|
Cash & Equivalents
|
| 0.05M | | 0.20M | | 0.14M | 0.20M | 0.89M | | 0.17M | 0.19M | | | | | | | 2.13M | | | | 1.23M | 0.44M | 2.99M | 1.56M | 2.17M | 1.45M | 0.58M | 0.90M | 0.42M | 0.27M | 0.30M | 0.04M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.06M | 0.06M | 0.06M | 0.10M | 0.11M | 0.12M | 0.02M | 0.02M |
|
Cash & Current Investments
|
| 0.05M | | 0.20M | | 0.14M | 0.20M | 0.89M | | 0.17M | 0.19M | | | | | | | 2.13M | | | | 1.27M | 0.44M | 2.99M | 1.56M | 2.23M | 1.51M | 0.64M | 1.00M | 0.53M | 0.39M | 0.32M | 0.05M |
|
Receivables - Net
|
0.19M | 0.05M | | 0.14M | 0.30M | -0.30M | -0.33M | 1.25M | 1.29M | 1.51M | 0.11M | 0.90M | 0.84M | 0.66M | | | | 2.22M | | | | 0.35M | 2.01M | 1.41M | 1.76M | 0.01M | 1.33M | 0.12M | 1.69M | 0.01M | 2.51M | 6.35M | 3.78M |
|
Receivables - Other
|
| | | | | 0.07M | 0.13M | | 0.30M | | | 0.03M | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M |
|
Receivables
|
0.19M | 0.05M | | 0.14M | 0.30M | -0.23M | -0.20M | 1.25M | 1.60M | 1.51M | 0.11M | 0.93M | 0.84M | 0.66M | | | | 2.22M | | | | 0.35M | 2.01M | 1.41M | 1.76M | 0.01M | 1.33M | 0.12M | 1.69M | 0.02M | 2.51M | 6.35M | 3.79M |
|
Prepaid Assets
|
0.01M | | -0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.00M | 0.05M | 0.03M | 0.05M | 1.05M | 0.64M | 0.38M | | | | 4.45M | | | | 0.11M | 0.17M | 0.13M | 0.18M | 0.33M | 0.32M | 0.38M | 0.40M | 0.41M | 0.56M | 0.31M | 0.33M |
|
Current Assets
|
0.26M | | 0.02M | 0.37M | 0.39M | 0.60M | 0.55M | 2.14M | 2.40M | 1.79M | 2.45M | 5.03M | 3.45M | 1.83M | | | | 4.45M | | | | 3.21M | 2.62M | 4.53M | 3.50M | 4.15M | 3.17M | 2.85M | 3.10M | 3.29M | 3.20M | 3.79M | 2.05M |
|
Buildings
|
| | | 0.23M | | 0.23M | 0.23M | 0.23M | | | | 0.23M | 0.23M | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.34M | | | 0.35M | 0.35M | 0.39M | 0.38M | 0.37M | 0.43M | 0.41M | 0.40M | 0.18M | 0.37M | 0.11M | | | | 0.13M | | | | 0.30M | 0.27M | 0.29M | 0.28M | 0.57M | 0.79M | 0.80M | 0.93M | 1.18M | 1.11M | 1.09M | 1.26M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.80M | | | | 1.80M | 1.80M | 1.80M | 1.80M |
|
Intangibles
|
| | | | | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 0.26M | | | | | | | | | | | | | | | | | 1.80M | 1.80M | | | | 1.80M | 1.80M | 1.80M | 1.80M |
|
Other Non-Current Assets
|
0.00M | 0.00M | | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | -0.01M | -0.07M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
0.00M | | | 0.01M | 0.01M | 0.01M | 0.10M | 0.27M | 0.60M | 0.95M | 0.01M | 0.01M | 0.01M | 0.02M | | | | 0.13M | | | | 0.54M | 0.57M | 0.59M | 0.59M | 3.69M | 2.13M | 2.14M | 2.27M | 6.52M | 6.16M | 6.16M | 6.18M |
|
Assets
|
0.60M | | 0.02M | 0.74M | 0.75M | 1.00M | 1.03M | 2.78M | 3.43M | 3.15M | 2.86M | 5.43M | 3.84M | 2.16M | | | | 4.59M | | | | 3.75M | 3.19M | 5.12M | 4.09M | 7.84M | 5.30M | 4.98M | 5.38M | 9.82M | 9.36M | 9.96M | 8.23M |
|
Accounts Payables
|
0.05M | 0.00M | | 0.20M | 0.23M | 0.23M | 0.04M | 0.21M | 0.28M | 0.34M | 0.31M | 0.15M | 0.17M | 0.10M | 0.01M | 822.00 | 956.00 | 0.42M | | | | 0.76M | 0.76M | 1.17M | 0.50M | 0.45M | 0.50M | 0.32M | 0.83M | 1.60M | 1.30M | 1.17M | 2.34M |
|
Notes Payables
|
| | | 0.17M | 0.26M | 0.00M | | 0.48M | 0.98M | 0.57M | 0.37M | 0.41M | 0.31M | 0.23M | 0.03M | | | 0.91M | | | | 3.50M | 3.48M | 3.47M | 3.45M | 2.16M | 4.35M | 4.55M | 4.87M | 5.86M | 7.41M | 8.87M | 6.27M |
|
Payables
|
0.05M | 0.00M | | 0.37M | 0.49M | 0.24M | 0.04M | 0.68M | 1.26M | 0.91M | 0.68M | 0.57M | 0.48M | 0.32M | 0.03M | 822.00 | 956.00 | 1.33M | | | | 4.26M | 4.24M | 4.64M | 3.95M | 2.61M | 4.85M | 4.86M | 5.70M | 7.46M | 8.71M | 10.04M | 8.61M |
|
Accumulated Expenses
|
0.02M | | | 0.07M | 0.14M | 0.30M | 0.38M | 0.41M | 0.53M | 0.14M | 0.10M | 0.41M | 0.56M | 0.26M | | | | 0.66M | | | | 0.74M | 0.73M | 0.73M | 0.57M | 0.63M | 0.63M | 0.63M | 0.63M | 0.73M | 0.73M | 0.73M | 0.20M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.05M | 0.04M | 0.01M | 0.08M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.09M | | | 0.28M | 0.13M | 0.15M | 0.15M | 0.07M | 0.07M | 0.07M | 0.44M | 0.04M | 0.05M | 0.04M | | 0.03M | 0.01M | 0.01M | 0.03M | 0.04M | 0.05M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | 0.09M | | | | 0.27M | | | | 0.92M | 0.92M | 0.92M | 0.92M |
|
Current Deferred Revenue
|
| | | 0.03M | 0.01M | 0.05M | -0.03M | | | | | 0.21M | 0.17M | 0.15M | | | | | | | | 0.89M | | | | 0.72M | 0.72M | 0.67M | 0.69M | 0.66M | 0.66M | 1.11M | |
|
Total Current Liabilities
|
0.21M | | 0.00M | 0.88M | 0.82M | 0.89M | 1.07M | 1.99M | 2.07M | 2.47M | 2.42M | 7.33M | 5.92M | 2.27M | 0.03M | 0.03M | 0.01M | 1.82M | 0.03M | 0.04M | 0.05M | 2.81M | 2.56M | 3.06M | 2.27M | 5.88M | 4.57M | 4.66M | 4.55M | 7.60M | 9.33M | 10.54M | 7.57M |
|
Capital Leases
|
| | | | | 0.02M | 0.03M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
0.25M | | | 0.22M | 0.21M | 0.20M | 0.19M | 0.27M | 0.55M | 0.17M | 0.29M | 0.27M | 0.26M | 0.25M | | | | | | | | | | | | | | | | 3.00M | | | 2.42M |
|
Non-Current Deffered Revenue
|
| | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 0.01M | | 0.01M | | | | | | 1.93M | 2.37M | 2.70M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 0.39M | | | | | | | | | | | | | | | | 0.15M | 0.29M | 0.29M | 0.29M | 0.71M | 1.06M | 1.06M | 1.06M | 3.26M | 2.15M | 2.15M | 2.15M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.51M | | | | | | | |
|
Total Liabilities
|
0.47M | | 0.00M | 1.10M | 1.03M | 1.11M | 1.29M | 2.59M | 2.95M | 3.07M | 2.87M | 7.66M | 6.19M | 2.53M | 0.03M | 0.03M | 0.01M | 2.60M | 0.03M | 0.04M | 0.05M | 5.75M | 5.62M | 6.10M | 5.29M | 8.62M | 7.65M | 7.72M | 8.65M | 12.94M | 13.92M | 15.11M | 12.14M |
|
Total Debt
|
0.35M | | | 0.50M | 0.34M | 0.35M | 0.34M | 0.35M | 0.62M | 0.24M | 0.73M | 0.32M | 0.31M | 0.29M | | 0.03M | 0.01M | 0.01M | 0.03M | 0.04M | 0.05M | | | | | | | | | 3.00M | | | 2.42M |
|
Common Equity
|
0.13M | | 0.01M | -0.36M | -0.29M | -0.12M | -0.26M | 0.19M | 0.48M | 0.08M | -0.01M | -4.15M | -4.72M | -3.06M | -0.03M | -0.03M | -0.01M | 1.98M | -0.03M | -0.04M | -0.05M | -2.00M | -2.43M | -0.98M | -1.20M | -0.78M | -2.34M | -2.73M | -3.27M | -3.12M | -4.56M | -5.15M | -3.91M |
|
Shareholder's Equity
|
0.13M | | 0.01M | -0.36M | -0.29M | -0.12M | -0.26M | 0.19M | 0.48M | 0.08M | -0.01M | -4.15M | -4.72M | -3.06M | -0.03M | -0.03M | -0.01M | 1.98M | -0.03M | -0.04M | -0.05M | -2.00M | -2.43M | -0.98M | -1.20M | -0.78M | -2.34M | -2.73M | -3.27M | -3.12M | -4.56M | -5.15M | -3.91M |
|
Liabilities and Shareholders Equity
|
0.60M | | 0.02M | 0.74M | 0.75M | 1.00M | 1.03M | 2.78M | 3.43M | 3.15M | 2.86M | 5.43M | 3.84M | 2.16M | | | | 4.59M | | | | 3.75M | 3.19M | 5.12M | 4.09M | 7.84M | 5.30M | 4.98M | 5.38M | 9.82M | 9.36M | 9.96M | 8.23M |
|
Retained Earnings
|
-0.04M | | -0.01M | 1.13M | 1.61M | 2.12M | 2.35M | 2.58M | 3.02M | -4.12M | -6.68M | 10.75M | 11.33M | 9.67M | -10.05M | -10.05M | -10.06M | 1.82M | -10.08M | -10.10M | -10.10M | -2.16M | -2.59M | -1.14M | -1.36M | -0.94M | -2.50M | -2.89M | -3.43M | -3.28M | -4.72M | -5.30M | -4.12M |
|
Preferred Shares
|
| | | | | | | | | | | 1.93M | | | 0.72M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | -3.30M | | | 0.64M | 29.94M | 29.94M | 29.94M | | | | | | | | | | | | | | | | | | | |