|
Cash & Equivalents
|
0.01M | 0.01M | 0.02M | 13.95M | 9.61M | 46.84M | 44.85M | 40.75M | 36.61M | 32.21M | 5.78M | 7.19M | 3.96M | 1.91M | 14.86M | 9.17M | 2.35M | 3.09M | 0.91M | 56.49M | 73.44M | 77.74M | 38.27M |
|
Short-term Investments
|
| | | | | | | | | | 20.75M | 15.86M | 21.76M | 19.03M | 1.97M | 4.09M | 7.40M | 4.85M | 2.33M | 41.05M | 19.74M | 9.92M | 39.05M |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.02M | 13.95M | 9.61M | 46.84M | 44.85M | 40.75M | 36.61M | 32.21M | 26.53M | 23.05M | 25.72M | 20.94M | 16.83M | 13.25M | 9.75M | 7.94M | 3.24M | 97.54M | 93.18M | 87.67M | 77.32M |
|
Receivables - Net
|
| | | | | | | 0.11M | 0.05M | 0.01M | 0.01M | 0.04M | 0.06M | 0.08M | | | | | | | | | |
|
Receivables - Other
|
| | | | 0.33M | 0.59M | 0.22M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 0.11M | 0.05M | 0.01M | 0.01M | 0.04M | 0.06M | 0.08M | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.77M | 1.22M | 0.96M | 0.54M | 1.50M | 1.17M | 0.92M | 0.93M | 1.12M | 0.92M | 0.54M | 0.37M | 0.74M | 0.85M | 0.36M | 0.28M | 0.83M | 0.93M | 0.68M | 0.62M |
|
Current Assets
|
| | | 14.78M | 11.87M | | | 42.47M | | 33.95M | 27.99M | 24.37M | 27.63M | 21.98M | 17.55M | 14.21M | 10.81M | 8.60M | 4.19M | 98.45M | 94.16M | 88.79M | 78.54M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | 0.04M | 0.24M | 0.24M | 0.23M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.05M | 0.02M | |
|
Other Non-Current Assets
|
| | | | 0.00M | | | | | | | | | | | | | | | | | | 1.00M |
|
Non-Current Assets
|
| | | | 0.00M | | | | | 0.04M | 0.59M | 0.57M | 0.53M | 0.36M | 0.33M | 0.30M | 0.26M | 0.22M | 0.19M | 0.15M | 0.12M | 0.06M | 1.06M |
|
Assets
|
| | | 14.78M | 11.87M | 49.22M | 45.87M | 42.47M | 38.39M | 33.99M | 28.58M | 24.94M | 28.16M | 22.35M | 17.88M | 14.51M | 11.07M | 8.83M | 4.38M | 98.60M | 94.28M | 88.85M | 79.59M |
|
Accounts Payables
|
| | | 1.72M | 1.34M | 1.77M | 2.46M | 1.09M | 4.38M | 4.49M | 20.75M | 1.15M | 21.76M | 19.03M | 1.97M | 0.65M | 3.80M | 3.38M | 2.53M | 0.94M | 1.69M | 2.70M | 0.62M |
|
Notes Payables
|
| | | 0.32M | 1.24M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | |
|
Payables
|
| | | 2.04M | 2.59M | 2.02M | 2.71M | 1.34M | 4.38M | 4.49M | 20.75M | 1.15M | 21.76M | 19.03M | 1.97M | 0.65M | 3.80M | 3.38M | 2.53M | 0.94M | 1.69M | 2.70M | 0.62M |
|
Accumulated Expenses
|
| | | 0.63M | 0.63M | 0.87M | 1.91M | 2.72M | 3.57M | 3.63M | 2.29M | 2.40M | 1.56M | 1.83M | 1.86M | 2.26M | 2.51M | 2.03M | 2.16M | 2.68M | 3.51M | 3.15M | 3.66M |
|
Other Accumulated Expenses
|
| | | 0.05M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 3.07M | 0.01M | 2.66M | 2.73M | 2.74M | 0.10M | 0.03M | 0.01M | 0.01M | 0.08M | 0.13M | 0.07M | 0.12M |
|
Short term Debt
|
| | | | | | | | | | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.11M | 0.07M | 0.04M | |
|
Current Deferred Revenue
|
| | | 2.33M | 1.25M | 0.14M | | | | 0.02M | 0.02M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 4.72M | 3.59M | 1.91M | 2.71M | 4.05M | | | 3.21M | 3.70M | 2.66M | 2.73M | 2.74M | 3.44M | 4.23M | 3.70M | 4.91M | 3.73M | 8.55M | 8.80M | 6.70M |
|
Capital Leases
|
| | | | | | | | | | 0.23M | 0.21M | 0.18M | 0.15M | 0.12M | 0.09M | 0.06M | | | | | | |
|
Non-Current Debt
|
| | | 0.28M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 5.00M | 3.84M | 2.16M | 2.71M | 4.05M | 4.38M | 4.49M | 3.45M | 3.90M | 2.84M | 2.88M | 2.86M | 3.53M | 4.29M | 3.73M | 4.91M | 3.73M | 8.55M | 8.80M | 6.70M |
|
Total Debt
|
| | | 0.28M | 0.25M | 0.25M | | | | | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.11M | 0.07M | 0.04M | |
|
Common Equity
|
-4.70M | -4.83M | -5.13M | 9.78M | 8.04M | 47.05M | 43.16M | 38.42M | 34.01M | 29.50M | 25.14M | 21.04M | 25.28M | 19.46M | 15.02M | 10.98M | 6.78M | 5.10M | -0.53M | 94.87M | 85.73M | 80.05M | 72.90M |
|
Shareholder's Equity
|
-4.70M | -4.83M | -5.13M | 9.78M | 8.04M | 47.05M | 43.16M | 38.42M | 34.01M | 29.50M | 25.14M | 21.04M | 25.28M | 19.46M | 15.02M | 10.98M | 6.78M | 5.10M | -0.53M | 94.87M | 85.73M | 80.05M | 72.90M |
|
Liabilities and Shareholders Equity
|
| | | 14.78M | 11.87M | 49.22M | 45.87M | 42.47M | 38.39M | 33.99M | 28.58M | 24.94M | 28.16M | 22.35M | 17.88M | 14.51M | 11.07M | 8.83M | 4.38M | 98.60M | 94.28M | 88.85M | 79.59M |
|
Retained Earnings
|
| | | 15.03M | -17.67M | -20.30M | -24.78M | -29.82M | -34.46M | -39.10M | -43.59M | -47.87M | -52.35M | -58.13M | -62.72M | -66.90M | -71.55M | -76.51M | -82.29M | -94.42M | -108.10M | -118.01M | -129.95M |