|
Cash & Equivalents
|
0.11M | 0.13M | 0.00M | 0.31M | 0.46M | 0.08M | 0.10M | 0.02M | 0.05M | 0.29M | 0.17M | 0.08M | 0.22M | | | 0.26M |
|
Cash & Current Investments
|
0.11M | 0.13M | 0.00M | 0.31M | 0.46M | 0.08M | 0.10M | 0.02M | 0.05M | 0.29M | 0.17M | 0.08M | 0.22M | | | 0.26M |
|
Receivables - Net
|
| | | | 0.72M | 0.67M | 1.05M | 0.78M | 0.72M | 0.37M | 0.26M | 0.17M | 0.22M | 0.26M | 0.41M | 0.33M |
|
Receivables - Other
|
0.01M | | | | 0.16M | 0.14M | 0.11M | 0.07M | 0.05M | 0.07M | | | | | | |
|
Receivables
|
0.01M | | | | 0.88M | 0.80M | 1.15M | 0.85M | 0.77M | 0.44M | 0.26M | 0.17M | 0.22M | 0.26M | 0.41M | 0.33M |
|
Prepaid Assets
|
| | | | 0.07M | 0.04M | 0.10M | 0.03M | 0.04M | 0.45M | 0.03M | 0.02M | 0.01M | 0.03M | 0.01M | 0.01M |
|
Current Assets
|
0.11M | | | | 1.25M | 0.79M | 1.25M | 0.84M | 0.81M | 1.12M | 0.46M | 0.27M | 0.46M | 0.29M | 0.42M | 0.60M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.20M | 0.15M | 0.18M | 0.17M | 0.16M | 0.14M | 0.12M | 0.10M | 0.10M | 0.10M | 0.09M | 0.11M |
|
Intangibles
|
1.38M | | | | 4.15M | 2.95M | 2.24M | 2.38M | 4.94M | 2.09M | 2.09M | 2.09M | 4.94M | | | 4.94M |
|
Goodwill & Intangibles
|
1.38M | | | | 4.15M | 2.95M | 2.24M | 2.38M | 4.94M | 2.09M | 2.09M | 2.09M | 4.94M | | | 4.94M |
|
Long-Term Deferred Tax
|
0.30M | | | | 0.83M | | | | 2.29M | | | | | | | |
|
Non-Current Assets
|
1.38M | | | | 4.53M | 3.53M | 2.83M | 2.94M | 2.60M | 2.76M | 2.51M | 2.48M | 0.36M | 0.34M | 0.31M | 0.31M |
|
Assets
|
1.49M | | | | 5.77M | 4.32M | 4.08M | 3.77M | 3.41M | 3.88M | 2.98M | 2.75M | 0.82M | 0.63M | 0.73M | 0.90M |
|
Accounts Payables
|
0.29M | | | | 0.92M | 1.09M | 1.27M | 1.33M | 1.67M | 1.24M | 1.71M | 1.90M | 3.53M | 4.05M | 4.55M | 4.79M |
|
Notes Payables
|
0.03M | | | | 0.43M | 0.26M | 0.27M | 0.83M | 0.54M | 0.28M | 0.45M | 0.44M | 0.41M | 0.38M | 0.37M | 0.33M |
|
Payables
|
0.32M | | | | 1.36M | 1.35M | 1.54M | 2.16M | 2.21M | 1.51M | 2.16M | 2.34M | 3.94M | 4.43M | 4.91M | 5.12M |
|
Accumulated Expenses
|
| | | | 0.16M | 0.17M | 0.19M | 0.19M | 0.21M | 0.15M | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.02M | | | 0.01M |
|
Short term Debt
|
0.03M | 0.59M | | | 0.59M | 0.41M | 1.24M | 0.71M | 0.76M | 0.55M | 0.62M | 0.54M | 0.48M | 0.46M | 0.59M | 0.60M |
|
Current Leases
|
| | | | 0.11M | 0.22M | 0.08M | 0.08M | 0.08M | 0.08M | | | 0.08M | 0.09M | 0.09M | 0.08M |
|
Current Deferred Revenue
|
0.17M | | | | 0.40M | | | | | | | | | 0.01M | 0.01M | |
|
Total Current Liabilities
|
1.00M | | | | 2.92M | 2.41M | 3.38M | 3.36M | 3.27M | 2.40M | 3.21M | 3.37M | 4.87M | 5.32M | 5.95M | 6.15M |
|
Non-Current Debt
|
0.07M | 1.08M | | | 1.08M | 0.83M | 1.31M | 0.78M | 0.83M | 0.62M | 0.07M | 0.07M | 0.55M | 0.53M | 0.65M | 0.60M |
|
Minority Interest
|
0.06M | | | | -0.03M | -0.18M | -0.19M | -0.19M | -0.19M | -0.19M | | | -0.26M | -0.27M | -0.29M | -0.30M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 1.73M | 2.36M | 2.56M | 2.74M |
|
Operating Leases
|
| | | | 0.07M | 0.38M | 0.32M | 0.31M | 0.29M | 0.27M | 0.33M | 0.31M | 0.29M | 0.27M | 0.25M | 0.23M |
|
Other Non-Current Liabilities
|
| | | | 0.33M | 0.38M | | | 0.18M | | 0.32M | 0.37M | 0.34M | 0.31M | 0.32M | 0.32M |
|
Total Non-Current Liabilities
|
| | | | 3.26M | 2.95M | | | 0.47M | | 0.32M | 0.30M | 0.28M | 0.25M | 0.23M | 0.15M |
|
Total Liabilities
|
1.07M | -0.23M | -0.19M | -2.07M | 3.59M | 3.33M | 3.88M | 3.85M | 3.73M | 2.85M | 3.53M | 3.67M | 5.15M | 5.58M | 6.18M | 6.30M |
|
Total Debt
|
0.10M | 1.66M | | | 1.66M | 1.24M | 2.55M | 1.49M | 1.59M | 1.17M | 0.69M | 0.61M | 1.02M | 0.98M | 1.24M | 1.21M |
|
Common Equity
|
0.42M | 0.23M | 0.19M | 2.07M | 2.18M | 0.99M | 0.20M | -0.07M | -0.32M | -1.68M | -0.55M | -0.91M | -4.33M | -4.95M | -5.45M | -5.40M |
|
Shareholder's Equity
|
0.42M | 0.23M | 0.19M | 2.07M | 2.18M | 0.99M | 0.20M | -0.07M | -0.32M | -1.68M | -0.55M | -0.91M | -4.33M | -4.95M | -5.45M | -5.40M |
|
Liabilities and Shareholders Equity
|
1.49M | | | | 5.77M | 4.32M | 4.08M | 3.77M | 3.41M | 3.88M | 2.98M | 2.75M | 0.82M | 0.63M | 0.73M | 0.90M |
|
Retained Earnings
|
-11.66M | | | | -11.45M | -12.50M | -13.66M | -13.93M | -13.92M | -12.56M | -15.36M | -18.63M | -22.29M | -22.90M | -24.27M | -24.89M |
|
Preferred Shares
|
400.00 | | | | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |