|
Cash & Equivalents
|
0.02M | 0.14M | 0.14M | 0.11M | 0.09M | 0.68M | 0.16M | 0.30M | 0.06M | 0.12M | 0.01M | 0.05M | 0.03M | 1.43M | 0.32M | 0.58M | 0.66M | 0.63M | 2.67M | 6.07M | 6.06M | 5.78M | 2.44M | 1.47M | 0.47M | 0.74M | 0.10M | 0.22M | 0.19M | 0.19M | 0.18M | 0.18M | 0.22M | 0.06M | 0.04M |
|
Short-term Investments
|
0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.03M | 0.15M | 0.14M | 0.11M | 0.09M | 0.68M | 0.16M | 0.30M | 0.06M | 0.12M | 0.01M | 0.05M | 0.03M | 1.43M | 0.32M | 0.58M | 0.66M | 0.63M | 2.67M | 6.07M | 6.06M | 5.78M | 2.44M | 1.47M | 0.47M | 0.74M | 0.10M | 0.22M | 0.19M | 0.19M | 0.18M | 0.18M | 0.22M | 0.06M | 0.04M |
|
Receivables - Net
|
| 0.04M | 0.18M | 0.25M | 0.34M | 1.81M | 1.07M | 0.44M | 1.28M | 0.93M | 0.59M | 0.98M | 1.08M | 0.94M | 0.36M | 0.37M | 0.48M | 0.42M | 0.47M | 0.48M | 0.46M | 0.47M | 3.05M | 2.52M | 3.36M | 2.74M | 2.86M | | | | | | | | |
|
Receivables - Other
|
| | | | | 0.20M | | | | 0.08M | 0.09M | | | | | | 0.62M | | | | | | 0.01M | 0.28M | | | | | | | | | | | |
|
Receivables
|
| 0.04M | 0.18M | 0.25M | 0.34M | 2.01M | 1.07M | 0.44M | 1.28M | 1.01M | 0.68M | 0.98M | 1.08M | 0.94M | 0.36M | 0.37M | 1.10M | 0.42M | 0.47M | 0.48M | 0.46M | 0.47M | 3.07M | 2.81M | 3.36M | 2.74M | 2.86M | | | | | | | | |
|
Prepaid Assets
|
676.00 | 663.00 | 663.00 | 663.00 | 0.00M | 0.14M | 0.24M | 0.51M | 0.61M | 0.59M | 0.68M | 1.25M | 0.43M | 1.77M | 1.46M | 0.08M | 0.20M | 0.42M | 0.29M | 0.20M | 0.21M | 0.36M | 0.66M | 0.61M | 0.43M | 0.55M | 0.50M | 0.08M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Current Assets
|
0.02M | 0.18M | 0.32M | 0.36M | 0.44M | 2.64M | 1.47M | 1.58M | 1.96M | 1.72M | 1.37M | 2.26M | 1.52M | 4.12M | 2.12M | 1.40M | 1.34M | 1.47M | 3.43M | 6.75M | 6.74M | 6.61M | 5.85M | 4.14M | 4.27M | 3.41M | 2.64M | 2.16M | 0.27M | 0.20M | 0.18M | 0.18M | 0.22M | 0.06M | 0.05M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.62M | 0.81M | 0.94M | 0.78M | 0.73M | 0.26M | 0.24M | 0.69M | 0.67M | 0.66M | 0.47M | 0.81M | 0.80M | 0.56M | 0.58M | 0.53M | 0.23M | 1.78M | 1.61M | 2.89M | 2.86M | 3.10M | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 7.42M | 2.11M | 2.11M | 2.11M | 2.11M | | | | | | | | |
|
Intangibles
|
| | | | | 4.95M | 3.67M | 4.67M | 4.41M | 2.42M | 2.20M | | | | | | 2.64M | 2.64M | 2.65M | 2.65M | 2.65M | 2.27M | 2.42M | 5.64M | 5.30M | 5.30M | 5.32M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | | | |
|
Goodwill & Intangibles
|
| | | | | 4.95M | 3.67M | 4.67M | 4.41M | 2.42M | 2.20M | | | | | | 2.64M | 2.64M | 2.65M | 2.65M | 2.65M | 2.27M | 9.85M | 7.75M | 0.40M | 0.40M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | | | | | | 0.34M | 0.04M | 0.04M | 0.10M | 0.08M | 0.20M | 0.21M | 0.21M | 0.16M | 0.14M | 0.07M | 0.03M | 0.03M | 0.04M | 0.04M | 0.36M | 17.15M | 0.45M | 0.45M | 0.47M | 1.86M | 0.07M | 773.00 | 227.00 | 419.00 | 419.00 | 419.00 | |
|
Non-Current Assets
|
| | | | | 5.57M | 4.48M | 5.61M | 5.82M | 3.77M | 4.45M | 2.07M | 2.59M | 2.50M | 2.40M | 2.14M | 5.56M | 4.00M | 2.95M | 2.79M | 2.60M | 1.96M | 20.02M | 17.15M | 22.34M | 21.30M | 20.39M | | | | | | | | |
|
Assets
|
0.02M | 0.18M | 0.32M | 0.36M | 0.44M | 8.21M | 5.95M | 7.19M | 7.78M | 5.49M | 5.82M | 4.33M | 4.12M | 6.63M | 4.52M | 3.53M | 6.90M | 5.47M | 6.38M | 9.53M | 9.34M | 8.57M | 25.88M | 21.29M | 26.61M | 24.71M | 23.03M | 2.16M | 0.27M | 0.20M | 0.18M | 0.18M | 0.22M | 0.06M | 0.05M |
|
Accounts Payables
|
0.01M | 0.09M | 0.17M | 0.22M | 0.33M | 0.33M | 0.56M | 0.66M | 1.54M | 1.59M | 1.43M | 1.52M | 2.14M | 1.00M | 0.90M | 0.47M | 1.47M | 1.41M | 0.37M | 0.31M | 0.31M | 0.30M | 0.55M | 0.15M | 1.52M | 1.41M | 2.65M | 0.85M | 0.94M | 0.98M | 1.07M | 1.17M | 1.17M | 0.86M | 0.49M |
|
Notes Payables
|
0.00M | 0.03M | 0.14M | 0.27M | 0.40M | 1.61M | 1.33M | 1.51M | 3.62M | 4.26M | 1.81M | 3.63M | 5.65M | 4.25M | 4.08M | 0.98M | 0.83M | 0.50M | 0.50M | 0.28M | 315.00 | | 0.52M | 4.54M | 6.04M | 5.14M | 5.14M | | 1.55M | 1.55M | 1.55M | 0.30M | 0.53M | | |
|
Payables
|
0.02M | 0.12M | 0.32M | 0.50M | 0.73M | 1.94M | 1.89M | 2.16M | 5.16M | 5.85M | 3.24M | 5.15M | 7.79M | 5.25M | 4.98M | 1.44M | 2.30M | 1.91M | 0.87M | 0.60M | 0.31M | 0.30M | 1.06M | 4.69M | 7.56M | 6.55M | 7.80M | 0.85M | 2.49M | 2.53M | 2.61M | 1.47M | 1.69M | 0.86M | 0.49M |
|
Accumulated Expenses
|
| | 0.01M | 0.01M | 0.06M | 0.46M | 0.55M | 0.57M | 0.70M | 0.82M | 1.08M | 0.89M | 1.17M | 1.23M | 1.11M | 0.25M | 3.31M | 3.31M | 0.25M | 0.21M | 0.61M | 0.37M | 0.51M | 0.20M | 0.91M | 1.18M | 1.08M | 0.07M | 0.55M | 0.67M | 0.78M | 0.91M | 1.03M | 1.15M | 1.27M |
|
Other Accumulated Expenses
|
| | | 0.04M | 0.05M | 0.52M | 0.83M | 1.11M | 1.09M | 1.40M | 1.34M | 2.95M | 2.29M | 3.20M | 2.70M | 0.03M | 1.77M | 1.97M | 0.18M | 0.10M | 0.03M | 0.14M | 0.33M | 0.14M | 0.36M | 0.44M | 0.42M | | | | | | | | |
|
Short term Debt
|
0.01M | 0.83M | 0.77M | 0.60M | 0.39M | 11.59M | 16.72M | 7.89M | 20.19M | 0.27M | 1.92M | 2.14M | 13.98M | 62.81M | 2.89M | 4.18M | 4.88M | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | 0.10M | 0.10M | 0.34M | 0.33M | 0.34M | 0.35M | 0.37M | 0.38M | 0.40M | 0.42M | 0.02M | | | | 2.00M | 2.08M | 3.01M | 3.13M | 3.27M | | | | | | | | |
|
Current Taxes
|
| | | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.00M | 0.00M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.07M | 0.95M | 1.10M | 1.14M | 1.15M | 15.74M | 21.21M | 14.51M | 31.00M | 13.42M | 10.29M | 15.77M | 29.20M | 78.77M | 15.09M | 18.01M | 20.31M | 13.85M | 2.15M | 1.01M | 1.03M | 0.87M | 3.98M | 8.55M | 12.02M | 12.97M | 14.32M | 10.16M | 10.26M | 10.81M | 11.42M | 12.07M | 12.69M | 8.98M | 9.12M |
|
Capital Leases
|
| | | | | | | | 0.52M | 0.49M | 1.57M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | 0.47M | 0.26M | 0.42M | 0.38M | 0.51M | 0.51M | 0.13M | 0.36M | 0.51M | 0.49M | 0.29M | 0.47M | 0.45M | 0.28M | 0.01M | | | 5.43M | 0.83M | 1.48M | 1.50M | 1.72M | | | | | | | | |
|
Convertible Debt
|
| | | 0.27M | 0.03M | 0.10M | 1.02M | 1.41M | | 4.30M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.43M | 10.61M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.44M | | | | | | | | | | | | | | | | 7.63M | | | | 7.04M | 6.25M | 6.46M | 6.57M | 6.67M | 6.76M | 6.73M | 6.86M |
|
Operating Leases
|
| | | | | | | | | 0.59M | 1.91M | 1.77M | 1.73M | 1.65M | 1.57M | 1.10M | 1.43M | 1.33M | 0.03M | | | | 8.75M | 8.50M | 12.23M | 11.55M | 10.77M | | | | | | | | |
|
Other Non-Current Liabilities
|
| 0.50M | | | | | | 0.03M | | | | 0.12M | | | | | | | | | | | | 0.12M | 0.32M | 0.28M | 0.35M | | | | | | | | |
|
Total Non-Current Liabilities
|
| 0.46M | | | | 0.28M | 1.02M | 0.42M | 0.90M | 1.32M | 2.61M | 1.44M | 1.75M | 1.81M | 1.70M | 1.54M | 1.50M | 1.36M | 0.29M | 0.01M | | | 12.18M | 7.25M | 10.70M | 9.91M | 9.23M | 10.16M | 10.26M | 10.81M | 11.42M | 12.07M | | | |
|
Total Liabilities
|
0.07M | 0.95M | 1.10M | 1.14M | 1.15M | 16.02M | 22.23M | 14.93M | 31.90M | 14.74M | 12.90M | 17.21M | 30.96M | 80.58M | 16.79M | 19.55M | 21.81M | 15.21M | 2.44M | 1.02M | 1.03M | 0.87M | 16.16M | 15.79M | 22.72M | 22.88M | 23.55M | 10.16M | 10.26M | 10.81M | 11.42M | 12.07M | 12.69M | 8.98M | 9.12M |
|
Total Debt
|
0.01M | 0.83M | 0.77M | 0.60M | 0.39M | 12.06M | 16.98M | 8.31M | 20.57M | 0.78M | 2.43M | 2.26M | 14.34M | 63.32M | 3.38M | 4.47M | 5.34M | 0.45M | 0.28M | 0.01M | | | 5.43M | 0.83M | 1.48M | 1.50M | 1.72M | | | | | | | | |
|
Common Equity
|
-0.06M | -0.78M | -0.78M | -0.78M | -0.71M | -7.81M | -16.28M | -7.74M | -24.12M | -9.25M | -7.08M | -12.89M | -26.84M | -73.95M | -12.27M | -16.01M | -14.91M | -9.74M | 3.94M | 8.52M | 8.31M | 7.70M | 9.72M | 5.50M | 3.89M | 1.83M | -0.52M | -8.00M | -9.99M | -10.61M | -11.24M | -11.89M | -12.47M | -18.34M | -19.67M |
|
Shareholder's Equity
|
-0.06M | -0.78M | -0.78M | -0.78M | -0.71M | -7.81M | -16.28M | -7.74M | -24.12M | -9.25M | -7.08M | -12.89M | -26.84M | -73.95M | -12.27M | -16.01M | -14.91M | -9.74M | 3.94M | 8.52M | 8.31M | 7.70M | 9.72M | 5.50M | 3.89M | 1.83M | -0.52M | -8.00M | -9.99M | -10.61M | -11.24M | -11.89M | -12.47M | -18.34M | -19.67M |
|
Liabilities and Shareholders Equity
|
0.02M | 0.18M | 0.32M | 0.36M | 0.44M | 8.21M | 5.95M | 7.19M | 7.78M | 5.49M | 5.82M | 4.33M | 4.12M | 6.63M | 4.52M | 3.53M | 6.90M | 5.47M | 6.38M | 9.53M | 9.34M | 8.57M | 25.88M | 21.29M | 26.61M | 24.71M | 23.03M | 2.16M | 0.27M | 0.20M | 0.18M | 0.18M | 0.22M | 0.06M | 0.05M |
|
Retained Earnings
|
-0.03M | -0.75M | -0.75M | -0.74M | -0.68M | -15.19M | -23.66M | -15.22M | -34.42M | -41.38M | -53.72M | -60.62M | -82.77M | -150.42M | -114.82M | -122.62M | -125.72M | -122.19M | -115.96M | -119.02M | -121.16M | -121.98M | -123.12M | -127.51M | -129.26M | -132.05M | -134.78M | -142.33M | -144.48M | -145.13M | -145.81M | -146.47M | -147.04M | -146.24M | -146.50M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 | 710.00 | 618.00 | 575.00 | 575.00 | 546.00 | 546.00 | 476.00 | 476.00 | 431.00 | 413.00 | 407.00 | 407.00 | 407.00 | 32.00 | 32.00 |
|
Treasury Shares
|
| | | | | 1.33M | | | 1.00M | -1.00M | | -1.00M | | | | | | | | | | | | | | | | | | | | | | | |