|
Cash & Equivalents
|
0.03M | 0.06M | 0.02M | 0.32M | 0.02M | 0.24M | 0.06M | 0.02M | 0.07M | 0.55M | 0.48M | 0.06M | 0.05M | 0.01M | 1.38M | 1.20M | 0.18M | 0.12M | 0.23M | 0.00M | 0.11M | 0.02M | 0.00M | 0.08M | 0.01M | 0.05M | | 0.17M | 0.02M | 0.06M | 0.05M |
|
Cash & Current Investments
|
0.03M | 0.06M | 0.02M | 0.32M | 0.02M | 0.24M | 0.06M | 0.02M | 0.07M | 0.55M | 0.48M | 0.06M | 0.05M | 0.01M | 1.38M | 1.20M | 0.18M | 0.12M | 0.23M | 0.00M | 0.11M | 0.02M | 0.00M | 0.08M | 0.01M | 0.05M | | 0.17M | 0.02M | 0.06M | 0.05M |
|
Receivables - Net
|
| | | | 0.30M | 0.49M | 0.82M | 0.06M | 0.03M | 0.03M | 0.08M | 0.14M | 0.04M | 0.11M | 0.10M | 0.02M | 0.24M | 0.23M | 0.00M | 0.03M | 0.01M | 0.00M | 0.04M | 0.31M | 0.16M | 0.04M | 0.06M | 0.03M | 0.16M | 0.10M | 0.09M |
|
Receivables - Other
|
| | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | 0.30M | 0.49M | 0.82M | 0.06M | 0.03M | 0.03M | 0.08M | 0.14M | 0.04M | 0.11M | 0.10M | 0.02M | 0.24M | 0.23M | 0.00M | 0.03M | 0.01M | 0.00M | 0.04M | 0.31M | 0.16M | 0.04M | 0.06M | 0.03M | 0.16M | 0.10M | 0.09M |
|
Inventory
|
| | | | 192.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.00M | 0.00M | 0.02M | 0.01M | 807.00 | 565.00 | 323.00 | 721.00 | | 0.01M | 0.02M | 0.01M | 0.07M | 0.03M | 0.03M | 0.05M | 0.09M | 0.15M | | 0.65M | 0.03M | 0.05M | 0.05M | | | | | |
|
Current Assets
|
| | | 0.33M | 0.32M | 0.76M | 0.90M | 0.09M | 0.11M | 0.59M | 0.57M | 0.20M | 0.10M | 0.15M | 1.49M | 1.30M | 0.70M | 2.99M | 3.01M | 0.12M | 3.00M | | 0.69M | 0.42M | 0.22M | 0.13M | 0.06M | 0.20M | 0.17M | 0.16M | 0.13M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.00M | 0.06M | 0.09M | 0.10M | 0.25M | 0.23M | 0.30M | 0.32M | 0.37M | 0.33M | 0.35M | 0.29M | 0.26M | 0.31M | 0.46M | 0.43M | 0.46M | | 0.48M | 0.41M | 0.36M | 0.32M | 0.28M | 0.25M | 0.22M | 0.19M | 0.17M |
|
Goodwill
|
| | | | | | 1.57M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 1.90M | 3.34M | 3.34M | 4.48M | 4.73M | 4.73M | 4.73M | 5.00M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 5.23M | 5.23M | 5.23M | 0.45M | 5.23M | | 5.23M | 8.73M | 3.34M | 8.73M | 8.73M | 8.73M | 8.74M | 8.74M | 8.74M |
|
Goodwill & Intangibles
|
| | | 1.90M | 3.34M | 3.34M | 6.06M | 4.73M | 4.73M | 4.73M | 5.00M | 5.30M | 5.30M | 5.30M | 5.30M | 5.30M | 5.23M | 5.23M | 5.23M | 0.45M | 5.23M | | 5.23M | 8.73M | 3.34M | 8.73M | 8.73M | 8.73M | 8.74M | 8.74M | 8.74M |
|
Other Non-Current Assets
|
| | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.05M | 0.05M | 0.05M | | 0.05M | 2.73M | 0.05M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M | 2.73M |
|
Non-Current Assets
|
| | | 1.79M | 3.44M | 3.16M | 5.56M | 3.66M | 3.36M | 2.81M | 2.84M | 2.91M | 2.70M | 2.40M | 2.17M | 1.76M | 1.48M | 1.27M | 1.57M | 4.06M | 1.16M | | 5.60M | 7.03M | 6.74M | 6.44M | 6.12M | 5.81M | 5.61M | 5.37M | 5.16M |
|
Assets
|
| | | 2.11M | 3.77M | 3.92M | 6.46M | 3.75M | 3.47M | 3.40M | 3.41M | 3.11M | 2.80M | 2.55M | 3.66M | 3.06M | 2.18M | 4.26M | 4.58M | 4.18M | 4.16M | | 6.28M | 7.45M | 6.96M | 6.57M | 6.18M | 6.01M | 5.78M | 5.53M | 5.29M |
|
Accounts Payables
|
| | | 0.09M | 0.22M | 0.30M | 0.36M | 0.40M | 0.31M | 0.22M | 0.15M | 0.40M | 0.38M | 0.41M | 0.20M | 0.12M | 0.23M | 0.42M | 0.78M | 1.03M | 1.51M | | 2.91M | 3.36M | 4.02M | 4.51M | 5.37M | 5.92M | 6.03M | 6.28M | 6.42M |
|
Notes Payables
|
0.12M | | | 0.60M | 0.38M | 1.53M | 1.31M | 3.21M | 3.16M | 2.89M | 2.41M | 1.24M | 0.83M | 1.59M | 3.04M | 3.49M | 3.35M | 3.53M | 3.70M | 4.13M | 4.43M | | 3.47M | 5.06M | 5.00M | 4.84M | 4.78M | 4.75M | 4.51M | 4.36M | 4.10M |
|
Payables
|
0.12M | | | 0.69M | 0.59M | 1.83M | 1.67M | 3.61M | 3.47M | 3.11M | 2.57M | 1.64M | 1.21M | 2.00M | 3.25M | 3.61M | 3.58M | 3.95M | 4.49M | 5.17M | 5.94M | | 6.37M | 8.42M | 9.02M | 9.35M | 10.15M | 10.67M | 10.53M | 10.65M | 10.52M |
|
Accumulated Expenses
|
| | | 0.04M | 0.07M | 0.02M | 0.09M | 0.10M | 0.06M | 0.13M | 0.12M | 0.10M | 0.11M | 0.10M | 0.12M | 0.20M | 0.24M | 0.31M | 0.41M | 0.55M | 0.71M | | 1.41M | 1.35M | 0.12M | 0.16M | 2.15M | 2.24M | 2.29M | 2.54M | 2.79M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.11M | 0.15M | | 0.37M | 0.34M | 0.32M | 0.30M | 0.25M | 0.14M | 0.15M | 0.15M | 0.07M |
|
Short term Debt
|
| | | 12.45M | 4.13M | 0.31M | 2.51M | 2.60M | 10.71M | 9.28M | 3.24M | 0.56M | 0.46M | 0.42M | 0.39M | 0.25M | 0.12M | 0.28M | 0.30M | 0.11M | | | | | | | | | | | |
|
Current Leases
|
| | | | 0.04M | 0.06M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.36M | 0.21M | 0.43M | | 0.24M | 0.36M | 0.27M | 0.18M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Deferred Revenue
|
| | | 0.03M | 0.30M | 0.43M | 0.93M | 0.95M | 1.03M | 1.15M | 1.42M | 1.52M | 1.29M | 1.07M | 1.13M | 1.61M | 1.49M | 1.51M | 1.73M | 2.49M | 2.30M | | 1.95M | 1.82M | 1.55M | 1.71M | 1.34M | 2.31M | 2.03M | 1.61M | 2.07M |
|
Total Current Liabilities
|
| | | 14.26M | 6.35M | 3.40M | 7.94M | 9.49M | 17.90M | 16.56M | 9.66M | 5.62M | 3.24M | 3.86M | 3.89M | 4.50M | 5.30M | 6.42M | 7.28M | 8.60M | 10.92M | | 11.20M | 13.80M | 14.54M | 15.51M | 16.03M | 16.98M | 17.19M | 17.14M | 16.92M |
|
Capital Leases
|
| | | | | 0.04M | 0.06M | 0.05M | 0.16M | 0.13M | 0.11M | 0.08M | 0.06M | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.18M | 0.29M | 0.31M | 0.29M | 0.27M | 0.14M | 0.49M | 0.55M | 0.14M | 1.87M | 1.81M | 1.82M | 0.10M | 1.70M | 1.73M | 1.79M | 3.10M | 1.56M | | 1.36M | 1.36M | 1.62M | 1.55M | 1.54M | 1.41M | 1.09M | 1.06M | 1.04M |
|
Convertible Debt
|
| | | 0.16M | 0.32M | | | | | | | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.22M | 0.11M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.51M | 0.57M | 1.16M | 1.07M | 0.92M | 0.79M | 0.72M | | 0.33M | 0.20M | 0.12M | 0.09M | 0.13M | 0.71M | 0.62M | 0.49M | 0.81M |
|
Operating Leases
|
| | | | 0.48M | 0.48M | 0.47M | 0.37M | 0.44M | 0.37M | 0.35M | 0.24M | 0.31M | 0.29M | 0.26M | 0.13M | 0.21M | 0.18M | 0.59M | 0.35M | 0.46M | | 0.24M | 0.36M | 0.27M | | | | | | |
|
Other Non-Current Liabilities
|
0.11M | | | 12.45M | 4.13M | | 2.51M | 2.60M | 0.50M | 0.57M | 0.79M | 0.95M | 0.10M | 0.15M | 0.34M | 0.39M | 0.06M | 0.06M | 0.06M | | | | | | | 0.29M | 0.25M | 0.14M | 0.15M | 0.15M | 0.07M |
|
Total Non-Current Liabilities
|
0.12M | | | 0.39M | 3.84M | 4.63M | 5.88M | 7.54M | 18.02M | 16.95M | 9.82M | 5.65M | 5.53M | 6.03M | 6.31M | 6.89M | 8.31M | 9.33M | 10.28M | 12.95M | | | 13.00M | 15.45M | 16.13M | 16.96M | 17.54M | 18.96M | 18.75M | 18.55M | 18.70M |
|
Total Liabilities
|
| | | 14.42M | 7.97M | 4.63M | 8.39M | 10.15M | 18.52M | 17.52M | 10.62M | 6.60M | 5.63M | 6.18M | 6.65M | 7.28M | 8.36M | 9.39M | 10.33M | 12.95M | 13.32M | 8.50M | 13.00M | 15.45M | 16.13M | 17.25M | 17.79M | 19.10M | 18.90M | 18.70M | 18.77M |
|
Total Debt
|
| | | 12.63M | 4.43M | 0.62M | 2.81M | 2.88M | 10.85M | 9.76M | 3.79M | 0.70M | 2.33M | 2.23M | 2.21M | 0.35M | 1.83M | 2.01M | 2.09M | 3.22M | 1.56M | | 1.36M | 1.36M | 1.62M | 1.55M | 1.54M | 1.41M | 1.09M | 1.06M | 1.04M |
|
Common Equity
|
| | | -12.31M | -4.20M | -0.71M | -1.93M | -6.40M | -15.05M | -14.12M | -7.21M | -3.49M | -2.83M | -3.63M | -2.99M | -4.22M | -6.18M | -5.13M | -5.76M | -8.77M | -9.16M | -8.50M | -6.71M | -8.00M | -9.41M | -10.68M | -11.62M | -13.09M | -13.12M | -13.17M | -13.48M |
|
Shareholder's Equity
|
| | | -12.31M | -4.20M | -0.71M | -1.93M | -6.40M | -15.05M | -14.12M | -7.21M | -3.49M | -2.83M | -3.63M | -2.99M | -4.22M | -6.18M | -5.13M | -5.76M | -8.77M | -9.16M | -8.50M | -6.71M | -8.00M | -9.41M | -10.68M | -11.62M | -13.09M | -13.12M | -13.17M | -13.48M |
|
Liabilities and Shareholders Equity
|
| | | 2.11M | 3.77M | 3.92M | 6.46M | 3.75M | 3.47M | 3.40M | 3.41M | 3.11M | 2.80M | 2.55M | 3.66M | 3.06M | 2.18M | 4.26M | 4.58M | 4.18M | 4.16M | | 6.28M | 7.45M | 6.96M | 6.57M | 6.18M | 6.01M | 5.78M | 5.53M | 5.29M |
|
Retained Earnings
|
| | | -21.00M | -14.97M | -13.78M | -16.98M | -21.61M | -31.79M | -34.37M | -35.87M | -35.52M | -37.70M | -39.25M | -40.23M | -42.03M | -43.53M | -45.98M | -47.56M | -51.41M | -52.15M | | -54.04M | -55.66M | -57.29M | -58.80M | -60.08M | -61.74M | -62.42M | -62.74M | -63.34M |
|
Preferred Shares
|
| | | 1.00 | 0.00M | 0.00M | 1.00 | 1.00 | 1.00 | 1.00 | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 | 149.00 | 148.00 | 148.00 | 149.00 |
|
Treasury Shares
|
| | | 0.13M | 101.81M | 189.03M | 0.52M | 32.00 | 0.48M | 12.68M | 18.88M | 923.00 | 23.71M | 0.01M | 0.01M | 2.00 | 0.00M | 0.00M | 0.00M | 538.00 | 0.62M | 2.87M | 0.01M | 0.02M | 0.05M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M |