|
Cash & Equivalents
|
1.85M | 7.01M | 4.72M | 4.09M | 4.59M | 2.62M | 1.23M | 0.31M | 0.20M | 0.07M | 0.26M | 0.28M | 0.24M | 1.25M |
|
Short-term Investments
|
| | | | | | | | 0.17M | 0.04M | 0.50M | 0.00M | | |
|
Cash & Current Investments
|
1.85M | 7.01M | 4.72M | 4.09M | 4.59M | 2.62M | 1.23M | 0.31M | 0.37M | 0.12M | 0.76M | 0.28M | 0.24M | 1.25M |
|
Receivables - Net
|
227.00 | 0.00M | 0.05M | 0.04M | 0.16M | 0.20M | 0.24M | 0.23M | 0.00M | 0.04M | 0.26M | 0.90M | 1.60M | 1.46M |
|
Receivables - Other
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.13M |
|
Receivables
|
227.00 | 0.00M | 0.05M | 0.04M | 0.18M | 0.21M | 0.25M | 0.24M | 0.13M | 0.17M | 0.39M | 1.03M | 1.72M | 1.58M |
|
Work In Process
|
| | | | | | | | | | | 0.60M | | |
|
Inventory
|
0.22M | 0.14M | 0.20M | 0.21M | 0.40M | 0.38M | 0.13M | 0.05M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Prepaid Assets
|
0.20M | 0.44M | 0.53M | 0.38M | 0.25M | 0.44M | 0.40M | 0.41M | 0.36M | 0.37M | 0.50M | 0.50M | 0.30M | 0.30M |
|
Current Assets
|
2.27M | 8.01M | 5.72M | 5.22M | 6.03M | 4.18M | 2.38M | 1.21M | 0.96M | 1.21M | 2.14M | 10.67M | 5.52M | 4.32M |
|
Property, Plant & Equipment (Net)
|
0.34M | 0.33M | 0.35M | 0.34M | 0.28M | 0.25M | 0.23M | 0.20M | 0.17M | 0.18M | 0.14M | 0.11M | 0.11M | 0.74M |
|
Long-Term Investments
|
| | | | | 1.06M | 0.65M | 0.30M | | | | | | |
|
Intangibles
|
| | | | | | 1.63M | 2.42M | 3.13M | 4.23M | 14.24M | 15.15M | 3.04M | 3.04M |
|
Goodwill & Intangibles
|
| | | | | | 1.63M | 2.42M | 3.13M | 4.23M | 14.24M | 15.15M | 3.04M | 3.04M |
|
Other Non-Current Assets
|
0.43M | 0.40M | 0.52M | 0.47M | 0.34M | 1.36M | 2.55M | 2.95M | 3.32M | 5.90M | 16.96M | 19.75M | 9.35M | 12.27M |
|
Non-Current Assets
|
0.43M | 0.40M | 0.52M | 0.47M | 0.34M | 1.36M | 2.55M | 2.95M | 3.32M | 5.90M | 16.96M | 19.75M | 9.35M | 12.27M |
|
Assets
|
2.70M | 8.41M | 6.24M | 5.69M | 6.37M | 5.54M | 4.93M | 4.16M | 4.28M | 7.11M | 19.10M | 30.42M | 14.87M | 16.59M |
|
Accounts Payables
|
1.16M | 0.13M | 0.09M | | 0.72M | 0.72M | 0.61M | 0.55M | 0.51M | 0.51M | 0.45M | 0.43M | 3.44M | 3.30M |
|
Notes Payables
|
10.95M | | | 1.86M | 4.79M | 3.73M | 0.01M | | 761.00 | | | | | |
|
Payables
|
12.12M | 0.13M | 0.09M | 1.86M | 5.52M | 4.45M | 0.63M | 0.55M | 0.51M | 0.51M | 0.45M | 0.43M | 3.44M | 3.30M |
|
Accumulated Expenses
|
| | | | 0.16M | 0.15M | 0.17M | 0.08M | 0.07M | 0.03M | 0.03M | 0.01M | 0.03M | 0.01M |
|
Other Accumulated Expenses
|
| | | | 0.32M | 0.32M | | | 761.00 | | | 494.00 | 494.00 | 494.00 |
|
Short term Debt
|
2.06M | 0.43M | 0.33M | 0.33M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.43M | 0.01M | 0.00M |
|
Current Leases
|
| 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | | 0.04M | 0.05M |
|
Current Taxes
|
0.02M | 0.03M | 0.04M | 0.00M | 0.07M | 0.06M | 0.07M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.12M | 0.12M |
|
Current Deferred Revenue
|
0.06M | 0.17M | 0.14M | 0.04M | 0.16M | 1.21M | 0.19M | 0.17M | 0.19M | 0.21M | 0.18M | 0.18M | 872.00 | 0.00M |
|
Total Current Liabilities
|
18.22M | 1.26M | 1.06M | 3.09M | 6.47M | 6.45M | 1.23M | 1.08M | 0.90M | 0.83M | 0.69M | 1.30M | 3.67M | 3.52M |
|
Non-Current Debt
|
0.07M | | | | 0.01M | | 0.01M | 0.00M | 0.00M | | | | | |
|
Convertible Debt
|
| | | | 0.38M | 1.26M | 1.81M | 1.81M | 1.81M | | | | | |
|
Non-Current Deffered Revenue
|
0.09M | | | | | | | | | | | | | |
|
Operating Leases
|
| 0.08M | 0.07M | 0.06M | 0.02M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | | | 0.08M | 0.12M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.43M | 0.38M | 1.04M |
|
Total Non-Current Liabilities
|
0.08M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | | 0.87M | 0.46M | 1.10M |
|
Total Liabilities
|
18.30M | 1.32M | 1.11M | 3.13M | 6.50M | 6.48M | 1.24M | 1.09M | 0.90M | 0.83M | 0.69M | 1.30M | 4.13M | 4.62M |
|
Total Debt
|
2.13M | 0.43M | 0.33M | 0.33M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.43M | 0.01M | 0.00M |
|
Common Equity
|
-15.60M | 7.09M | 5.13M | 2.56M | -0.13M | -0.94M | 3.69M | 3.07M | 3.38M | 6.28M | 18.40M | 29.11M | 10.74M | 11.97M |
|
Shareholder's Equity
|
-15.60M | 7.09M | 5.13M | 2.56M | -0.13M | -0.94M | 3.69M | 3.07M | 3.38M | 6.28M | 18.40M | 29.11M | 10.74M | 11.97M |
|
Liabilities and Shareholders Equity
|
2.70M | 8.41M | 6.24M | 5.69M | 6.37M | 5.54M | 4.93M | 4.16M | 4.28M | 7.11M | 19.10M | 30.42M | 14.87M | 16.59M |
|
Retained Earnings
|
-19.72M | -23.40M | -25.40M | -28.33M | -31.44M | -33.58M | -34.77M | -36.49M | -38.03M | -39.00M | -39.21M | -38.00M | -61.41M | -63.54M |
|
Treasury Shares
|
| 0.10M | 0.10M | 0.10M | 28.00 | | | 0.10M | 28.00 | 0.10M | 1.44M | 0.14M | 0.46M | 1.18M |