|
Cash & Equivalents
|
0.03M | 0.02M | 0.03M | 0.05M | 0.13M | 0.15M | 0.19M | 0.28M | 0.25M | 0.29M | 0.24M | 0.12M | 0.08M | 0.13M | 0.25M | 0.44M | 0.78M | 0.71M | 0.98M | 0.57M | 0.45M | 0.43M | 0.43M | 0.20M | 9.86M | 27.62M | 22.95M | 18.02M | 2.00M | 14.36M | 13.05M | 13.29M | 7.60M | 6.20M | 5.46M | 6.73M | 2.38M | 1.01M | 1.08M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 4.15M | | | | | 0.25M | | | | | | | |
|
Cash & Current Investments
|
0.03M | 0.02M | 0.03M | 0.05M | 0.13M | 0.15M | 0.19M | 0.28M | 0.25M | 0.29M | 0.24M | 0.12M | 0.08M | 0.13M | 0.25M | 0.44M | 0.78M | 0.71M | 0.98M | 0.57M | 0.45M | 0.43M | 0.43M | 0.20M | 9.86M | 28.73M | 27.10M | 18.02M | 2.00M | 14.36M | 13.05M | 13.54M | 7.60M | 6.20M | 5.46M | 6.73M | 2.38M | 1.01M | 1.08M |
|
Receivables - Net
|
0.11M | 0.13M | 0.15M | 0.18M | 0.03M | 0.01M | 0.13M | 0.15M | 0.17M | 0.09M | 0.06M | 0.14M | 0.30M | 0.37M | 0.31M | 0.26M | 0.17M | 0.37M | 0.56M | 0.62M | 0.49M | 0.40M | 0.77M | 0.36M | 0.42M | 0.60M | 0.49M | 1.66M | 1.99M | 2.52M | 2.67M | 1.80M | 1.86M | 2.49M | 1.84M | 2.54M | 1.31M | 1.14M | 1.28M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.50M | 1.50M | 1.50M | 1.50M | | | | | | | |
|
Receivables
|
0.11M | 0.13M | 0.15M | 0.18M | 0.03M | 0.01M | 0.13M | 0.15M | 0.17M | 0.09M | 0.06M | 0.14M | 0.30M | 0.37M | 0.31M | 0.26M | 0.17M | 0.37M | 0.56M | 0.62M | 0.49M | 0.40M | 0.77M | 0.36M | 0.42M | 0.60M | 0.49M | 1.86M | 3.49M | 4.02M | 4.17M | 3.30M | 1.86M | 2.49M | 1.84M | 2.54M | 1.31M | 1.14M | 1.28M |
|
Inventory
|
0.24M | 0.24M | 0.24M | 0.15M | 0.23M | 0.31M | 0.28M | 0.27M | | 0.30M | 0.33M | 0.34M | 0.40M | 0.46M | 0.45M | 0.39M | 0.40M | 0.37M | 0.67M | 0.56M | 0.56M | 0.65M | 0.60M | 0.52M | 0.79M | 0.81M | 0.95M | 4.19M | 4.63M | 5.70M | 6.25M | 7.76M | 6.57M | 6.90M | 6.61M | 7.68M | 8.39M | 8.70M | 8.71M |
|
Prepaid Assets
|
0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.01M | 0.00M | 0.01M | 0.02M | 0.08M | 0.06M | 0.12M | 0.07M | 0.11M | 0.03M | 0.12M | 0.06M | 0.04M | 0.07M | 0.32M | 0.21M | 0.42M | 0.91M | 0.21M | 0.29M | 0.60M | 0.15M | 0.19M | 0.62M | 1.02M | 1.08M | 1.34M | 1.92M | 1.96M | 2.75M |
|
Current Assets
|
0.30M | 0.32M | 0.34M | 0.38M | 0.40M | 0.48M | 0.60M | 0.70M | | 0.70M | 0.62M | 0.60M | 0.80M | 1.04M | 1.07M | 1.22M | 1.41M | 1.56M | 2.25M | 1.88M | 1.55M | 1.52M | 1.87M | 1.40M | 11.28M | 30.56M | 29.45M | 24.28M | 23.15M | 23.20M | 22.62M | 22.17M | 19.66M | 19.67M | 18.08M | 17.15M | 12.85M | 11.65M | 12.65M |
|
Property, Plant & Equipment (Net)
|
0.11M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.19M | 0.18M | 0.17M | 0.16M | 0.19M | 0.20M | 0.25M | 0.31M | 0.30M | 0.29M | 0.29M | 0.67M | 1.17M | 1.36M | 1.52M | 1.71M | 2.08M | 2.02M | 2.00M | 2.64M | 2.71M | 2.60M | 2.51M | 2.43M | 2.35M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 0.25M | | | 0.35M | 0.35M | | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 4.82M | 4.70M | 4.82M | 4.82M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M | 4.70M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | 0.81M | 0.67M | 0.66M | 0.65M | 0.64M | 0.63M | 0.62M | 0.61M | 0.60M | 3.28M | 3.25M | 3.21M | 3.17M | 3.13M | 3.10M | 3.06M | 3.02M | 2.98M | 3.38M | 3.38M | 3.38M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | 0.81M | 0.79M | 0.78M | 0.77M | 0.76M | 0.75M | 0.74M | 0.73M | 0.72M | 8.10M | 7.94M | 8.03M | 7.99M | 7.83M | 7.79M | 7.76M | 7.72M | 7.68M | 8.08M | 8.08M | 8.08M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | |
|
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 | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.12M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.09M | 0.09M | 0.09M | 0.11M | 0.11M | 0.11M |
|
Non-Current Assets
|
0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.08M | | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.20M | 0.19M | 0.28M | 0.25M | 1.51M | 1.48M | 1.50M | 1.51M | 1.46M | 1.42M | 1.38M | 1.88M | 2.44M | 10.94M | 11.09M | 14.70M | 10.00M | 14.51M | 14.30M | 14.62M | 14.54M | 14.26M | 14.01M | 13.76M | 14.90M |
|
Assets
|
0.41M | 0.43M | 0.44M | 0.48M | 0.50M | 0.58M | 0.69M | 0.78M | | 0.77M | 0.69M | 0.67M | 0.85M | 1.09M | 1.27M | 1.41M | 1.69M | 1.81M | 3.76M | 3.36M | 3.05M | 3.03M | 3.32M | 2.81M | 12.66M | 32.44M | 31.90M | 35.23M | 34.24M | 37.90M | 32.62M | 36.68M | 33.96M | 34.30M | 32.62M | 31.41M | 26.87M | 25.41M | 27.55M |
|
Accounts Payables
|
0.09M | 0.09M | 0.12M | 0.09M | 0.10M | 0.12M | 0.09M | 0.09M | | 0.07M | 0.06M | 0.06M | 0.11M | 0.15M | 0.10M | 0.09M | 0.09M | 0.07M | 0.20M | 0.15M | 0.24M | 0.17M | 0.20M | 0.11M | 0.35M | 0.35M | 0.35M | 3.01M | 1.62M | 1.73M | 1.55M | 0.86M | 1.09M | 2.06M | 1.45M | 0.85M | 0.97M | 1.16M | 1.11M |
|
Notes Payables
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | 0.01M | 0.01M | 0.03M | 0.07M | 0.12M | 0.21M | 0.19M | 0.05M | 0.12M | 0.15M | 0.45M | 0.44M | 0.42M | 0.40M | 0.21M | 0.35M | 0.14M | 0.21M | 0.25M | 0.66M | 0.36M | 0.15M | 0.14M | 0.16M | 0.25M | 0.12M | 0.08M | 0.06M | 0.04M | 0.85M |
|
Payables
|
0.12M | 0.12M | 0.15M | 0.12M | 0.13M | 0.15M | 0.12M | 0.12M | | 0.08M | 0.08M | 0.09M | 0.17M | 0.27M | 0.30M | 0.28M | 0.14M | 0.19M | 0.35M | 0.61M | 0.68M | 0.59M | 0.60M | 0.32M | 0.70M | 0.49M | 0.57M | 3.26M | 2.28M | 2.10M | 1.71M | 1.00M | 1.24M | 2.31M | 1.56M | 0.93M | 1.03M | 1.20M | 1.97M |
|
Accumulated Expenses
|
0.00M | 0.04M | 503.00 | 0.00M | 558.00 | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.08M | 0.06M | 0.09M | 0.06M | 0.05M | | 0.03M | 0.02M | 0.08M | 0.12M | 0.12M | 0.11M | 0.07M | 0.06M | 0.06M | 0.13M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
0.01M | | | | | | | | | | | | | | 0.03M | 0.03M | -0.05M | 0.05M | -0.12M | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.09M | 0.09M | 0.39M | 0.37M | 0.57M | 0.58M | 0.59M | 0.60M | 0.51M | 0.53M | 0.54M | 0.50M | 0.42M | 0.45M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.37M | 1.37M | 1.37M | 2.18M | | | | | | | |
|
Total Current Liabilities
|
0.29M | 0.29M | 0.29M | 0.34M | 0.50M | 0.42M | 0.31M | 0.19M | | 0.20M | 0.17M | 0.17M | 0.29M | 0.39M | 0.44M | 0.38M | 0.27M | 0.33M | 0.72M | 0.52M | 0.60M | 0.71M | 0.95M | 0.65M | 0.83M | 0.74M | 0.83M | 3.82M | 2.86M | 3.01M | 2.45M | 4.02M | 2.00M | 2.96M | 2.18M | 1.50M | 1.57M | 1.65M | 2.58M |
|
Capital Leases
|
| | | | | | | | | | | | | | 0.12M | 0.11M | 0.11M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 0.27M | 0.26M | 1.17M | 1.32M | 1.28M | 1.41M | 1.45M | 1.40M | 1.35M | 0.27M | 0.23M | 0.20M | 0.20M | 0.45M | 0.13M | 0.09M | 0.06M | 0.04M | | | | | 0.29M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | -0.04M | 0.10M | 0.09M | 0.48M | 0.47M | 0.44M | 0.41M | 0.37M | 0.35M | 0.33M | 0.31M | 0.29M | 1.19M | 1.10M | 4.63M | 4.49M | 3.77M | 4.21M | 3.95M | 3.84M | 3.17M | 3.09M | 3.03M | 4.26M |
|
Other Non-Current Liabilities
|
0.07M | 0.10M | 0.08M | 0.08M | 0.29M | 0.13M | 0.12M | 0.02M | | 0.09M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.22M | 0.20M | 0.22M | 0.26M | 0.21M | 0.29M | 0.20M | 0.16M | | 0.11M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.29M | 0.29M | 0.29M | 0.34M | 0.50M | 0.42M | 0.31M | 0.19M | | 0.20M | 0.17M | 0.17M | 0.29M | 0.39M | 0.56M | 0.49M | 0.70M | 0.72M | 2.73M | 2.27M | 2.26M | 2.48M | 2.74M | 2.37M | 2.46M | 1.26M | 1.29M | 6.19M | 5.16M | 8.95M | 7.92M | 7.92M | 5.72M | 6.47M | 5.53M | 4.73M | 4.71M | 4.73M | 7.17M |
|
Total Debt
|
| | | 0.08M | 0.06M | 0.09M | 0.06M | 0.05M | | 0.03M | 0.02M | 0.08M | 0.12M | 0.12M | 0.11M | 0.07M | 0.33M | 0.31M | 1.30M | 1.32M | 1.28M | 1.41M | 1.45M | 1.40M | 1.35M | 0.27M | 0.23M | 0.20M | 0.20M | 0.45M | 0.13M | 0.09M | 0.06M | 0.04M | | | | | 0.29M |
|
Common Equity
|
0.12M | 0.13M | 0.15M | 0.14M | -96.00 | 0.15M | 0.38M | 0.60M | | 0.57M | 0.52M | 0.50M | 0.56M | 0.70M | 0.71M | 0.92M | 0.99M | 1.09M | 1.02M | 1.09M | 0.78M | 0.55M | 0.58M | 0.44M | 10.20M | 31.18M | 30.61M | 29.03M | 29.08M | 28.95M | 29.59M | 28.76M | 28.24M | 27.83M | 27.09M | 26.68M | 22.16M | 20.68M | 20.38M |
|
Shareholder's Equity
|
0.12M | 0.13M | 0.15M | 0.14M | -96.00 | 0.15M | 0.38M | 0.60M | | 0.57M | 0.52M | 0.50M | 0.56M | 0.70M | 0.71M | 0.92M | 0.99M | 1.09M | 1.02M | 1.09M | 0.78M | 0.55M | 0.58M | 0.44M | 10.20M | 31.18M | 30.61M | 29.03M | 29.08M | 28.95M | 29.59M | 28.76M | 28.24M | 27.83M | 27.09M | 26.68M | 22.16M | 20.68M | 20.38M |
|
Liabilities and Shareholders Equity
|
0.41M | 0.43M | 0.44M | 0.48M | 0.50M | 0.58M | 0.69M | 0.78M | | 0.77M | 0.69M | 0.67M | 0.85M | 1.09M | 1.27M | 1.41M | 1.69M | 1.81M | 3.76M | 3.36M | 3.05M | 3.03M | 3.32M | 2.81M | 12.66M | 32.44M | 31.90M | 35.23M | 34.24M | 37.90M | 32.62M | 36.68M | 33.96M | 34.30M | 32.62M | 31.41M | 26.87M | 25.41M | 27.55M |
|
Retained Earnings
|
-1.56M | -1.55M | -1.53M | -1.54M | -1.68M | -1.52M | -1.30M | -1.08M | | -1.11M | -1.16M | -1.18M | -1.13M | -1.06M | -1.06M | -0.85M | -0.77M | -0.72M | -0.86M | -0.84M | -1.17M | -1.41M | -1.39M | -1.87M | -2.75M | -3.22M | -3.81M | -6.63M | -6.62M | -6.99M | -6.42M | -7.30M | -7.89M | -8.36M | -9.25M | -9.77M | -14.42M | -16.00M | -17.19M |
|
Preferred Shares
|
1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.01M | 0.01M | 0.01M | 0.01M |