|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 0.30M | | | | 0.31M | | | | 0.35M | | | | 0.39M | | | | | | | 0.01M | 0.01M | 0.02M | 0.03M | |
|
Cash & Equivalents
|
1.93M | 1.88M | 1.97M | 1.85M | 1.97M | 1.95M | 1.28M | 2.41M | 2.27M | 2.31M | 2.62M | 2.33M | | 2.40M | 2.38M | 2.17M | 2.39M | 2.36M | 2.80M | 1.90M | 1.76M | 1.97M | 2.55M | 2.73M | 2.24M | 2.09M | 2.05M | 1.96M | 1.80M | 1.54M | 1.09M | 1.04M | 0.75M | 0.96M | 1.47M | 1.86M | 3.02M | 1.53M | 3.68M | 4.93M | 0.94M | | 1.52M | 0.06M | 0.81M | 0.34M | 0.89M | 2.14M | 1.64M | 0.36M | 1.23M | 1.81M | 9.54M | 5.92M | 4.33M |
|
Receivables - Net
|
| | 0.77M | | 0.91M | 1.75M | 2.89M | 0.70M | 1.06M | 0.94M | 0.74M | 0.90M | 1.11M | 0.80M | 0.99M | 1.30M | 0.71M | 1.14M | 1.29M | 1.16M | 1.06M | 0.74M | 1.81M | 0.62M | 0.65M | 0.77M | 1.16M | 0.65M | 0.76M | 0.69M | 1.39M | 0.67M | 0.59M | 0.97M | 1.60M | 1.44M | 1.19M | 2.10M | 2.87M | 1.66M | 1.67M | 3.58M | 1.53M | 1.63M | 1.63M | 1.73M | 1.48M | 0.20M | 0.78M | 0.79M | | 0.23M | 0.10M | 0.20M | 0.20M |
|
Receivables - Other
|
| | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | | | | | | | | 0.40M | | | | 0.01M | | | | | | 40.00 | 0.50M | | | 0.01M | 0.09M | 0.21M | 0.34M | 0.48M | | 0.19M | 0.15M | 0.17M | 0.04M | 0.18M | 0.13M | 0.07M | 0.03M | 0.08M | 0.06M | 0.03M | 0.09M | 0.12M | | 0.20M | 0.18M |
|
Receivables
|
| | 0.78M | | 0.92M | 1.75M | 2.90M | 0.71M | 1.07M | 0.94M | 0.74M | 0.90M | 1.11M | 0.80M | 0.99M | 1.30M | 0.71M | 1.14M | 1.29M | 1.55M | 1.06M | 0.74M | 1.81M | 0.62M | 0.65M | 0.77M | 1.16M | 0.65M | 0.76M | 0.69M | 1.89M | 0.67M | 0.59M | 0.98M | 1.69M | 1.65M | 1.53M | 2.57M | 2.87M | 1.85M | 1.82M | 3.75M | 1.57M | 1.81M | 1.76M | 1.81M | 1.51M | 0.28M | 0.83M | 0.82M | | 0.35M | 0.10M | 0.40M | 0.38M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.08M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.08M |
|
Prepaid Assets
|
| | 0.57M | | 0.30M | 0.76M | 0.79M | 0.57M | 0.45M | 0.16M | 0.19M | 0.20M | | | | 0.60M | | 0.21M | 0.50M | 0.66M | 0.43M | 0.23M | 0.49M | 0.37M | 0.22M | 0.07M | 0.47M | 0.39M | 0.20M | 0.05M | 0.60M | 0.50M | 0.29M | 0.09M | 0.04M | 0.14M | 0.11M | 0.13M | 0.28M | 0.28M | 0.46M | 0.30M | 0.30M | 0.44M | 0.83M | 0.53M | 0.36M | 0.03M | 0.22M | 0.13M | 1.35M | 0.70M | 0.73M | 1.28M | 0.84M |
|
Current Assets
|
| | 3.32M | | 3.19M | 4.45M | 4.96M | 3.70M | 3.79M | 3.41M | 3.55M | 3.43M | | | | 4.07M | | 3.72M | 4.59M | 3.72M | 3.26M | 2.93M | 4.86M | 3.72M | 3.15M | 2.95M | 3.68M | 3.01M | 2.77M | 2.28M | 3.58M | 2.21M | 1.64M | 2.02M | 3.11M | 3.44M | 4.31M | 4.25M | 6.85M | 6.87M | 5.13M | 4.46M | 3.36M | 2.80M | 3.28M | 2.60M | 2.72M | 2.25M | 1.56M | 1.17M | 2.67M | 2.63M | 10.38M | 7.53M | 5.43M |
|
Property, Plant & Equipment (Net)
|
| | 0.04M | | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | | | | 0.04M | | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.06M | 0.06M | 0.06M | 0.07M | 0.09M | 0.11M | 0.10M | 0.11M | 0.31M | 0.10M | 0.09M | 0.08M | 0.07M | | 0.05M | 0.04M | 0.07M | 0.14M | 0.13M | 0.14M | 0.23M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.34M | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.79M | 7.59M | 7.59M | 7.59M | 7.59M | 1.13M | 1.13M | 1.13M | 1.13M | | 1.13M | 1.13M | | | | 5.17M | 5.17M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.49M | 8.05M | 7.70M | 7.35M | 7.00M | 1.18M | 1.14M | 1.09M | 1.05M | 0.39M | 0.96M | 0.93M | 1.11M | 0.18M | 0.17M | 1.10M | 0.90M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 2.19M | 15.63M | 15.28M | 14.93M | 14.58M | 2.31M | 2.26M | 2.22M | 2.17M | 0.39M | 2.09M | 2.05M | 1.11M | 0.18M | 0.17M | 6.27M | 6.07M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 5.88M | | | | 6.03M | | | | 4.05M | | | | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.02M | 0.02M | | 0.02M | 0.02M | 1.47M | 1.66M | 1.68M | 1.00M | 0.67M |
|
Non-Current Assets
|
| | 0.05M | | 0.05M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | | | | 0.05M | | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.23M | 0.21M | 0.19M | 0.17M | 0.14M | 0.14M | 0.23M | 0.33M | 0.43M | 2.61M | 2.57M | 16.49M | 16.09M | 15.70M | 13.25M | 5.18M | 4.01M | 3.65M | 2.54M | 0.39M | 2.20M | 2.14M | 2.65M | 1.97M | 1.99M | 7.41M | 6.98M |
|
Assets
|
| | 3.37M | | 3.23M | 4.50M | 5.02M | 3.74M | 3.84M | 3.46M | 3.60M | 3.49M | | | | 4.12M | | 3.77M | 4.63M | 3.75M | 3.28M | 2.96M | 4.88M | 3.73M | 3.16M | 2.97M | 3.70M | 3.02M | 3.00M | 2.49M | 3.77M | 2.37M | 1.78M | 2.15M | 3.34M | 3.77M | 4.74M | 6.85M | 9.42M | 23.36M | 21.22M | 20.16M | 16.61M | 7.98M | 7.29M | 6.25M | 5.26M | 2.64M | 3.76M | 3.31M | 5.31M | 4.60M | 12.36M | 14.94M | 12.41M |
|
Accounts Payables
|
| | 0.08M | | 0.10M | 0.78M | 1.00M | 0.07M | 0.21M | 0.09M | 0.11M | 0.10M | | | | 0.06M | | 0.62M | 1.14M | 0.05M | 0.23M | 0.07M | 0.96M | 0.05M | 0.08M | 0.03M | 0.43M | 0.03M | 0.26M | 0.19M | 1.17M | 0.22M | 0.02M | 0.18M | 0.53M | 0.10M | 0.19M | 0.75M | 0.93M | 0.65M | 0.30M | 1.55M | 0.23M | 0.57M | 0.51M | 0.84M | 0.50M | 0.63M | 0.66M | 0.76M | 1.38M | 1.82M | 1.61M | 1.50M | 1.34M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.04M | 0.45M | 0.15M | 1.52M | 1.20M | | | | | | 0.28M | 0.19M | 0.09M | | | | | | | | |
|
Payables
|
| | 0.08M | | 0.10M | 0.78M | 1.00M | 0.07M | 0.21M | 0.09M | 0.11M | 0.10M | | | | 0.06M | | 0.62M | 1.14M | 0.05M | 0.23M | 0.07M | 0.96M | 0.05M | 0.08M | 0.03M | 0.43M | 0.03M | 0.26M | 0.19M | 1.17M | 0.22M | 0.02M | 0.32M | 0.57M | 0.55M | 0.34M | 2.26M | 2.12M | 0.65M | 0.30M | 1.55M | 0.23M | 0.57M | 0.79M | 1.03M | 0.59M | 0.63M | 0.66M | 0.76M | 1.38M | 1.82M | 1.61M | 1.50M | 1.34M |
|
Accumulated Expenses
|
| | 0.45M | | 0.52M | 0.58M | 0.68M | 0.70M | 0.78M | 0.79M | 0.81M | 0.79M | | | | 0.96M | | 0.87M | 0.91M | 0.85M | 0.82M | 0.78M | 0.76M | 0.71M | 0.66M | 0.62M | 0.59M | 0.51M | 0.38M | 0.25M | 0.22M | 0.22M | 0.22M | 0.25M | 0.32M | 0.38M | 0.42M | 0.57M | 0.56M | 0.52M | 0.61M | 0.72M | 0.70M | 0.68M | 0.54M | 0.53M | 0.60M | 1.90M | 0.54M | 0.53M | 1.15M | 1.63M | 1.16M | 0.53M | 0.66M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.02M | | | | 0.01M | | | | 0.02M | | | | 0.08M | | 0.06M | 0.22M | 0.05M | 0.01M | 0.01M | 0.30M | 0.05M | 0.01M | 0.11M | 0.08M | 0.20M | 0.82M | 0.56M | 0.68M | 0.28M | 0.43M | 0.51M | 0.22M | 0.27M | 0.17M | 0.23M | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.40M | 0.40M | | | | | 0.42M | 1.00M | 1.00M | 0.50M | | 0.50M | 0.30M | | 0.83M | | 0.48M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.10M | 0.07M | 0.05M | 0.02M | 0.02M | 0.04M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.22M | 0.22M | 0.16M | 0.08M | 0.04M | | | | | |
|
Current Taxes
|
| | | | | | 0.00M | | | | | | | | | | | | | | | | | 0.01M | 822.00 | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |
|
Current Deferred Revenue
|
| | 0.65M | | 0.38M | 0.83M | 0.94M | 0.63M | 0.44M | 0.13M | 0.22M | 0.19M | | | | 0.58M | | 0.17M | 0.46M | 0.62M | 0.37M | 0.11M | 0.45M | 0.39M | 0.24M | 0.13M | 0.45M | 0.32M | 0.18M | 0.07M | 0.49M | 0.46M | 0.27M | 0.06M | 0.33M | 0.95M | 0.46M | 0.11M | 0.08M | 0.19M | 0.15M | 0.17M | 0.04M | 0.18M | 0.13M | 0.07M | 0.03M | | 0.09M | | | 0.01M | | 0.33M | 0.27M |
|
Total Current Liabilities
|
| | 1.49M | | 1.31M | 2.51M | 2.98M | 1.72M | 1.76M | 1.34M | 1.46M | 1.39M | | | | 1.94M | | 1.94M | 2.86M | 2.12M | 1.68M | 1.27M | 3.07M | 1.84M | 1.30M | 1.10M | 1.79M | 1.15M | 1.19M | 0.91M | 2.39M | 1.17M | 0.72M | 0.85M | 1.71M | 1.80M | 2.03M | 3.07M | 3.12M | 1.98M | 2.32M | 3.45M | 2.08M | 3.89M | 4.61M | 3.38M | 2.18M | 2.53M | 2.04M | 1.91M | 2.54M | 4.98M | 7.18M | 2.79M | 2.72M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.41M | 0.36M | 0.30M | 0.66M | 0.40M | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.10M | 0.07M | 0.05M | 0.02M | | | | 0.02M | 0.27M | 0.26M | 0.51M | 0.65M | 0.61M | 0.56M | 0.30M | 0.46M | 0.41M | 0.35M | 0.14M | 0.08M | 0.04M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.44M | 0.22M | 0.15M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | 0.02M | 0.02M | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 2.30M | 1.37M | 1.39M | | | | | | | | | 0.83M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 3.22M | 4.08M | 2.58M | | | | | | | | | 4.15M | | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | | 1.94M | | | | 2.12M | | | | 1.84M | | | | 1.15M | 1.31M | 1.01M | 2.47M | 1.21M | 0.74M | 1.15M | 2.12M | 2.16M | 2.33M | 4.01M | 3.78M | 5.92M | 5.52M | 5.45M | 3.98M | 4.25M | 4.92M | 3.63M | 2.38M | 2.53M | 2.06M | 1.93M | 2.54M | 4.98M | 7.18M | 2.84M | 2.75M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.41M | 0.36M | 0.80M | 1.06M | 0.80M | | | | | 0.42M | 1.00M | 1.00M | 0.50M | | 0.50M | 0.30M | | 0.83M | | 0.48M | |
|
Common Equity
|
| | 1.88M | | 1.92M | 1.99M | 2.04M | 2.02M | 2.07M | 2.12M | 2.15M | 2.10M | | | | 2.18M | | 1.83M | 1.77M | 1.63M | 1.60M | 1.69M | 1.81M | 1.89M | 1.87M | 1.87M | 1.91M | 1.87M | 1.69M | 1.48M | 1.30M | 1.16M | 1.04M | 1.00M | 1.22M | 1.61M | 2.41M | 2.85M | 5.64M | 17.44M | 15.70M | 14.71M | 12.63M | -2.23M | 2.37M | 2.62M | -1.03M | 0.11M | -0.01M | -1.22M | -2.77M | -0.38M | 5.18M | 12.10M | 9.66M |
|
Shareholder's Equity
|
| | 1.88M | | 1.92M | 1.99M | 2.04M | 2.02M | 2.07M | 2.12M | 2.15M | 2.10M | | | | 2.18M | | 1.83M | 1.77M | 1.63M | 1.60M | 1.69M | 1.81M | 1.89M | 1.87M | 1.87M | 1.91M | 1.87M | 1.69M | 1.48M | 1.30M | 1.16M | 1.04M | 1.00M | 1.22M | 1.61M | 2.41M | 2.85M | 5.64M | 17.44M | 15.70M | 14.71M | 12.63M | -2.23M | 2.37M | 2.62M | -1.03M | 0.11M | -0.01M | -1.22M | -2.77M | -0.38M | 5.18M | 12.10M | 9.66M |
|
Liabilities and Shareholders Equity
|
| | 3.37M | | 3.23M | 4.50M | 5.02M | 3.74M | 3.84M | 3.46M | 3.60M | 3.49M | | | | 4.12M | | 3.77M | 4.63M | 3.75M | 3.28M | 2.96M | 4.88M | 3.73M | 3.16M | 2.97M | 3.70M | 3.02M | 3.00M | 2.49M | 3.77M | 2.37M | 1.78M | 2.15M | 3.34M | 3.77M | 4.74M | 6.85M | 9.42M | 23.36M | 21.22M | 20.16M | 16.61M | 7.98M | 7.29M | 6.25M | 5.26M | 2.64M | 3.76M | 3.31M | 5.31M | 4.60M | 12.36M | 14.94M | 12.41M |
|
Treasury Shares
|
| | 1.64M | | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 0.22M | 0.21M | 1.64M | 1.64M | | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.64M | 1.67M | 0.17M | 1.67M | 1.67M | 0.17M | 0.06M | 0.17M | 0.06M | | | 0.03M | 0.31M | 0.40M |
|
Retained Earnings
|
| | -11.89M | | -11.85M | -11.78M | -11.73M | -11.75M | -11.70M | -11.66M | -11.63M | -11.68M | | | | -11.64M | | -12.00M | -12.06M | -12.20M | -12.23M | -12.14M | -12.03M | -11.95M | -11.98M | -11.99M | -11.96M | -12.00M | -12.19M | -12.40M | -12.58M | -12.72M | -12.85M | -12.88M | -12.67M | -12.31M | -12.03M | -11.99M | -12.09M | -13.44M | -15.52M | -17.04M | -21.74M | -31.19M | -32.54M | -32.31M | -32.46M | -76.62M | -33.90M | -34.29M | -83.30M | -87.08M | -104.42M | -106.26M | -108.90M |
|
Shares Outstanding
|
| | 12.84M | | | | 12.84M | | | | 12.84M | | | | | 12.84M | | | | 12.84M | | | | 12.84M | | | | 12.84M | 0.13M | | | 12.85M | 0.13M | | | 12.90M | | | | 1.89M | 1.90M | 1.90M | 2.08M | 0.27M | 0.70M | 3.38M | 3.38M | 3.68M | 5.19M | 5.19M | 8.48M | 8.12M | 11.68M | 13.30M | 13.53M |