnings
|
-1.94M | -2.24M | -7.65M | -14.18M | -13.99M | -15.86M | -15.08M | -15.58M | -17.88M | -19.55M | -20.51M | -21.18M | -21.46M | -23.09M | -22.52M | -26.31M | -25.04M |
|
Treasury Shares
|
| 2.86M | | | | | 0.74M | 1.99M | 1.99M | 1.99M | 0.19M | 0.25M | 0.25M | 0.40M | 2.48M | 0.20M | 1.40M |