|
Cash & Equivalents
|
920.00 | | | | 0.04M | 0.03M | 0.00M | 0.01M | 0.20M | 0.21M | 0.03M | 4.01M | 1.56M | 0.43M | 0.03M | 0.03M | 0.00M | 0.01M | 0.12M | 0.03M | 0.03M | 4.32M | 3.04M | 1.65M | 0.57M | 0.76M | 0.14M | 0.11M | 0.03M | 0.29M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 712.00 | 682.00 | 0.06M | 0.09M | 0.05M |
|
Cash & Current Investments
|
920.00 | | | | 0.04M | 0.03M | 0.00M | 0.01M | 0.20M | 0.21M | 0.03M | 4.01M | 1.56M | 0.43M | 0.03M | 0.03M | 0.00M | 0.01M | 0.12M | 0.03M | 0.03M | 4.32M | 3.04M | 1.65M | 0.57M | 0.76M | 0.14M | 0.11M | 0.03M | 0.29M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 712.00 | 682.00 | 0.06M | 0.09M | 0.05M |
|
Receivables - Net
|
| | | | | | | | | 0.50M | | | | | | | | | | | | | | | | 0.13M | 0.07M | 0.03M | 0.17M | 0.20M | 0.25M | 0.49M | 0.12M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Receivables - Other
|
| | | | | | | | | 0.50M | | | 1.26M | 1.30M | 1.32M | 0.11M | 0.01M | | | | 0.09M | 0.00M | 0.05M | 0.08M | 0.02M | 0.07M | 0.09M | 0.12M | 0.14M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | |
|
Receivables
|
| | | | | | | | | 1.00M | | | | | | | | | | | | | | | 0.02M | 0.20M | 0.17M | 0.14M | 0.31M | 0.28M | 0.33M | 0.57M | 0.19M | 0.14M | 0.12M | 0.12M | 0.11M | 0.04M | 0.04M | 0.04M |
|
Current Deferred Tax Assets
|
| | | | | | | | | 21.00 | 0.06M | 0.23M | 0.60M | 1.12M | 1.29M | 0.73M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | 0.03M | 0.08M | 0.11M | 0.08M | 0.10M | 0.26M | 0.04M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.35M | | 0.02M | 0.09M | 0.11M | 0.07M | 0.05M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.01M |
|
Current Assets
|
| | | | | | 0.00M | 0.01M | 0.20M | 0.88M | 5.80M | 4.39M | 3.50M | 3.19M | 2.99M | 0.81M | 0.04M | 0.05M | 0.16M | 0.06M | 0.14M | 4.67M | 3.09M | 1.76M | 1.23M | 0.99M | 0.28M | 0.19M | 1.03M | 0.94M | 0.71M | 0.98M | 0.13M | 0.08M | 0.06M | 0.05M | 0.04M | 0.10M | 0.13M | 0.11M |
|
Long-Term Investments
|
| | | | | | | | | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 0.46M | 0.48M | 0.48M | 0.48M | 0.45M | 627.00 | 627.00 | 627.00 | 590.00 | 590.00 | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 2.50M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | 1.55M | 1.55M | 1.55M | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 2.50M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | | | 1.55M | 1.55M | 1.55M | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | 1.96M | | | | 2.89M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Non-Current Assets
|
| | | | | | | | | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 0.40M | 4.73M | 4.10M | 4.65M | 4.59M | 4.52M | 0.59M | 2.79M | 2.85M | 4.44M | 1.55M | 1.55M | | -0.01M | | 0.31M | 0.47M | 0.77M |
|
Assets
|
920.00 | 119.00 | 0.00M | 0.02M | 0.04M | 0.03M | 0.00M | 0.01M | 0.20M | 0.88M | 5.80M | 4.39M | 3.50M | 3.19M | 2.99M | 0.81M | 0.04M | 0.05M | 0.16M | 0.06M | 0.14M | 4.67M | 3.49M | 6.48M | 5.34M | 5.64M | 4.87M | 4.70M | 1.62M | 3.73M | 3.56M | 5.42M | 1.68M | 1.64M | 0.06M | 0.04M | 0.04M | 0.41M | 0.59M | 0.88M |
|
Accounts Payables
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.13M | 0.36M | 0.25M | 0.27M | 0.27M | 0.30M | 0.33M | 0.23M | 0.08M | 0.11M | 0.09M | 0.14M | 0.29M | 0.41M | 1.28M | 1.25M | 1.33M | 0.96M | 1.40M | 1.29M | 1.06M | 0.60M | 0.71M | 0.87M | 1.12M | 1.14M | 0.82M | 1.07M | 0.96M | 0.90M | 0.79M |
|
Notes Payables
|
0.01M | | 0.02M | | | | | | | | | | | | | 0.32M | 0.53M | 0.54M | 0.43M | 0.43M | 0.43M | 0.43M | 0.05M | | | | 0.12M | 0.12M | 0.22M | 0.18M | 0.26M | 0.85M | 0.27M | 0.29M | 0.26M | 0.34M | 0.18M | 0.17M | 0.29M | 0.35M |
|
Payables
|
0.01M | | 0.02M | | | | 0.01M | 0.01M | 0.01M | 0.13M | 0.36M | 0.25M | 0.27M | 0.27M | 0.30M | 0.65M | 0.75M | 0.62M | 0.54M | 0.53M | 0.58M | 0.73M | 0.46M | 1.28M | 1.25M | 1.33M | 1.07M | 1.52M | 1.51M | 1.23M | 0.86M | 1.57M | 1.14M | 1.41M | 1.39M | 1.16M | 1.25M | 1.13M | 1.20M | 1.13M |
|
Accumulated Expenses
|
| | | | | | | | | 0.05M | 0.07M | 0.08M | 0.10M | 0.12M | 0.14M | 0.13M | 0.12M | 0.21M | 0.22M | 0.22M | 0.22M | 0.27M | 0.19M | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | |
|
Short term Debt
|
| | | | | | | | 0.25M | | 0.20M | | | | | 0.07M | 0.90M | 0.90M | 0.90M | 0.90M | 0.92M | 0.92M | 0.57M | | 0.47M | | | | | | | | | | | | 0.04M | 0.04M | 1.60M | 1.55M |
|
Current Leases
|
| | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.25M | | | | | | | | | | | | | 0.10M | 0.12M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.51M | 0.41M | 0.21M |
|
Total Current Liabilities
|
0.01M | 0.01M | 0.02M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.26M | 0.18M | 0.59M | 0.29M | 0.32M | 1.08M | 0.61M | 1.36M | 1.84M | 1.82M | 1.57M | 1.59M | 1.80M | 2.01M | 1.39M | 1.28M | 1.72M | 1.33M | 1.17M | 1.64M | 1.59M | 1.38M | 1.09M | 2.17M | 2.58M | 2.57M | 2.94M | 3.06M | 3.21M | 3.49M | 5.09M | 4.21M |
|
Non-Current Debt
|
| | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | 0.19M | 0.21M | 0.21M | 0.50M | 0.50M | 0.50M | 0.50M | 0.75M | 1.00M | 0.93M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.01M | 0.82M | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | 5.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | -0.03M | -0.02M | -0.29M | -0.30M | -0.30M | -0.31M | -0.33M | -0.34M | -0.34M | -0.61M | -0.89M | -0.51M | -0.66M | -0.77M | -0.88M | -0.13M | -0.13M | -0.13M | -0.16M | -0.16M | -0.16M | -0.16M | -0.16M | -0.16M | -0.16M | -0.16M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M |
|
Other Non-Current Liabilities
|
| | | 0.03M | | | | | | | | | | | | | | | 0.13M | 0.13M | 3.75M | 38.18M | 8.32M | 10.24M | 0.47M | 0.17M | | | | 0.18M | 0.26M | 0.29M | | | | | 0.04M | 0.04M | 1.60M | 1.55M |
|
Total Non-Current Liabilities
|
0.01M | | | 0.01M | | | | | | | | | | | | | | | 1.85M | 1.79M | 2.12M | 2.03M | 1.39M | -8.08M | 1.25M | 1.33M | | | 1.59M | 1.21M | 0.83M | 1.87M | 2.58M | 2.57M | 2.94M | 8.37M | 3.17M | 3.44M | 3.49M | 0.32M |
|
Total Liabilities
|
0.01M | 0.01M | 0.02M | 0.04M | 0.01M | 0.01M | 0.20M | 0.21M | 0.47M | 0.74M | 1.16M | 0.88M | 0.92M | 1.95M | 1.75M | 2.41M | 2.06M | 1.97M | 1.98M | 1.92M | 5.87M | 40.21M | 9.71M | 2.16M | 1.72M | 1.50M | 1.17M | 1.64M | 1.59M | 1.38M | 1.09M | 2.17M | 2.58M | 2.57M | 2.94M | 8.37M | 3.21M | 3.49M | 5.09M | 4.54M |
|
Total Debt
|
| | | | | | | | 0.25M | | 0.40M | | | | | 0.07M | 0.90M | 0.90M | 0.90M | 0.90M | 0.92M | 0.92M | 0.57M | | 0.47M | | | | | | | | | | | | 0.04M | 0.04M | 1.60M | 1.55M |
|
Common Equity
|
-0.00M | -0.01M | -0.01M | -0.02M | 0.03M | 0.02M | -0.19M | -0.21M | -0.28M | 0.14M | -0.83M | 3.51M | 2.58M | 1.24M | 1.27M | -1.60M | -2.02M | -1.92M | -1.82M | -1.86M | -5.73M | -35.53M | -6.22M | 4.93M | 4.51M | 4.64M | 4.36M | 3.84M | 0.91M | 2.48M | 2.61M | 3.39M | -0.90M | -0.93M | -2.89M | -3.01M | -3.17M | -3.08M | -4.50M | -3.65M |
|
Shareholder's Equity
|
-0.00M | -0.01M | -0.01M | -0.02M | 0.03M | 0.02M | -0.19M | -0.21M | -0.28M | 0.14M | -0.83M | 3.51M | 2.58M | 1.24M | 1.27M | -1.60M | -2.02M | -1.92M | -1.82M | -1.86M | -5.73M | -35.53M | -6.22M | 4.93M | 4.51M | 4.64M | 4.36M | 3.84M | 0.91M | 2.48M | 2.61M | 3.39M | -0.90M | -0.93M | -2.89M | -3.01M | -3.17M | -3.08M | -4.50M | -3.65M |
|
Liabilities and Shareholders Equity
|
920.00 | 119.00 | 0.00M | 0.02M | 0.04M | 0.03M | 0.00M | 0.01M | 0.20M | 0.88M | 5.80M | 4.39M | 3.50M | 3.19M | 2.99M | 0.81M | 0.04M | 0.05M | 0.16M | 0.06M | 0.14M | 4.67M | 3.49M | 6.48M | 5.34M | 5.64M | 4.87M | 4.70M | 1.62M | 3.73M | 3.56M | 5.42M | 1.68M | 1.64M | 0.06M | 0.04M | 0.04M | 0.41M | 0.59M | 0.88M |
|
Retained Earnings
|
-0.01M | -0.02M | -0.02M | -0.03M | 0.03M | -0.04M | -0.26M | -0.28M | -0.35M | -0.69M | -1.72M | -2.68M | -3.68M | -5.85M | -6.20M | -9.03M | -9.31M | -9.21M | -9.40M | -9.43M | -13.32M | -58.19M | -38.32M | -33.48M | -35.25M | -36.47M | -37.08M | -38.36M | -41.43M | -41.76M | -42.76M | -43.00M | -47.08M | -47.62M | -49.65M | -49.82M | -49.96M | -49.98M | -51.52M | -50.94M |