|
Cash & Equivalents
|
0.05M | 0.28M | 0.12M | 0.44M | 0.57M | 0.20M | 18.02M | 13.29M | 6.73M |
|
Short-term Investments
|
| | | | | | | 0.25M | |
|
Cash & Current Investments
|
0.05M | 0.28M | 0.12M | 0.44M | 0.57M | 0.20M | 18.02M | 13.54M | 6.73M |
|
Receivables - Net
|
0.18M | 0.15M | 0.14M | 0.26M | 0.62M | 0.36M | 1.66M | 1.80M | 2.54M |
|
Receivables - Other
|
| | | | | | 0.20M | 1.50M | |
|
Receivables
|
0.18M | 0.15M | 0.14M | 0.26M | 0.62M | 0.36M | 1.86M | 3.30M | 2.54M |
|
Inventory
|
0.15M | 0.27M | 0.34M | 0.39M | 0.56M | 0.52M | 4.19M | 7.76M | 7.68M |
|
Prepaid Assets
|
0.01M | 0.00M | 0.01M | 0.12M | 0.12M | 0.32M | 0.21M | 0.19M | 1.34M |
|
Current Assets
|
0.38M | 0.70M | 0.60M | 1.22M | 1.88M | 1.40M | 24.28M | 22.17M | 17.15M |
|
Property, Plant & Equipment (Net)
|
0.09M | 0.07M | 0.05M | 0.18M | 0.20M | 0.29M | 1.36M | 2.02M | 2.60M |
|
Long-Term Investments
|
| | | | | | 0.25M | 0.35M | 0.35M |
|
Goodwill
|
| | | | 0.12M | 0.12M | 4.82M | 4.70M | 4.70M |
|
Intangibles
|
| | | | 0.67M | 0.63M | 3.28M | 3.13M | 2.98M |
|
Goodwill & Intangibles
|
| | | | 0.79M | 0.75M | 8.10M | 7.83M | 7.68M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.02M |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.12M | 0.11M | 0.09M |
|
Non-Current Assets
|
0.10M | 0.08M | 0.06M | 0.19M | 1.48M | 1.42M | 10.94M | 14.51M | 14.26M |
|
Assets
|
0.48M | 0.78M | 0.67M | 1.41M | 3.36M | 2.81M | 35.23M | 36.68M | 31.41M |
|
Accounts Payables
|
0.09M | 0.09M | 0.06M | 0.09M | 0.15M | 0.11M | 3.01M | 0.86M | 0.85M |
|
Notes Payables
|
0.03M | 0.02M | 0.03M | 0.19M | 0.45M | 0.21M | 0.25M | 0.14M | 0.08M |
|
Payables
|
0.12M | 0.12M | 0.09M | 0.28M | 0.61M | 0.32M | 3.26M | 1.00M | 0.93M |
|
Accumulated Expenses
|
0.00M | | | | | | 0.20M | | |
|
Short term Debt
|
0.08M | 0.05M | 0.08M | 0.07M | | | | | |
|
Current Leases
|
| | | 0.03M | 0.13M | 0.09M | 0.39M | 0.59M | 0.54M |
|
Current Deferred Revenue
|
| | | | | | 1.37M | 2.18M | |
|
Total Current Liabilities
|
0.34M | 0.19M | 0.17M | 0.38M | 0.52M | 0.65M | 3.82M | 4.02M | 1.50M |
|
Capital Leases
|
| | | 0.11M | 0.08M | 0.05M | 0.02M | 0.05M | 0.03M |
|
Non-Current Debt
|
| | | | 1.32M | 1.40M | 0.20M | 0.09M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.02M |
|
Operating Leases
|
| | | -0.04M | 0.47M | 0.35M | 1.19M | 3.77M | 3.17M |
|
Other Non-Current Liabilities
|
0.08M | 0.02M | | | | | | | |
|
Total Non-Current Liabilities
|
0.26M | 0.16M | | | | | | | |
|
Total Liabilities
|
0.34M | 0.19M | 0.17M | 0.49M | 2.27M | 2.37M | 6.19M | 7.92M | 4.73M |
|
Total Debt
|
0.08M | 0.05M | 0.08M | 0.07M | 1.32M | 1.40M | 0.20M | 0.09M | |
|
Common Equity
|
0.14M | 0.60M | 0.50M | 0.92M | 1.09M | 0.44M | 29.03M | 28.76M | 26.68M |
|
Shareholder's Equity
|
0.14M | 0.60M | 0.50M | 0.92M | 1.09M | 0.44M | 29.03M | 28.76M | 26.68M |
|
Liabilities and Shareholders Equity
|
0.48M | 0.78M | 0.67M | 1.41M | 3.36M | 2.81M | 35.23M | 36.68M | 31.41M |
|
Retained Earnings
|
-1.54M | -1.08M | -1.18M | -0.85M | -0.84M | -1.87M | -6.63M | -7.30M | -9.77M |
|
Preferred Shares
|
1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | | | |
|
Treasury Shares
|
| | | | | | | 0.02M | 0.01M |