|
Cash & Equivalents
|
0.02M | 0.03M | 507.00 | 0.12M | | 1.11M | 2.33M | 0.33M | 0.41M | 0.29M | 0.47M |
|
Cash & Current Investments
|
0.02M | 0.03M | 507.00 | 0.12M | | 1.11M | 2.33M | 0.33M | 0.41M | 0.29M | 0.47M |
|
Receivables - Net
|
| | | 0.60M | | 0.92M | 1.02M | 1.72M | 1.85M | 1.62M | 2.58M |
|
Receivables - Other
|
| | | | | 0.79M | 0.56M | 0.53M | 0.29M | 0.24M | 0.28M |
|
Receivables
|
| | | 0.60M | | 1.71M | 1.58M | 2.25M | 2.14M | 1.86M | 2.86M |
|
Prepaid Assets
|
0.05M | 0.04M | 0.02M | 0.08M | | 0.26M | 0.47M | 0.45M | 0.53M | 0.41M | 0.38M |
|
Current Assets
|
0.07M | 0.07M | 0.02M | 0.80M | 724.00 | 3.08M | 4.38M | 3.02M | 3.08M | 2.56M | 3.72M |
|
Property, Plant & Equipment (Net)
|
| | | 0.00M | | 0.88M | 0.79M | 0.68M | 0.60M | 0.51M | 0.42M |
|
Long-Term Investments
|
7.60M | 8.02M | 8.12M | 1.37M | 1.39M | | | | | | |
|
Goodwill
|
| | | | | 61.59M | 0.50M | 4.92M | 4.92M | 4.92M | 4.92M |
|
Intangibles
|
| | | | | 12.10M | 11.55M | 12.10M | 12.10M | 12.10M | 9.34M |
|
Goodwill & Intangibles
|
| | | | | 73.69M | 12.05M | 17.02M | 17.02M | 17.02M | 14.25M |
|
Non-Current Assets
|
7.60M | 8.02M | 8.12M | 0.00M | 1.39M | 75.51M | 17.92M | 16.97M | 16.32M | 15.65M | 14.99M |
|
Assets
|
7.67M | 8.08M | 8.14M | 0.81M | 1.39M | 78.59M | 22.30M | 19.99M | 19.40M | 18.21M | 18.71M |
|
Accounts Payables
|
1.71M | 2.18M | 2.41M | 2.59M | 2.64M | 8.04M | 9.28M | 9.34M | 9.46M | 9.62M | 11.72M |
|
Notes Payables
|
0.43M | 0.56M | 0.69M | 2.62M | 2.81M | 5.67M | 2.98M | 3.25M | 3.69M | 3.58M | 3.83M |
|
Payables
|
2.14M | 2.74M | 3.10M | 5.21M | 5.46M | 13.71M | 12.26M | 12.59M | 13.15M | 13.20M | 15.54M |
|
Accumulated Expenses
|
0.01M | 0.03M | 0.03M | 1.24M | 0.06M | 0.01M | 0.12M | 2.18M | 2.33M | 2.09M | 2.31M |
|
Other Accumulated Expenses
|
| | | 0.34M | 0.59M | 0.46M | 0.46M | 0.88M | 0.83M | 0.89M | 0.98M |
|
Short term Debt
|
0.33M | 0.13M | 0.14M | 0.12M | 0.19M | 0.50M | 0.49M | 0.47M | 0.47M | 0.47M | 0.47M |
|
Current Leases
|
| | | | | 0.51M | 0.19M | 0.33M | 0.28M | 0.23M | 0.18M |
|
Current Taxes
|
0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.50M | 0.01M | | | | |
|
Current Deferred Revenue
|
0.89M | | 1.06M | 0.90M | | 1.02M | 0.68M | 0.42M | 0.85M | 1.17M | 1.15M |
|
Total Current Liabilities
|
3.92M | 5.04M | 5.04M | 5.11M | 8.97M | 24.12M | 20.23M | 19.01M | 21.98M | 23.06M | 23.42M |
|
Capital Leases
|
| | | | | 0.23M | 0.18M | | | | |
|
Non-Current Debt
|
| | | | | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M | 0.59M |
|
Non-Current Deffered Revenue
|
4.37M | 4.37M | 4.37M | 4.37M | 4.37M | | | 0.07M | | | |
|
Preferred Stock Liabilities
|
7.40M | 7.80M | 7.89M | 1.28M | 1.28M | | | | | | |
|
Minority Interest
|
| | | -0.33M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Operating Leases
|
| | | | | 0.47M | 0.29M | 0.34M | 0.33M | 0.31M | 0.29M |
|
Total Liabilities
|
3.92M | 9.41M | 5.04M | 5.11M | 5.64M | 25.48M | 21.37M | 20.01M | 22.89M | 23.95M | 24.28M |
|
Total Debt
|
0.33M | 0.13M | 0.14M | 0.12M | 0.19M | 1.09M | 1.09M | 1.07M | 1.07M | 1.07M | 1.06M |
|
Common Equity
|
-1.10M | -9.13M | -1.77M | -4.30M | -4.20M | 53.10M | 0.93M | -0.02M | -3.50M | -5.74M | -5.58M |
|
Shareholder's Equity
|
-1.10M | -9.13M | -1.77M | -4.30M | -4.20M | 53.10M | 0.93M | -0.02M | -3.50M | -5.74M | -5.58M |
|
Liabilities and Shareholders Equity
|
7.67M | 8.08M | 8.14M | 0.81M | 1.39M | 78.59M | 22.30M | 19.99M | 19.40M | 18.21M | 18.71M |
|
Retained Earnings
|
-6.76M | -9.75M | -7.44M | -10.00M | -9.94M | -10.57M | -64.50M | -67.70M | -71.66M | -74.28M | -74.57M |
|
Preferred Shares
|
| | | | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |