|
Cash & Equivalents
|
| | | | | 0.06M | | 0.00M | 0.03M | 0.70M | 0.57M | 0.39M | 0.16M | 0.01M | 0.08M | 0.02M | 0.04M | 0.03M | 0.02M | 0.09M | 0.04M | 0.02M | 0.07M | 0.16M | 0.17M | 0.97M | 1.11M | 0.63M | 0.42M | 2.43M | 0.65M | 0.34M | 0.64M | 0.43M | 0.25M | 0.27M | 0.46M | 0.47M | 0.11M | 1.06M | 0.06M | 0.02M | 0.22M | 0.04M | 0.09M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | 12.00 | | | | | | | | | 8.02M | 7.92M | 6.73M | 4.71M | 3.22M | 2.18M | 0.67M | 0.00M | 0.00M | | | | | | | |
|
Cash & Current Investments
|
| | | | | 0.06M | | 0.00M | 0.03M | 0.70M | 0.57M | 0.39M | 0.16M | 0.01M | 0.08M | 0.02M | 0.04M | 0.03M | 0.02M | 0.09M | 0.04M | 0.02M | 0.07M | 0.16M | 0.17M | 0.97M | 1.11M | 0.63M | 0.42M | 10.44M | 8.57M | 7.07M | 5.36M | 3.64M | 2.43M | 0.95M | 0.47M | 0.48M | 0.11M | 1.06M | 0.06M | 0.02M | 0.22M | 0.04M | 0.09M |
|
Receivables - Net
|
| | | | | | | | 0.00M | 0.00M | 900.00 | 480.00 | 800.00 | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.05M | 0.06M | 0.22M | 0.29M | 0.08M | 0.02M | 0.02M | 0.02M | 0.00M | 0.01M | 0.01M | 155.00 | 0.01M |
|
Receivables - Other
|
| | | | | | | | | 0.04M | | 0.08M | 895.00 | | | | | | | | 0.03M | 0.00M | 0.00M | | | | | | | | | | | | | | | 0.47M | | | | | 0.16M | | |
|
Receivables
|
| | | | | | | | 0.00M | 0.04M | 900.00 | 0.08M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.05M | 0.06M | 0.22M | 0.29M | 0.08M | 0.49M | 0.02M | 0.02M | 0.00M | 0.01M | 0.17M | 155.00 | 0.01M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Prepaid Assets
|
| | | | | 0.15M | 0.11M | 0.02M | 0.02M | 0.24M | 0.24M | 0.25M | 0.46M | 0.20M | 0.20M | 0.20M | 0.19M | 0.11M | 0.11M | 0.11M | 0.11M | | | | 0.04M | 0.04M | | | 0.11M | 0.23M | 0.10M | 0.10M | 0.08M | 0.19M | 0.13M | 0.14M | 0.26M | 0.04M | 0.10M | 0.05M | 0.05M | 0.04M | 0.05M | 0.06M | 0.04M |
|
Current Assets
|
| | | | | 0.22M | 0.13M | 0.03M | 0.06M | 1.02M | 0.88M | 0.75M | 0.66M | 0.25M | 0.32M | 0.27M | 0.27M | 0.03M | 0.18M | 0.26M | 0.21M | 0.03M | 0.08M | 0.17M | 0.20M | 1.09M | 1.14M | 0.68M | 0.61M | 10.70M | 8.69M | 7.21M | 5.51M | 3.91M | 2.79M | 1.40M | 0.81M | 1.01M | 0.23M | 1.13M | 1.22M | 1.17M | 1.54M | 1.20M | 0.15M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | 0.02M | | 0.03M | 0.02M | 0.03M | 0.03M | 0.05M | 0.04M | 0.02M | 0.18M | 0.17M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 0.07M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M |
|
Long-Term Investments
|
| | | | | 414.00 | 414.00 | | | | | | | | | | 524.00 | | | | | | | | | | | | | | | | | | | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M |
|
Intangibles
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 562.00 | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 562.00 | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.14M | | 0.04M | | 0.13M | 0.12M | 0.12M | 0.12M | 0.08M | 0.07M | 0.09M | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.05M | 0.04M | 0.03M | 0.18M | 0.17M | 0.14M | 0.13M | 0.11M | 0.09M | 0.08M | 0.07M | 0.32M | 0.48M | 0.47M | 0.45M | 0.43M | 0.44M | 0.45M | 0.43M | 0.40M | 0.37M | 0.35M | 0.40M | 0.38M | 0.33M | 0.31M | 8.72M | 8.70M | 8.68M | 8.66M |
|
Assets
|
0.01M | 156.00 | 119.00 | 44.00 | 73.00 | 0.23M | 0.14M | 0.04M | 0.07M | 1.04M | 0.90M | 0.78M | 0.69M | 0.28M | 0.35M | 0.32M | 0.31M | 0.21M | 0.36M | 0.42M | 0.36M | 0.28M | 0.31M | 0.38M | 0.40M | 1.16M | 1.53M | 1.25M | 1.08M | 11.15M | 9.12M | 7.65M | 5.96M | 4.34M | 3.19M | 10.19M | 9.58M | 9.83M | 9.04M | 9.88M | 9.96M | 9.89M | 10.24M | 9.88M | 8.82M |
|
Accounts Payables
|
0.01M | 0.02M | 0.01M | 0.02M | | 0.03M | 0.07M | 0.08M | 0.12M | 0.07M | 0.12M | 0.21M | 0.44M | 0.37M | 0.36M | 0.44M | 0.56M | 0.53M | 0.60M | 0.57M | 0.56M | 0.63M | 0.64M | 0.65M | 0.58M | 0.35M | 0.36M | 0.44M | 0.53M | 0.59M | 0.70M | 0.81M | 0.74M | 0.73M | 0.97M | 0.75M | 0.83M | 0.84M | 0.88M | 1.15M | 1.38M | 1.63M | 1.88M | 1.95M | 1.58M |
|
Notes Payables
|
| | | | | | | 0.05M | 0.05M | | | | | | | | | 0.23M | 0.24M | 0.13M | 0.37M | 0.59M | 0.63M | 0.66M | 0.38M | 0.26M | 0.15M | 0.04M | 0.04M | | | | | | | | | | | | | | | | |
|
Payables
|
0.01M | 0.02M | 0.01M | 0.02M | | 0.03M | 0.07M | 0.13M | 0.17M | 0.07M | 0.12M | 0.21M | 0.44M | 0.37M | 0.36M | 0.44M | 0.56M | 0.75M | 0.84M | 0.71M | 0.93M | 1.23M | 1.27M | 1.31M | 0.97M | 0.61M | 0.52M | 0.48M | 0.57M | 0.59M | 0.70M | 0.81M | 0.74M | 0.73M | 0.97M | 0.75M | 0.83M | 0.84M | 0.88M | 1.15M | 1.38M | 1.63M | 1.88M | 1.95M | 1.58M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.13M | | | 0.02M | 0.04M | 0.07M | 0.11M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.10M | 0.00M | 0.00M | 0.00M | 0.01M | 0.04M | 0.08M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.04M | 0.04M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | | 1.50M | 1.04M | 1.29M | 0.00M | 1.29M | |
|
Short term Debt
|
| | | | | | | | | | | | | 0.06M | 0.05M | 0.10M | 0.22M | 0.04M | 0.07M | 0.03M | | 1.41M | 1.12M | 0.57M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.94M | 0.93M | 0.91M | 0.89M | | | | | | | | | 0.01M | 0.88M | 1.88M | 1.35M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.02M | | 0.15M | | | 0.24M | 0.26M | 0.26M | 0.09M | 0.09M | 0.08M | 0.11M | 0.19M | 0.26M | 0.35M | 0.42M | 1.02M | 1.09M | 0.93M | 0.77M | 1.30M | 1.18M | 0.91M | 0.64M | 1.02M | 0.87M | 0.72M | 0.57M | 1.30M | 1.14M | 0.92M | 0.74M | 0.93M | 0.81M | 0.67M | 0.52M |
|
Total Current Liabilities
|
| | | | | 0.03M | 0.07M | 0.14M | 0.22M | 0.09M | 0.14M | 0.38M | 0.47M | 0.45M | 0.72M | 0.93M | 1.26M | 1.36M | 1.59M | 1.56M | 1.76M | 3.55M | 3.45M | 3.06M | 2.07M | 2.00M | 1.82M | 1.61M | 1.52M | 2.93M | 2.91M | 2.73M | 2.38M | 1.85M | 1.95M | 1.57M | 1.49M | 2.23M | 2.21M | 3.84M | 3.43M | 4.27M | 5.36M | 6.10M | 3.86M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 0.05M | 0.01M | 0.01M | 0.04M | | | | | | | | 0.89M | 0.90M | 0.92M | 0.93M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.06M | 0.05M | 0.05M | 0.01M | 0.03M | 0.03M | 0.02M | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | 0.17M | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.23M | 0.37M | 0.35M | 0.34M | 0.32M | 0.30M | 0.28M | 0.27M | 0.32M | 0.30M | 0.28M | 0.29M | 0.34M | 0.32M | 0.31M | 0.23M | 0.28M | 0.19M | 0.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.98M | 0.56M | 0.37M | 0.03M | | | | | | | | | | | | | | | 1.10M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.07M | -0.56M | -0.37M | -0.03M | 0.92M | 1.13M | 1.29M | 1.28M | 0.40M | 0.38M | 0.35M | 0.33M | 0.31M | 0.28M | 0.26M | 0.23M | 0.30M | 0.28M | 0.26M | 0.25M | 0.23M | 0.21M | 0.19M | 0.17M |
|
Total Liabilities
|
0.01M | 0.02M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | | | | | | | | | | | 0.06M | 0.09M | 0.11M | 0.23M | 0.08M | 0.07M | 0.03M | | 1.41M | 1.12M | 0.57M | 0.03M | 0.90M | 0.91M | 0.93M | 0.94M | 1.01M | 0.99M | 0.96M | 0.94M | 0.04M | 0.06M | 0.05M | 0.05M | 0.01M | 0.03M | 0.03M | 0.02M | 0.01M | 0.88M | 1.88M | 1.35M |
|
Common Equity
|
0.00M | -0.02M | -0.01M | -0.02M | 73.00 | 0.20M | 0.07M | -0.10M | -0.15M | 0.95M | 0.76M | 0.40M | 0.22M | -0.17M | -0.37M | -0.62M | -0.95M | -1.15M | -1.34M | -1.23M | -1.48M | -3.34M | -3.20M | -2.72M | -1.71M | -1.76M | -1.43M | -1.65M | -1.72M | 7.82M | 5.84M | 4.56M | 3.25M | 2.18M | 0.97M | 8.37M | 7.85M | 7.30M | 6.55M | 5.77M | 6.28M | 5.39M | 4.67M | 3.59M | 4.78M |
|
Shareholder's Equity
|
0.00M | -0.02M | -0.01M | -0.02M | 73.00 | 0.20M | 0.07M | -0.10M | -0.15M | 0.95M | 0.76M | 0.40M | 0.22M | -0.17M | -0.37M | -0.62M | -0.95M | -1.15M | -1.34M | -1.23M | -1.48M | -3.34M | -3.20M | -2.72M | -1.71M | -1.76M | -1.43M | -1.65M | -1.72M | 7.82M | 5.84M | 4.56M | 3.25M | 2.18M | 0.97M | 8.37M | 7.85M | 7.30M | 6.55M | 5.77M | 6.28M | 5.39M | 4.67M | 3.59M | 4.78M |
|
Liabilities and Shareholders Equity
|
0.01M | 156.00 | 119.00 | 44.00 | 73.00 | 0.23M | 0.14M | 0.04M | 0.07M | 1.04M | 0.90M | 0.78M | 0.69M | 0.28M | 0.35M | 0.32M | 0.31M | 0.21M | 0.36M | 0.42M | 0.36M | 0.28M | 0.31M | 0.38M | 0.40M | 1.16M | 1.53M | 1.25M | 1.08M | 11.15M | 9.12M | 7.65M | 5.96M | 4.34M | 3.19M | 10.19M | 9.58M | 9.83M | 9.04M | 9.88M | 9.96M | 9.89M | 10.24M | 9.88M | 8.82M |
|
Treasury Shares
|
| | | | | | | | | 0.20M | | | | 0.16M | | | | | | | | | | | | | | | | | | 0.50M | 0.62M | 0.45M | 0.28M | | | 0.01M | | | | | | | |
|
Retained Earnings
|
-0.02M | -0.04M | -0.06M | -0.07M | -0.07M | -0.62M | -0.76M | -0.92M | -1.08M | -1.43M | -1.62M | -1.98M | -2.19M | -2.69M | -2.90M | -3.14M | -3.49M | -3.85M | -4.05M | -4.49M | -5.00M | -6.83M | -6.79M | -6.59M | -6.67M | -7.18M | -7.17M | -7.42M | -7.92M | -9.80M | -11.04M | -12.36M | -13.67M | -14.82M | -16.72M | -18.15M | -18.82M | -19.48M | -20.35M | -21.23M | -22.01M | -22.96M | -23.79M | -25.05M | -25.78M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |