|
Cash & Equivalents
|
0.41M | 0.02M | 0.81M | 1.78M | 2.91M |
|
Short-term Investments
|
0.29M | 0.71M | 0.15M | 0.07M | 0.20M |
|
Cash & Current Investments
|
0.71M | 0.73M | 0.96M | 1.85M | 3.11M |
|
Receivables - Net
|
-0.38M | 0.05M | 2.19M | 0.03M | 3.32M |
|
Receivables - Other
|
-1.72M | 0.07M | 3.27M | 0.05M | 0.13M |
|
Receivables
|
-2.10M | 0.11M | 5.46M | 0.07M | 3.45M |
|
Inventory
|
0.15M | -0.15M | 0.01M | 0.38M | -0.21M |
|
Current Deferred Tax Assets
|
0.68M | | 0.84M | 0.86M | 0.05M |
|
Prepaid Assets
|
0.11M | -0.38M | 0.08M | 0.04M | -0.94M |
|
Current Assets
|
7.89M | | 9.91M | 9.90M | 9.68M |
|
Property, Plant & Equipment (Net)
|
0.16M | | 0.13M | 0.13M | 0.72M |
|
Long-Term Investments
|
| | 3.61M | | 2.08M |
|
Intangibles
|
0.04M | | 0.11M | 0.09M | 0.08M |
|
Goodwill & Intangibles
|
0.04M | | 0.11M | 0.09M | 0.08M |
|
Long-Term Deferred Tax
|
0.14M | | 0.27M | 0.30M | |
|
Other Non-Current Assets
|
1.05M | | 1.00M | 1.01M | 1.94M |
|
Non-Current Assets
|
1.56M | | 1.91M | 2.32M | 4.02M |
|
Assets
|
9.45M | | 11.82M | 12.23M | 13.70M |
|
Accounts Payables
|
-0.95M | -1.05M | 1.87M | 0.05M | 0.23M |
|
Notes Payables
|
1.92M | | 1.86M | 2.49M | 2.25M |
|
Payables
|
0.97M | -1.05M | 3.73M | 2.53M | 2.48M |
|
Accumulated Expenses
|
0.32M | | 0.48M | | 0.55M |
|
Short term Debt
|
1.46M | | 0.06M | 0.79M | 0.80M |
|
Current Leases
|
0.03M | | 0.03M | 0.04M | 0.18M |
|
Current Taxes
|
0.80M | -0.05M | 0.66M | -0.10M | 0.09M |
|
Current Deferred Revenue
|
-1.01M | 0.96M | 0.51M | -0.42M | -0.50M |
|
Total Current Liabilities
|
6.24M | | 6.83M | 8.08M | 8.72M |
|
Non-Current Debt
|
0.09M | | 0.57M | 0.18M | 0.06M |
|
Operating Leases
|
-0.04M | -0.02M | -0.04M | -0.02M | 0.16M |
|
Other Non-Current Liabilities
|
| | 0.19M | 0.19M | 0.19M |
|
Total Non-Current Liabilities
|
0.16M | | 0.61M | 0.20M | 0.22M |
|
Total Liabilities
|
6.40M | | 7.44M | 8.27M | 8.94M |
|
Total Debt
|
1.54M | | 0.63M | 0.96M | 0.86M |
|
Common Equity
|
3.05M | | 4.38M | 3.95M | 4.76M |
|
Shareholder's Equity
|
3.05M | | 4.38M | | 4.76M |
|
Liabilities and Shareholders Equity
|
9.45M | | 11.82M | 12.23M | 13.70M |
|
Retained Earnings
|
0.67M | | -0.18M | -0.24M | -0.22M |
|
Preferred Shares
|
| | 2.86M | 2.86M | |