USD 0.0
(0.0%)
Breakdown | 2003 | 2002 | 2001 | 2000 | 1999 | 1997 |
---|---|---|---|---|---|---|
Total Assets | 1.68 Million | 1.59 Million | 1.71 Million | 1.54 Million | 2.1 Million | 1.7 Million |
Total Current Assets | 1.18 Million | 970.3 Thousand | 1.04 Million | 835.78 Thousand | 1.2 Million | 500 Thousand |
Cash And Short Term Investments | 49.53 Thousand | 254.85 Thousand | 75.75 Thousand | 302.39 Thousand | 100 Thousand | 100 Thousand |
Cash and Cash Equivalents | 49.53 Thousand | 254.85 Thousand | 75.75 Thousand | 302.39 Thousand | 100 Thousand | 100 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 906.55 Thousand | 511.7 Thousand | 668.58 Thousand | 338.12 Thousand | 900 Thousand | 200 Thousand |
Inventory | 79.17 Thousand | 46.3 Thousand | 27.06 Thousand | 38.13 Thousand | - | 100 Thousand |
Other Current Assets | 102.2 Thousand | 110.24 Thousand | 224.81 Thousand | 72.89 Thousand | 200 Thousand | 100 Thousand |
Total Non-Current Assets | 504.25 Thousand | 624.14 Thousand | 671.49 Thousand | 709.33 Thousand | 900 Thousand | 1.2 Million |
Net PPE | 260.01 Thousand | 385.21 Thousand | 436.23 Thousand | 485.91 Thousand | 600 Thousand | 800 Thousand |
Good Will And Intangible Assets | 230.51 Thousand | 229.04 Thousand | 225.32 Thousand | 200.56 Thousand | 200 Thousand | 200 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 230.51 Thousand | 229.04 Thousand | 225.32 Thousand | 200.56 Thousand | 200 Thousand | 200 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 13.72 Thousand | 9892.00 | 9940.00 | 22.85 Thousand | 100 Thousand | 200 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 1.52 Million | 711.89 Thousand | 652.39 Thousand | 339.17 Thousand | 700 Thousand | 1.5 Million |
Total Current Liabilities | 1.12 Million | 711.89 Thousand | 649.82 Thousand | 339.17 Thousand | 600 Thousand | 1.3 Million |
Account Payables | 650.02 Thousand | 312.96 Thousand | 287.25 Thousand | 105.22 Thousand | 300 Thousand | 600 Thousand |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 180 Thousand | 13.18 Thousand | 19.94 Thousand | 13.16 Thousand | - | 300 Thousand |
Deferred Revenue | - | - | - | 178.16 Thousand | - | - |
Other Current Liabilities | 292.06 Thousand | 385.74 Thousand | 342.61 Thousand | 42.61 Thousand | 300 Thousand | 400 Thousand |
Total Non Current Liabilities | 400 Thousand | - | 2570.00 | - | 100 Thousand | 100 Thousand |
Long-Term Debt | 400 Thousand | - | 2570.00 | - | - | 100 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | -100 Thousand |
Other Liabilities | - | - | - | - | - | 100 Thousand |
Total Equity | 162.8 Thousand | 882.55 Thousand | 1.06 Million | 1.2 Million | 1.4 Million | 200 Thousand |
Stock Holders Equity | 162.8 Thousand | 882.55 Thousand | 1.06 Million | 1.2 Million | 1.4 Million | 200 Thousand |
Common Stock | 123.65 Thousand | 120.54 Thousand | 118.64 Thousand | 117.02 Thousand | 100 Thousand | - |
Retained Earnings | -14.01 Million | -13.26 Million | -13.06 Million | -12.9 Million | -12.6 Million | -12.8 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 162.8 Thousand | 882.55 Thousand | 1.06 Million | 1.2 Million | 1.4 Million | 200 Thousand |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | - | - | - | - | - | - |
Total Debt | 580 Thousand | 13.18 Thousand | 22.51 Thousand | 13.16 Thousand | - | 400 Thousand |
Net Debt | 530.46 Thousand | -241.67 Thousand | -53.24 Thousand | -289.22 Thousand | -100 Thousand | 300 Thousand |
Breakdown | 2004 Q2 | 2004 Q1 | 2003 FY | 2003 Q4 | 2003 Q3 | 2003 Q2 |
---|---|---|---|---|---|---|
Total Assets | 1.62 Million | 1.86 Million | 1.68 Million | 1.68 Million | 1.64 Million | 1.7 Million |
Total Current Assets | 1.16 Million | 1.37 Million | 1.18 Million | 1.18 Million | 1.12 Million | 1.15 Million |
Cash And Short Term Investments | 55.72 Thousand | 125.21 Thousand | 49.53 Thousand | 49.53 Thousand | 18.47 Thousand | 139.7 Thousand |
Cash and Cash Equivalents | 55.72 Thousand | 125.21 Thousand | 49.53 Thousand | 49.53 Thousand | 18.47 Thousand | 139.7 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 755.17 Thousand | 851.26 Thousand | 906.55 Thousand | 906.55 Thousand | 853 Thousand | 618.34 Thousand |
Inventory | 63.23 Thousand | 68.08 Thousand | 79.17 Thousand | 79.17 Thousand | 73.47 Thousand | 109.9 Thousand |
Other Current Assets | 27.63 Thousand | 83.02 Thousand | 102.2 Thousand | 102.2 Thousand | 181.86 Thousand | 289.59 Thousand |
Total Non-Current Assets | 464.97 Thousand | 493 Thousand | 504.25 Thousand | 504.25 Thousand | 515.42 Thousand | 552.4 Thousand |
Net PPE | 207.49 Thousand | 243.54 Thousand | 260.01 Thousand | 260.01 Thousand | 285.46 Thousand | 326.59 Thousand |
Good Will And Intangible Assets | 246.7 Thousand | 234.52 Thousand | 230.51 Thousand | 230.51 Thousand | 225.19 Thousand | 223.09 Thousand |
Good Will | - | - | - | - | - | - |
Intangible Assets | 246.7 Thousand | 234.52 Thousand | 230.51 Thousand | 230.51 Thousand | 225.19 Thousand | 223.09 Thousand |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | 10.76 Thousand | 14.93 Thousand | 13.72 Thousand | 13.72 Thousand | 4766.00 | 2724.00 |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 1.83 Million | 1.75 Million | 1.52 Million | 1.52 Million | 1.59 Million | 1.27 Million |
Total Current Liabilities | 1.02 Million | 1.55 Million | 1.12 Million | 1.12 Million | 1.59 Million | 1.27 Million |
Account Payables | 566.93 Thousand | 525.46 Thousand | 650.02 Thousand | 650.02 Thousand | 660.6 Thousand | 412.36 Thousand |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 97.48 Thousand | 498.97 Thousand | 180 Thousand | 180 Thousand | 439.03 Thousand | 536.26 Thousand |
Deferred Revenue | - | 250 Thousand | - | - | - | - |
Other Current Liabilities | 358.49 Thousand | 279.43 Thousand | 292.06 Thousand | 292.06 Thousand | 494.53 Thousand | 327.17 Thousand |
Total Non Current Liabilities | 814 Thousand | 200 Thousand | 400 Thousand | 400 Thousand | - | - |
Long-Term Debt | 564 Thousand | 200 Thousand | 400 Thousand | 400 Thousand | - | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 250 Thousand | - | - | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | -208.16 Thousand | 113.16 Thousand | 162.8 Thousand | 162.8 Thousand | 48.06 Thousand | 434.14 Thousand |
Stock Holders Equity | -208.16 Thousand | 113.16 Thousand | 162.8 Thousand | 162.8 Thousand | 48.06 Thousand | 434.14 Thousand |
Common Stock | 125.51 Thousand | 124.4 Thousand | 123.65 Thousand | 123.65 Thousand | 122.79 Thousand | 122.04 Thousand |
Retained Earnings | -14.39 Million | -14.06 Million | -14.01 Million | -14.01 Million | -14.12 Million | -13.73 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | -208.16 Thousand | 113.16 Thousand | 162.8 Thousand | 162.8 Thousand | 48.06 Thousand | 434.14 Thousand |
Capital Lease Obligation | - | - | - | - | - | - |
Total Investments | - | - | - | - | - | - |
Total Debt | 661.48 Thousand | 698.97 Thousand | 580 Thousand | 580 Thousand | 439.03 Thousand | 536.26 Thousand |
Net Debt | 605.75 Thousand | 573.75 Thousand | 530.46 Thousand | 530.46 Thousand | 420.56 Thousand | 396.55 Thousand |
SMARTLINK
ARWY
CLEO
TK
KRED
ARIN