|
Cash & Equivalents
|
0.34M | 0.00M | 0.34M | 0.30M | 0.10M | 0.06M | 0.83M | 0.08M | 0.12M | 0.06M | 0.66M | 0.71M | 0.07M | 0.02M | 0.00M | 0.07M | 352.00 | 0.00M | 0.01M | 0.05M | 0.06M |
|
Short-term Investments
|
0.04M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M |
|
Cash & Current Investments
|
0.38M | 0.02M | 0.36M | 0.31M | 0.12M | 0.07M | 0.84M | 0.08M | 0.14M | 0.08M | 0.68M | 0.73M | 0.09M | 0.03M | 0.02M | 0.09M | 0.01M | 0.02M | 0.02M | 0.07M | 0.07M |
|
Receivables - Net
|
0.44M | 0.72M | 0.01M | 0.01M | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.00M | 0.00M | 0.00M |
|
Receivables - Other
|
2.37M | 0.94M | 0.03M | 0.03M | 0.04M | 0.02M | 0.14M | 0.06M | 0.03M | 0.02M | 0.02M | 0.02M | 0.10M | 0.06M | 0.01M | 0.07M | 0.01M | 0.01M | 0.07M | 0.07M | 0.07M |
|
Receivables
|
2.81M | 1.66M | 0.04M | 0.04M | | | 0.20M | 0.12M | 0.10M | 0.08M | 0.08M | 0.08M | 0.16M | 0.12M | 0.07M | 0.13M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Inventory
|
0.12M | 0.02M | 0.08M | 0.09M | 0.17M | 0.16M | 0.43M | 0.23M | 0.19M | 0.18M | 0.13M | 0.08M | 0.10M | 0.06M | 0.06M | 0.07M | 0.07M | 0.06M | 0.07M | 0.06M | 0.06M |
|
Prepaid Assets
|
0.11M | 0.02M | 0.12M | 0.28M | 0.11M | 0.16M | 0.33M | 0.28M | 0.40M | 0.40M | 0.53M | 0.47M | 0.38M | 0.37M | 0.53M | 0.33M | 0.33M | 0.32M | 0.08M | 0.09M | 0.08M |
|
Current Assets
|
3.26M | 1.77M | 0.59M | 0.76M | 0.44M | 0.41M | 1.66M | 0.65M | 0.77M | 0.70M | 1.42M | 1.31M | 0.71M | 0.57M | 0.54M | 0.63M | 0.56M | 0.55M | 0.28M | 0.33M | 0.34M |
|
Property, Plant & Equipment (Net)
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Goodwill
|
4.76M | | 4.44M | 0.01M | 0.01M | 0.01M | 3.43M | 3.43M | 3.43M | 3.43M | 2.79M | 0.02M | 2.79M | 2.79M | 1.74M | 1.74M | 1.74M | 1.74M | | | |
|
Intangibles
|
0.03M | 0.10M | | 0.05M | 0.08M | 0.04M | | 0.07M | 1.39M | 1.38M | 1.31M | 1.25M | 1.24M | 1.19M | | | | | | | |
|
Goodwill & Intangibles
|
4.79M | 0.10M | 4.44M | 0.06M | 0.09M | 0.05M | 3.43M | 3.50M | 4.82M | 4.81M | 4.11M | 1.28M | 4.03M | 3.99M | 1.74M | 1.74M | 1.74M | 1.74M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | 4.14M | | | | 1.82M | | | | 0.02M | | |
|
Non-Current Assets
|
0.22M | 0.20M | 4.53M | 0.11M | 0.13M | 0.07M | 3.51M | 3.51M | 4.88M | 4.87M | 4.14M | 4.18M | 4.15M | 4.08M | 1.82M | 1.81M | 1.79M | 1.78M | 0.02M | 0.01M | 0.05M |
|
Assets
|
3.49M | 1.97M | 5.12M | 0.87M | 0.56M | 0.48M | 5.17M | 4.16M | 5.65M | 5.57M | 5.56M | 5.49M | 4.86M | 4.66M | 2.36M | 2.45M | 2.35M | 2.32M | 0.30M | 0.34M | 0.38M |
|
Accounts Payables
|
3.74M | 2.41M | 2.30M | 3.24M | 2.69M | 2.51M | 2.76M | 1.66M | 1.48M | 1.54M | 2.41M | 3.02M | 2.13M | 1.98M | 0.94M | 1.09M | 0.64M | 0.68M | 0.81M | 0.83M | 0.76M |
|
Payables
|
3.74M | 2.41M | 2.30M | 3.24M | 2.69M | 2.51M | 2.76M | 1.66M | 1.48M | 1.54M | 2.41M | 3.02M | 2.13M | 1.98M | 0.94M | 1.09M | 0.64M | 0.68M | 0.81M | 0.83M | 0.76M |
|
Accumulated Expenses
|
0.07M | 0.17M | 0.15M | 0.10M | 0.10M | 0.10M | | | | | 0.43M | | | | 0.53M | 0.46M | 0.46M | 0.50M | | | |
|
Other Accumulated Expenses
|
| | 0.11M | | | | 0.16M | 0.16M | 0.22M | 0.24M | 0.29M | 0.28M | 0.36M | 0.29M | 0.29M | 0.29M | 0.33M | 0.33M | 0.37M | 0.37M | 0.41M |
|
Current Leases
|
0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.07M | 0.07M | 0.07M | 0.06M | 0.07M | 0.05M | 0.03M | 0.01M | 0.01M | 0.04M |
|
Current Taxes
|
0.03M | 0.07M | 0.11M | 0.13M | 0.15M | 0.15M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
2.19M | 1.63M | 2.72M | 2.92M | 2.37M | 2.19M | | | | | 1.91M | | | 1.15M | 0.61M | 0.62M | 0.68M | 0.68M | 0.60M | 0.67M | 0.82M |
|
Total Current Liabilities
|
4.00M | 2.80M | 2.70M | 3.59M | 2.98M | 2.76M | 3.21M | 1.98M | 2.05M | 2.10M | 3.04M | 3.54M | 2.73M | 2.43M | 1.98M | 2.14M | 1.80M | 1.83M | 1.86M | 1.95M | 2.10M |
|
Minority Interest
|
| | | -0.01M | -0.01M | -0.01M | 0.03M | 0.04M | 0.05M | 0.04M | 0.03M | | | | | | | | | | |
|
Operating Leases
|
0.19M | 0.09M | 0.09M | 0.06M | 0.05M | 0.03M | 0.08M | 0.07M | 0.06M | 0.05M | 0.03M | 0.13M | 0.11M | 0.09M | 0.07M | 0.07M | 0.05M | 0.03M | 0.01M | 0.01M | 0.04M |
|
Other Non-Current Liabilities
|
| | 0.11M | | | | 0.18M | 0.16M | 0.22M | 0.25M | 0.30M | 0.28M | 0.36M | 0.29M | 0.01M | 0.29M | 0.33M | 0.01M | | | |
|
Total Non-Current Liabilities
|
| | 2.62M | | | | 3.05M | 1.83M | 1.84M | 1.86M | 320.00 | 3.32M | 2.41M | 2.16M | 0.01M | 1.84M | 1.47M | 1.82M | | | |
|
Total Liabilities
|
4.11M | 2.84M | 2.74M | 3.60M | 2.98M | 2.76M | 3.24M | 1.99M | 2.06M | 2.11M | 3.05M | 3.59M | 2.77M | 2.45M | 1.99M | 2.14M | 1.80M | 1.83M | 1.86M | 1.95M | 2.10M |
|
Common Equity
|
4.10M | -0.87M | 2.38M | -2.73M | -2.41M | -2.27M | 1.93M | 2.17M | 3.59M | 3.46M | 2.52M | 1.89M | 2.10M | 2.21M | 0.36M | 0.31M | 0.55M | 0.49M | -1.56M | -1.61M | -1.71M |
|
Shareholder's Equity
|
4.10M | -0.87M | 2.38M | -2.73M | -2.41M | -2.27M | 1.93M | 2.17M | 3.59M | 3.46M | 2.52M | 1.89M | 2.10M | 2.21M | 0.36M | 0.31M | 0.55M | 0.49M | -1.56M | -1.61M | -1.71M |
|
Liabilities and Shareholders Equity
|
3.49M | 1.97M | 5.12M | 0.87M | 0.56M | 0.48M | 5.17M | 4.16M | 5.65M | 5.57M | 5.56M | 5.49M | 4.86M | 4.66M | 2.36M | 2.45M | 2.35M | 2.32M | 0.30M | 0.34M | 0.38M |
|
Retained Earnings
|
-0.74M | -0.91M | -1.63M | -2.71M | -2.35M | -2.20M | -2.17M | -2.14M | -2.17M | -2.29M | -3.23M | -3.84M | -3.63M | -3.52M | -5.36M | -5.41M | -5.55M | -5.61M | -7.65M | -7.69M | -7.79M |