|
Cash & Equivalents
|
1.55M | 0.93M | 5.39M | 2.06M | 4.15M | 0.91M |
|
Cash & Current Investments
|
1.55M | 0.93M | 5.39M | 2.06M | 4.15M | 0.91M |
|
Receivables - Net
|
2.57M | | 10.63M | | | |
|
Receivables - Other
|
0.79M | 0.02M | 1.33M | -417.00 | | -0.01M |
|
Receivables
|
3.36M | | 11.96M | | | |
|
Inventory
|
1.13M | 0.79M | 0.77M | 0.22M | 0.15M | 0.07M |
|
Prepaid Assets
|
1.34M | | 6.03M | | 6.83M | |
|
Current Assets
|
6.59M | 7.61M | 25.39M | 25.74M | 19.37M | 11.33M |
|
Property, Plant & Equipment (Net)
|
0.42M | 0.08M | 0.90M | 0.13M | 0.73M | 0.67M |
|
Intangibles
|
1.35M | 1.33M | 2.27M | 2.21M | 2.87M | 3.09M |
|
Goodwill & Intangibles
|
1.35M | 1.33M | 2.27M | 2.21M | 2.87M | 3.09M |
|
Long-Term Deferred Tax
|
| | 1.76M | | 2.69M | |
|
Other Non-Current Assets
|
0.12M | | 1.11M | 1.03M | | |
|
Non-Current Assets
|
1.40M | 3.92M | 4.84M | 4.10M | 3.78M | 3.27M |
|
Assets
|
7.99M | 11.52M | 30.23M | 29.84M | 23.15M | 14.60M |
|
Accounts Payables
|
5.46M | 2.32M | 11.06M | 1.26M | 6.10M | -0.60M |
|
Notes Payables
|
0.41M | | 1.90M | | 1.53M | |
|
Payables
|
5.88M | 2.32M | 12.96M | 1.26M | 7.63M | -0.60M |
|
Accumulated Expenses
|
| | 0.67M | 1.17M | | |
|
Other Accumulated Expenses
|
1.73M | 0.03M | 6.11M | 0.03M | 3.67M | 0.03M |
|
Short term Debt
|
1.61M | 1.38M | 0.51M | 0.41M | 0.26M | 0.27M |
|
Current Leases
|
0.03M | -0.11M | 0.71M | -0.32M | 0.68M | -0.32M |
|
Current Deferred Revenue
|
1.01M | 2.03M | 1.86M | 0.37M | 2.35M | 0.71M |
|
Total Current Liabilities
|
10.28M | 15.80M | 22.18M | 22.22M | 14.62M | 12.77M |
|
Non-Current Debt
|
2.08M | 1.61M | 0.72M | 0.59M | 0.40M | |
|
Convertible Debt
|
0.41M | 1.70M | 1.90M | 1.19M | 0.95M | 0.49M |
|
Minority Interest
|
-0.04M | -0.11M | -0.05M | -0.07M | -0.23M | -0.09M |
|
Operating Leases
|
0.01M | 1.94M | 2.19M | 2.54M | 2.18M | 2.06M |
|
Other Non-Current Liabilities
|
0.03M | | 0.03M | | 0.02M | |
|
Total Non-Current Liabilities
|
10.74M | | 24.55M | | 16.23M | |
|
Total Liabilities
|
10.77M | 17.97M | 24.58M | 24.27M | 16.26M | 14.24M |
|
Total Debt
|
3.70M | 2.99M | 1.23M | 0.99M | 0.66M | 0.27M |
|
Common Equity
|
-2.78M | -3.61M | 5.71M | -2.91M | 7.12M | 8.50M |
|
Shareholder's Equity
|
-2.78M | -6.34M | 5.71M | 5.64M | 7.12M | 0.45M |
|
Liabilities and Shareholders Equity
|
7.99M | 11.52M | 30.23M | 29.84M | 23.15M | 14.60M |
|
Retained Earnings
|
-18.34M | -21.95M | -23.48M | -26.40M | -30.10M | -37.77M |