|
Assets
|
1.37M | 5.42M | 5.54M | 13.63M | 16.07M | 18.75M | 16.27M | 9.25M | 11.11M | 34.62M | 41.33M | 50.09M | 58.73M | 170.48M |
|
Cash & Equivalents
|
1.55M | 0.17M | 1.73M | 8.03M | 5.57M | 3.20M | 6.14M | 4.26M | 3.90M | 32.70M | 34.89M | 9.60M | 14.69M | 11.29M |
|
Short-term Investments
|
| 4.19M | 0.33M | | 8.00M | 12.99M | 7.98M | 3.00M | 5.99M | | | 31.82M | 24.79M | 140.23M |
|
Cash & Current Investments
|
1.55M | 4.36M | 2.06M | 8.03M | 13.57M | 16.19M | 14.12M | 7.26M | 9.89M | 32.70M | 34.89M | 41.42M | 39.49M | 151.52M |
|
Receivables - Net
|
| | | | 2.40M | | | | | | | | 10.00M | 10.00M |
|
Receivables - Other
|
| 0.77M | | 0.36M | 0.21M | 0.22M | 0.34M | 0.20M | 0.09M | | 0.39M | 0.55M | 10.37M | 10.37M |
|
Receivables
|
| | | | 2.61M | | | | | | | | 20.37M | 20.37M |
|
Prepaid Assets
|
0.27M | 0.04M | 0.22M | 0.24M | 0.21M | 0.34M | 0.50M | 0.72M | 0.57M | 1.01M | 1.16M | 0.92M | 1.00M | 1.50M |
|
Current Assets
|
1.31M | 5.19M | 3.68M | 11.61M | 13.99M | 18.11M | 15.71M | 8.47M | 10.54M | 33.68M | 36.44M | 42.89M | 50.86M | 163.39M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.03M | 0.07M | 0.23M | 0.32M | 0.44M | 0.37M | 0.57M | 0.44M | 0.85M | 1.80M | 4.59M | 5.56M | 5.56M |
|
Intangibles
|
| 0.18M | 1.50M | 1.50M | 1.50M | 0.14M | 0.09M | 0.05M | 0.01M | 0.00M | | | | |
|
Goodwill & Intangibles
|
| 0.18M | 1.50M | 1.50M | 1.50M | 0.14M | 0.09M | 0.05M | 0.01M | 0.00M | | | | |
|
Other Non-Current Assets
|
0.05M | 0.02M | 0.03M | 0.06M | 0.07M | 1.30M | 0.70M | 0.15M | 0.12M | 0.09M | 0.28M | 0.27M | 0.27M | 0.22M |
|
Non-Current Assets
|
0.06M | 0.23M | 1.86M | 2.02M | 2.08M | 0.64M | 0.56M | 0.78M | 0.57M | 0.94M | 4.89M | 7.21M | 7.88M | 7.10M |
|
Accounts Payables
|
0.44M | 0.26M | 1.63M | 1.70M | 2.53M | 3.04M | 1.50M | 1.15M | 0.90M | 2.72M | 3.12M | 4.83M | 6.25M | 3.28M |
|
Notes Payables
|
| | | | | | | | | 0.25M | | | | |
|
Payables
|
0.44M | 0.26M | 1.63M | 1.70M | 2.53M | 3.04M | 1.50M | 1.15M | 0.90M | 2.96M | 3.12M | 4.83M | 6.25M | 3.28M |
|
Accumulated Expenses
|
0.06M | 0.02M | 0.06M | 0.26M | 0.51M | 0.85M | | | | | | | | 4.91M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.09M | 0.01M | 0.44M |
|
Short term Debt
|
0.04M | 0.02M | 0.04M | | | | | | | | 0.60M | 0.09M | | |
|
Current Leases
|
| | | | | | | | | | 0.42M | 0.68M | 0.75M | 0.83M |
|
Current Deferred Revenue
|
| | | 4.17M | 3.65M | 1.37M | | | | | | 17.98M | 24.27M | 12.00M |
|
Total Current Liabilities
|
0.54M | 0.53M | 2.05M | 6.30M | 6.53M | 4.90M | 1.67M | 1.26M | 0.90M | 2.97M | 4.13M | 23.59M | 31.27M | 21.03M |
|
Non-Current Debt
|
| | 3.96M | 9.16M | 9.16M | 13.91M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | |
|
Non-Current Deffered Revenue
|
| | | 4.17M | 0.91M | | | | | | | 9.47M | | |
|
Operating Leases
|
| | | | | | | | | | 2.45M | 1.88M | 1.49M | 0.62M |
|
Other Non-Current Liabilities
|
| | 4.02M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 4.02M | 13.58M | 10.57M | 17.86M | 3.38M | 3.38M | 3.38M | 3.45M | 5.83M | 14.72M | 4.86M | 3.99M |
|
Total Liabilities
|
0.54M | 0.53M | 6.07M | 19.88M | 17.10M | 22.75M | 5.05M | 4.63M | 4.27M | 6.42M | 9.96M | 38.31M | 36.13M | 25.02M |
|
Total Debt
|
0.04M | 0.02M | 4.00M | 9.16M | 9.16M | 13.91M | 3.38M | 3.38M | 3.38M | 3.38M | 3.98M | 3.47M | 3.38M | |
|
Common Equity
|
1.66M | 4.89M | -0.53M | -6.25M | -1.03M | -4.00M | 11.23M | 4.62M | 6.84M | 28.20M | 31.37M | 11.79M | 22.60M | 145.46M |
|
Shareholder's Equity
|
1.66M | 4.89M | -0.53M | -6.25M | -1.03M | -4.00M | 11.23M | 4.62M | 6.84M | 28.20M | 31.37M | 11.79M | 22.60M | 145.46M |
|
Liabilities and Shareholders Equity
|
1.37M | 5.42M | 5.54M | 13.63M | 16.07M | 18.75M | 16.27M | 9.25M | 11.11M | 34.62M | 41.33M | 50.09M | 58.73M | 170.48M |
|
Retained Earnings
|
-44.81M | 7.21M | -16.10M | -22.32M | -35.17M | -53.98M | -51.55M | -66.74M | -74.38M | -88.04M | -108.06M | -137.08M | -159.37M | -199.83M |