|
Cash & Equivalents
|
3.55M | 2.58M | 1.74M | 0.94M | 0.46M | 6.87M | 4.47M | 2.45M | 8.20M | 7.67M | 7.81M | 3.76M | 2.38M | 2.80M | 3.07M | 4.43M | 0.49M | 0.88M | 0.22M | 0.14M | 8.26M | 8.29M | 10.58M | 4.85M | 4.04M | 4.27M | 2.62M | 2.77M | 1.67M | 0.83M | 0.88M | 0.46M | 1.05M | 0.44M | 0.68M | 1.94M | 0.21M | 0.94M | 0.08M |
|
Short-term Investments
|
| | | | | | | | | | | 3.95M | 5.33M | 5.05M | 4.78M | 2.77M | 0.05M | | | 1.79M | 0.26M | 12.01M | 7.01M | 8.00M | 5.00M | 2.00M | 1.98M | 2.34M | 1.01M | 1.01M | | | | | | | | | |
|
Cash & Current Investments
|
3.55M | 2.58M | 1.74M | 0.94M | 0.46M | 6.87M | 4.47M | 2.45M | 8.20M | 7.67M | 7.81M | 7.71M | 7.71M | 7.85M | 7.85M | 7.20M | 0.54M | 0.88M | 0.22M | 1.93M | 8.51M | 20.30M | 17.59M | 12.85M | 9.04M | 6.27M | 4.60M | 5.10M | 2.68M | 1.85M | 0.88M | 0.46M | 1.05M | 0.44M | 0.68M | 1.94M | 0.21M | 0.94M | 0.08M |
|
Receivables - Net
|
| | | | | | | | 0.46M | 1.20M | 1.57M | 1.00M | 0.38M | 2.67M | 3.07M | 0.66M | 0.78M | 0.01M | 0.03M | 0.01M | 0.16M | 0.16M | 0.75M | 1.43M | 1.52M | 2.94M | 3.38M | 2.34M | 2.16M | 3.00M | 1.90M | 0.71M | 1.05M | 1.45M | 1.11M | 1.03M | 0.85M | 2.20M | 2.18M |
|
Receivables - Other
|
| | | | | | | 0.07M | | | | 0.14M | 0.11M | 0.31M | 0.40M | | | | | | | | | | | | | | | | | | | | | | 2.25M | | |
|
Receivables
|
| | | | | | | | 0.46M | 1.20M | 1.57M | 1.14M | 0.49M | 2.98M | 3.47M | 0.66M | 0.78M | 0.01M | 0.03M | 0.01M | 0.16M | 0.16M | 0.75M | 1.43M | 1.52M | 2.94M | 3.38M | 2.34M | 2.16M | 3.00M | 1.90M | 0.71M | 1.05M | 1.45M | 1.11M | 1.03M | 3.10M | 2.20M | 2.18M |
|
Inventory
|
| | | 0.31M | 0.31M | 0.43M | 0.70M | 0.23M | 0.21M | | | | | | | 0.49M | 0.51M | 0.43M | 0.35M | | 0.98M | 1.86M | 1.02M | 3.85M | 7.29M | 6.58M | 5.95M | 5.67M | 5.73M | 6.94M | 6.88M | 6.83M | 7.24M | 6.70M | 6.70M | 6.42M | 6.25M | 4.86M | 4.86M |
|
Prepaid Assets
|
| | | 1.04M | 1.23M | 0.20M | 0.20M | 0.78M | 1.66M | 2.80M | 1.55M | 1.10M | 1.20M | 1.76M | 1.75M | 1.20M | 1.08M | 0.94M | 0.97M | 1.08M | 0.97M | 3.27M | 4.90M | 0.33M | 0.21M | 0.27M | 0.71M | 0.45M | 0.28M | 0.16M | 0.91M | 0.61M | 0.36M | 0.43M | 0.73M | 1.13M | 0.50M | 0.36M | 0.34M |
|
Current Assets
|
| | | 2.75M | 2.49M | 8.51M | 6.37M | 4.45M | 11.53M | 12.66M | 11.23M | 10.18M | 9.60M | 12.61M | 13.00M | 9.64M | 2.99M | 2.35M | 1.67M | 1.94M | 10.65M | 25.84M | 24.32M | 23.02M | 21.58M | 20.69M | 19.56M | 18.34M | 16.00M | 14.83M | 13.59M | 12.06M | 12.64M | 11.99M | 12.24M | 17.64M | 20.07M | 16.31M | 15.48M |
|
Property, Plant & Equipment (Net)
|
| | | 0.42M | 0.45M | 0.45M | 0.50M | 0.49M | 0.48M | 0.15M | 0.14M | 0.15M | 0.15M | 0.14M | 0.13M | 0.11M | 0.13M | 0.12M | 0.11M | 0.23M | 0.09M | 0.24M | 0.30M | 0.27M | 0.27M | 0.29M | 0.31M | 0.37M | 0.36M | 0.39M | 0.36M | 0.32M | 0.31M | 0.38M | 0.44M | 0.59M | 0.71M | 1.97M | 1.86M |
|
Long-Term Investments
|
| | | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 49.55M | 49.55M | 49.55M | 51.78M | 51.78M | 51.78M | 51.78M | 14.68M | 14.68M | 14.68M | 11.29M | 9.58M | 9.58M | 9.58M | 9.58M | 10.10M | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 4.00M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | 49.55M | 49.55M | 49.55M | 51.78M | 51.78M | 51.78M | 51.78M | 14.68M | 14.68M | 14.68M | 11.29M | 9.58M | 9.58M | 9.58M | 9.58M | 14.10M | 4.00M | 4.00M | 4.00M |
|
Other Non-Current Assets
|
| | | 0.12M | 0.12M | 0.12M | 0.13M | 0.39M | 0.37M | 0.35M | 0.53M | 0.50M | 0.49M | 0.47M | 0.47M | 0.57M | 0.93M | 0.78M | 0.74M | 1.79M | 0.40M | 0.41M | 0.30M | 0.24M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.14M | 0.18M | 0.15M | 0.16M | 0.16M | 0.25M | 0.26M | 0.25M | 0.33M | 0.32M |
|
Non-Current Assets
|
| | | 0.66M | 0.69M | 0.69M | 0.63M | 0.87M | 0.85M | 0.50M | 0.68M | 0.65M | 0.63M | 0.61M | 0.60M | 0.68M | 1.06M | 0.91M | 0.85M | 0.47M | 50.04M | 50.19M | 50.15M | 52.28M | 52.12M | 52.14M | 52.16M | 15.14M | 15.13M | 15.21M | 11.83M | 10.60M | 10.52M | 10.52M | 10.60M | 15.04M | 4.78M | 6.43M | 2.72M |
|
Assets
|
| | | 3.41M | 3.18M | 9.19M | 7.00M | 5.32M | 12.38M | 13.17M | 11.91M | 10.83M | 10.23M | 13.23M | 13.60M | 10.32M | 4.05M | 3.25M | 2.52M | 2.41M | 60.68M | 76.04M | 74.47M | 75.31M | 73.70M | 72.83M | 71.72M | 33.48M | 31.13M | 30.04M | 25.42M | 22.65M | 23.16M | 22.51M | 22.83M | 32.67M | 24.84M | 22.74M | 18.20M |
|
Accounts Payables
|
| | | 0.11M | 0.27M | 0.18M | 0.18M | 0.03M | 0.18M | 0.61M | 1.00M | 0.34M | 0.36M | 2.47M | 3.20M | 0.42M | 0.59M | 0.61M | 0.64M | 0.35M | 0.14M | 0.23M | 0.17M | 0.24M | 0.17M | 0.27M | 0.16M | 0.60M | 0.88M | 0.97M | 0.74M | 0.76M | 0.96M | 0.96M | 1.08M | 1.47M | 1.81M | 2.16M | 2.93M |
|
Notes Payables
|
| | | 5.18M | 5.72M | 4.25M | 3.19M | 2.15M | | | | | | | | | | 0.12M | 0.16M | 0.15M | 0.40M | 0.30M | 0.03M | 0.03M | 0.03M | 0.25M | 0.41M | 0.22M | 0.06M | 0.01M | 0.48M | 0.27M | 0.11M | | 0.59M | 3.60M | 4.94M | 5.37M | 3.31M |
|
Payables
|
| | | 5.28M | 6.00M | 4.42M | 3.38M | 2.18M | 0.18M | 0.61M | 1.00M | 0.34M | 0.36M | 2.47M | 3.20M | 0.42M | 0.59M | 0.72M | 0.79M | 0.50M | 0.55M | 0.53M | 0.20M | 0.27M | 0.20M | 0.52M | 0.58M | 0.82M | 0.94M | 0.97M | 1.22M | 1.03M | 1.07M | 0.96M | 1.67M | 5.07M | 6.75M | 7.53M | 6.24M |
|
Accumulated Expenses
|
| | | 0.24M | 0.12M | 0.17M | 0.38M | 0.51M | 0.90M | 0.81M | 0.71M | 0.97M | 0.74M | 0.85M | 0.86M | 0.65M | 0.87M | 0.73M | 0.90M | 2.38M | 1.32M | 1.03M | 0.86M | 1.28M | 0.75M | 0.75M | 0.77M | 0.65M | 0.36M | 0.39M | 0.41M | 0.45M | 0.65M | 0.86M | 1.11M | 2.07M | 2.19M | 2.04M | 2.77M |
|
Short term Debt
|
| | | 0.59M | | | | | | 1.80M | 1.40M | 1.70M | 2.50M | 4.30M | 4.95M | 5.82M | | | | | | | | | | | | | | | | | 1.44M | 0.43M | 0.47M | 0.13M | | | 0.13M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.30M | 0.32M | 0.31M | 0.24M | 0.21M | 0.34M | 0.31M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 6.53M | 6.53M | 6.53M |
|
Total Current Liabilities
|
| | | 6.11M | 6.12M | 4.59M | 3.76M | 2.69M | 1.08M | 3.21M | 3.11M | 3.01M | 3.60M | 7.62M | 9.02M | 6.89M | 1.47M | 1.46M | 1.69M | 2.73M | 1.87M | 1.57M | 1.06M | 1.55M | 0.96M | 1.27M | 1.34M | 1.47M | 1.30M | 1.36M | 1.63M | 1.77M | 4.49M | 4.28M | 3.57M | 11.74M | 15.67M | 16.43M | 15.98M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.30M | 0.26M | 0.15M | 0.01M | 0.05M | 0.02M | 0.01M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | |
|
Convertible Debt
|
| | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.16M | 0.07M | | | | 0.40M | 0.36M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.29M | 0.27M | 0.25M | 0.24M | 0.22M | 0.20M | 0.18M | 0.17M | 0.15M | 0.35M | 0.30M | 0.26M | 0.22M | 0.16M | 0.39M | 0.04M | 0.00M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 2.69M | 1.08M | 3.21M | 3.11M | 3.01M | 3.60M | 7.62M | 9.02M | 6.89M | 1.47M | 1.75M | 1.95M | 2.66M | 1.88M | 1.61M | 1.08M | 1.56M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 6.11M | 6.12M | 4.59M | 3.76M | 2.98M | 1.35M | 3.46M | 3.35M | 3.23M | 3.80M | 7.80M | 9.18M | 7.04M | 1.82M | 2.06M | 2.20M | 2.88M | 2.05M | 2.00M | 1.12M | 1.57M | 0.96M | 1.27M | 1.36M | 1.49M | 1.32M | 1.37M | 1.64M | 2.02M | 4.66M | 4.36M | 3.88M | 11.75M | 15.67M | 16.84M | 16.33M |
|
Total Debt
|
| | | 0.59M | | | | | | 1.80M | 1.40M | 1.70M | 2.50M | 4.30M | 4.95M | 5.82M | | 0.30M | 0.26M | 0.15M | 0.01M | 0.05M | 0.02M | 0.01M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 1.45M | 0.44M | 0.48M | 0.14M | 0.00M | 0.00M | 0.13M |
|
Common Equity
|
| | | -2.71M | -2.94M | 4.60M | 3.25M | 2.34M | 11.03M | 9.70M | 8.56M | 7.60M | 6.42M | 5.42M | 4.42M | 3.28M | 2.23M | 1.20M | 0.32M | -0.47M | 58.64M | 74.04M | 73.35M | 73.74M | 72.74M | 71.56M | 70.36M | 31.99M | 29.81M | 28.67M | 23.78M | 20.63M | 18.51M | 18.15M | 18.95M | 20.92M | 9.17M | 5.91M | 1.86M |
|
Shareholder's Equity
|
| | | -2.71M | -2.94M | 4.60M | 3.25M | 2.34M | 11.03M | 9.70M | 8.56M | 7.60M | 6.42M | 5.42M | 4.42M | 3.28M | 2.23M | 1.20M | 0.32M | -0.47M | 58.64M | 74.04M | 73.35M | 73.74M | 72.74M | 71.56M | 70.36M | 31.99M | 29.81M | 28.67M | 23.78M | 20.63M | 18.51M | 18.15M | 18.95M | 20.92M | 9.17M | 5.91M | 1.86M |
|
Liabilities and Shareholders Equity
|
| | | 3.41M | 3.18M | 9.19M | 7.00M | 5.32M | 12.38M | 13.17M | 11.91M | 10.83M | 10.23M | 13.23M | 13.60M | 10.32M | 4.05M | 3.25M | 2.52M | 2.41M | 60.68M | 76.04M | 74.47M | 75.31M | 73.70M | 72.83M | 71.72M | 33.48M | 31.13M | 30.04M | 25.42M | 22.65M | 23.16M | 22.51M | 22.83M | 32.67M | 24.84M | 22.74M | 18.20M |
|
Retained Earnings
|
| | | -21.07M | -22.64M | -30.72M | -42.69M | -42.98M | -47.05M | -51.24M | -52.72M | -54.02M | -55.47M | -56.77M | -57.99M | -59.18M | -60.45M | -61.55M | -62.51M | -0.47M | -1.13M | -2.02M | -2.87M | -8.12M | -11.06M | -12.24M | -13.56M | -51.93M | -54.20M | -55.45M | -61.44M | -64.61M | -69.14M | -69.90M | -71.13M | -73.46M | -87.50M | -92.64M | -99.00M |