|
Cash & Equivalents
|
0.70M | | 13.18M | 9.79M | 27.74M | 26.10M | 23.69M | 20.66M | 15.31M | 3.76M | 2.00M | 2.72M | 2.34M | 2.09M | 2.15M | 1.75M | 1.88M | 0.78M | 0.59M | 2.78M |
|
Short-term Investments
|
| | | | | | | | | 7.26M | 6.21M | 2.94M | 2.66M | 0.47M | | | | | | |
|
Cash & Current Investments
|
0.70M | | 13.18M | 9.79M | 27.74M | 26.10M | 23.69M | 20.66M | 15.31M | 11.02M | 8.21M | 5.66M | 5.01M | 2.56M | 2.15M | 1.75M | 1.88M | 0.78M | 0.59M | 2.78M |
|
Receivables - Net
|
1.53M | | 1.99M | 2.72M | 3.00M | 2.36M | 1.66M | 1.78M | 1.60M | 3.01M | 1.46M | 1.71M | 0.73M | 0.44M | 0.89M | 0.97M | 1.44M | 0.58M | 0.37M | 0.12M |
|
Receivables - Other
|
0.65M | | 1.13M | 1.75M | 1.74M | 1.26M | 1.26M | 1.31M | 2.33M | 1.58M | 1.10M | 1.43M | 2.21M | 1.98M | 1.95M | 1.65M | | | | |
|
Receivables
|
2.18M | | 3.11M | 4.47M | 4.74M | 3.62M | 2.92M | 3.10M | 3.93M | 4.59M | 2.56M | 3.13M | 2.94M | 2.42M | 2.85M | 2.63M | 1.44M | 0.58M | 0.37M | 0.12M |
|
Prepaid Assets
|
0.42M | | 0.44M | 0.46M | 0.33M | 0.30M | 0.37M | 0.34M | 0.30M | 0.31M | 0.19M | 0.32M | 0.29M | 0.31M | 0.24M | 0.28M | 0.26M | 0.16M | 0.20M | 0.70M |
|
Current Assets
|
3.47M | | 16.92M | 14.90M | 32.95M | 30.15M | 27.13M | 24.24M | 19.68M | 15.96M | 10.97M | 9.13M | 8.24M | 5.29M | 5.24M | 4.66M | 3.59M | 1.53M | 1.17M | 3.60M |
|
Property, Plant & Equipment (Net)
|
0.08M | | 0.06M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.23M | 0.20M | 0.16M | 0.15M | 0.13M | 0.12M | 0.10M | 0.10M | 0.09M | 0.08M | 0.06M | 0.04M |
|
Intangibles
|
2.63M | | 2.60M | 2.65M | 2.71M | 2.78M | 2.95M | 3.43M | 4.50M | 5.61M | 6.30M | 6.58M | 6.32M | 6.07M | 5.70M | 5.36M | 4.61M | 4.24M | 3.88M | 4.48M |
|
Goodwill & Intangibles
|
2.63M | | 2.60M | 2.65M | 2.71M | 2.78M | 2.95M | 3.43M | 4.50M | 5.61M | 6.30M | 6.58M | 6.32M | 6.07M | 5.70M | 5.36M | 4.61M | 4.24M | 3.88M | 4.48M |
|
Other Non-Current Assets
|
0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.21M | 0.03M | 0.03M | 0.03M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
2.74M | | 2.69M | 2.72M | 2.77M | 3.14M | 3.27M | 3.70M | 4.94M | 5.98M | 6.60M | 7.17M | 7.58M | 7.23M | 6.67M | 6.61M | 5.76M | 5.32M | 4.87M | 5.40M |
|
Assets
|
6.21M | | 19.61M | 17.62M | 35.72M | 33.29M | 30.40M | 27.94M | 24.62M | 21.94M | 17.57M | 16.30M | 15.82M | 12.51M | 11.90M | 11.26M | 9.35M | 6.84M | 6.03M | 9.00M |
|
Accounts Payables
|
1.79M | | 5.11M | 1.38M | 0.83M | 1.32M | 1.07M | 1.85M | 2.46M | 3.61M | 2.66M | 3.31M | 3.93M | 5.27M | 5.52M | 5.08M | 4.20M | 4.60M | 4.96M | 5.49M |
|
Notes Payables
|
0.60M | | | | | | 0.47M | 0.82M | | | | | | | | 0.86M | | | | |
|
Payables
|
2.40M | | 5.11M | 1.38M | 0.83M | 1.32M | 1.53M | 2.67M | 2.46M | 3.61M | 2.66M | 3.31M | 3.93M | 5.27M | 5.52M | 5.94M | 4.20M | 4.60M | 4.96M | 5.49M |
|
Accumulated Expenses
|
3.70M | | 1.88M | 1.03M | 1.01M | 1.04M | 0.63M | 0.89M | 1.53M | 0.91M | 0.88M | 1.03M | 1.54M | 1.71M | 1.32M | 1.02M | 1.17M | 0.82M | 0.65M | 0.72M |
|
Short term Debt
|
4.59M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.15M | 0.15M | 0.16M | 0.16M | 0.15M | 0.11M | 0.16M | 0.17M | 0.16M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M |
|
Current Deferred Revenue
|
0.87M | | 0.80M | 0.72M | 0.65M | 0.57M | 0.33M | | 0.13M | 0.10M | 0.09M | 0.05M | 0.42M | 0.27M | 0.26M | 0.28M | 0.36M | 0.27M | 0.16M | 0.16M |
|
Total Current Liabilities
|
22.14M | | 5.93M | 2.10M | 2.51M | 2.05M | 2.03M | 2.83M | 4.28M | 3.85M | 2.86M | 3.52M | 6.05M | 5.70M | 5.81M | 6.27M | 5.77M | 4.92M | 5.17M | 5.70M |
|
Non-Current Debt
|
| | 2.67M | 3.43M | 3.42M | 3.43M | 2.96M | 2.62M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
11.17M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 0.15M | 0.11M | 0.07M | 0.03M | | | 0.07M | 0.03M | | | 0.28M | 0.27M | 0.25M | 0.24M | 0.23M |
|
Total Liabilities
|
22.31M | | 8.93M | 5.53M | 5.93M | 5.62M | 5.10M | 5.52M | 4.31M | 3.85M | 2.86M | 3.59M | 6.08M | 5.70M | 5.81M | 6.55M | 6.04M | 5.17M | 5.41M | 5.92M |
|
Total Debt
|
4.59M | | 2.67M | 3.43M | 3.42M | 3.43M | 2.96M | 2.62M | | | | | | | | | | | | |
|
Common Equity
|
-27.28M | | 10.68M | 12.09M | 29.79M | 27.67M | 25.30M | 22.42M | 20.31M | 18.08M | 14.71M | 12.71M | 9.74M | 6.81M | 6.09M | 4.71M | 3.31M | 1.67M | 0.62M | 3.07M |
|
Shareholder's Equity
|
-27.28M | | 10.68M | 12.09M | 29.79M | 27.67M | 25.30M | 22.42M | 20.31M | 18.08M | 14.71M | 12.71M | 9.74M | 6.81M | 6.09M | 4.71M | 3.31M | 1.67M | 0.62M | 3.07M |
|
Liabilities and Shareholders Equity
|
6.21M | | 19.61M | 17.62M | 35.72M | 33.29M | 30.40M | 27.94M | 24.62M | 21.94M | 17.57M | 16.30M | 15.82M | 12.51M | 11.90M | 11.26M | 9.35M | 6.84M | 6.03M | 9.00M |
|
Treasury Shares
|
0.03M | 0.03M | 0.03M | 0.03M | 0.28M | 0.03M | 0.03M | 0.03M | 0.00M | 0.03M | 0.03M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Retained Earnings
|
-29.06M | | -34.42M | -35.97M | -38.02M | -40.40M | -43.01M | -46.11M | -48.27M | -50.70M | -54.18M | -56.29M | -59.36M | -62.27M | -64.38M | -65.82M | -71.86M | -73.52M | -74.57M | -77.35M |