|
Assets
|
0.25M | 0.18M | 0.06M | 0.24M | 0.09M | 0.21M | 0.12M | 0.09M | 1.03M | 12.38M | 12.26M | 114.05M | 97.66M | 128.66M | 122.28M |
|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 0.21M | 0.04M | 0.05M | | 0.08M | 0.24M | 0.76M | 1.83M | 89.05M | 26.87M | 61.14M | 89.43M |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.01M | 0.21M | 0.04M | 0.05M | | 0.08M | 0.24M | 0.76M | 1.83M | 89.05M | 26.87M | 61.14M | 89.43M |
|
Receivables - Net
|
| | | | | | | | 0.05M | 2.78M | 2.79M | 0.48M | 1.16M | 0.86M | 1.08M |
|
Receivables - Other
|
0.00M | 0.00M | 0.05M | 0.01M | 0.02M | 0.12M | 0.03M | 0.02M | 0.87M | 8.43M | 7.30M | 6.21M | | | |
|
Receivables
|
| | | | | | | | 0.92M | 11.20M | 10.09M | 6.69M | 1.16M | 0.86M | 1.08M |
|
Inventory
|
| | | | | | | | | | | 0.29M | 0.30M | | |
|
Prepaid Assets
|
0.00M | 0.17M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.63M | 8.43M | 7.30M | 6.21M | 9.80M | 12.83M | 2.19M |
|
Current Assets
|
0.02M | 0.18M | 0.06M | 0.22M | 0.06M | 0.16M | 0.06M | 0.09M | 1.00M | 12.08M | 12.01M | 96.57M | 59.22M | 89.86M | 95.38M |
|
Property, Plant & Equipment (Net)
|
0.04M | 0.17M | | 0.02M | 0.03M | 0.05M | 0.06M | 0.01M | 0.03M | 0.07M | 0.06M | 1.67M | 1.70M | 0.31M | 0.17M |
|
Long-Term Investments
|
0.20M | | | | | | | | | | | | 1.52M | | |
|
Goodwill
|
| | | | | | | | | | | 6.55M | 26.75M | 18.86M | 18.86M |
|
Intangibles
|
| | | | | | | | | | | 7.58M | 9.76M | 10.49M | 13.55M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 14.13M | 36.52M | 29.34M | 32.41M |
|
Long-Term Deferred Tax
|
| | -0.02M | -0.19M | | | | | 0.51M | 0.50M | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.11M | | | 0.08M | 0.19M | 1.72M | 2.40M | 2.64M |
|
Non-Current Assets
|
0.23M | | | 0.02M | 0.03M | 0.05M | 0.06M | 0.01M | 0.03M | 0.30M | 0.26M | 17.48M | 38.44M | 38.80M | 26.89M |
|
Accounts Payables
|
0.01M | 0.10M | 0.20M | 0.26M | 0.42M | 0.47M | 0.07M | 0.03M | 0.13M | 0.50M | 0.21M | 0.47M | 1.63M | 1.82M | 3.52M |
|
Notes Payables
|
| | | | | | | | 0.85M | | 0.27M | | 0.50M | 0.49M | 0.47M |
|
Payables
|
0.01M | 0.10M | 0.20M | 0.26M | 0.42M | 0.47M | 0.07M | 0.03M | 0.97M | 0.50M | 0.48M | 0.47M | 2.13M | 2.31M | 3.99M |
|
Accumulated Expenses
|
| | 0.20M | | | | | | 0.03M | 0.37M | | 2.23M | 3.35M | 5.75M | 8.15M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.87M | 14.02M | 10.20M | 2.31M | 0.58M | 0.50M | 1.70M |
|
Short term Debt
|
0.11M | | 0.00M | 0.25M | 0.06M | 0.02M | 0.61M | | 0.85M | 1.05M | 0.86M | 18.73M | 0.26M | | |
|
Current Leases
|
0.01M | | | | | | | | | 0.11M | 0.12M | 0.50M | 0.53M | 0.69M | 0.84M |
|
Current Taxes
|
| | | | 0.12M | 0.05M | 0.04M | 0.08M | | | | | 1.36M | 0.53M | 0.11M |
|
Current Deferred Revenue
|
0.50M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.64M | 0.10M | 0.21M | 0.51M | 0.60M | 0.55M | 0.72M | 0.03M | 1.88M | 17.62M | 11.73M | 24.24M | 36.74M | 85.54M | 103.54M |
|
Capital Leases
|
0.02M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
1.55M | | | 0.68M | 0.39M | 0.33M | 0.00M | | 0.07M | | 0.15M | 59.31M | 61.73M | 15.91M | 17.36M |
|
Convertible Debt
|
| 1.88M | 1.60M | 0.68M | | | | | 0.85M | 0.85M | 0.86M | 58.66M | 61.10M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.69M | 0.26M | | | | | | |
|
Operating Leases
|
| | | | | | | | | 0.12M | | 1.04M | 1.11M | 3.72M | 2.86M |
|
Other Non-Current Liabilities
|
| | | | 0.02M | | 0.01M | 0.01M | | | | -21.58M | | | |
|
Total Non-Current Liabilities
|
1.58M | 1.88M | 1.60M | 0.69M | 0.42M | 0.33M | 0.01M | 0.02M | 0.07M | | | 106.16M | | | |
|
Total Liabilities
|
2.21M | 1.98M | 1.80M | 1.21M | 1.02M | 0.89M | 0.74M | 0.03M | 1.95M | 17.74M | 11.88M | 84.58M | 99.58M | 105.17M | 123.77M |
|
Total Debt
|
1.66M | | 0.00M | 0.92M | 0.45M | 0.35M | 0.61M | | 0.92M | 1.05M | 1.01M | 78.04M | 61.99M | 15.91M | 17.36M |
|
Common Equity
|
-1.96M | -1.80M | -1.74M | -0.97M | -0.93M | -0.67M | -0.61M | 0.06M | -0.92M | -5.37M | 0.39M | 29.47M | -1.92M | 23.49M | -1.49M |
|
Shareholder's Equity
|
-1.96M | -1.80M | -1.74M | -0.97M | -0.93M | -0.67M | -0.61M | 0.06M | -0.92M | -5.37M | 0.39M | 29.47M | -1.92M | 23.49M | -1.49M |
|
Liabilities and Shareholders Equity
|
0.25M | 0.18M | 0.06M | 0.24M | 0.09M | 0.21M | 0.12M | 0.09M | 1.03M | 12.38M | 12.26M | 114.05M | 97.66M | 128.66M | 122.28M |
|
Treasury Shares
|
| | | | | | | | | | | 0.71M | -0.23M | 0.01M | |
|
Retained Earnings
|
-0.85M | -1.81M | -0.63M | -0.08M | -0.04M | 0.22M | 0.27M | -0.14M | -2.03M | -6.72M | -11.72M | -50.54M | -99.77M | -152.58M | -179.41M |
|
Preferred Shares
|
| | | | | | | | | | | | | 0.00M | 73.63M |