|
Cash & Equivalents
|
0.08M | 0.03M | 4.98M | 3.59M | 3.45M | 5.36M | 3.90M | 4.29M | 2.65M | 5.90M | 4.54M | 2.63M | 5.26M | 7.63M | 6.70M |
|
Short-term Investments
|
| | | | | 1.95M | 1.95M | | | | 4.90M | 4.90M | | 1.29M | |
|
Cash & Current Investments
|
0.08M | 0.03M | 4.98M | 3.59M | 3.45M | 7.31M | 5.85M | 4.29M | 2.65M | 5.90M | 9.44M | 7.52M | 5.26M | 8.91M | 6.70M |
|
Receivables - Net
|
0.04M | 0.19M | 0.19M | 0.11M | 0.13M | 0.13M | 0.13M | 0.09M | 0.05M | 0.06M | 0.08M | 0.11M | 0.09M | 0.06M | 0.08M |
|
Receivables - Other
|
| | | | | | | | 1.25M | | | | | | |
|
Receivables
|
0.04M | 0.19M | 0.19M | 0.11M | 0.13M | 0.13M | 0.13M | 0.09M | 1.30M | 0.06M | 0.08M | 0.11M | 0.09M | 0.06M | 0.08M |
|
Inventory
|
0.28M | 0.33M | 0.42M | 0.09M | 0.74M | 0.66M | 0.78M | 0.53M | 0.86M | 0.93M | 0.92M | 0.83M | 1.13M | 1.68M | 1.63M |
|
Prepaid Assets
|
0.07M | 0.05M | 0.32M | 0.21M | 0.19M | 0.27M | 0.29M | 0.31M | 0.43M | 0.27M | 0.32M | 0.27M | 0.42M | 0.36M | 0.31M |
|
Current Assets
|
0.64M | 0.84M | 6.10M | 4.24M | 4.54M | 8.77M | 7.50M | 5.62M | 4.11M | 7.29M | 10.99M | 9.24M | 7.33M | 11.33M | 10.60M |
|
Property, Plant & Equipment (Net)
|
0.02M | 0.05M | 0.10M | 0.12M | 0.14M | 0.13M | 0.18M | 0.15M | 0.14M | 0.13M | 0.11M | 0.11M | 0.13M | 0.06M | 0.06M |
|
Long-Term Investments
|
| | | | | | | | | | | 4.96M | | | 1.30M |
|
Intangibles
|
0.10M | 0.13M | 0.14M | 0.16M | 0.27M | 0.29M | 0.31M | 0.33M | 0.38M | 0.41M | 0.50M | 0.53M | 0.55M | 0.55M | 0.55M |
|
Goodwill & Intangibles
|
0.10M | 0.13M | 0.14M | 0.16M | 0.27M | 0.29M | 0.31M | 0.33M | 0.38M | 0.41M | 0.50M | 0.53M | 0.55M | 0.55M | 0.55M |
|
Long-Term Deferred Tax
|
1.01M | | | 2.16M | | | | 3.73M | | | | 5.47M | | | |
|
Other Non-Current Assets
|
| | | 0.08M | 0.08M | 0.08M | 0.05M | 0.07M | 0.12M | 0.09M | 0.07M | 0.04M | 0.03M | 0.11M | 0.10M |
|
Non-Current Assets
|
0.18M | 0.27M | 0.32M | 0.45M | 0.57M | 0.57M | 0.61M | 0.60M | 0.70M | 0.57M | 0.60M | 0.60M | 0.61M | 0.60M | 0.58M |
|
Assets
|
0.82M | 1.10M | 6.42M | 4.69M | 5.11M | 9.34M | 8.12M | 6.22M | 4.81M | 7.86M | 11.60M | 9.84M | 7.94M | 11.94M | 11.18M |
|
Accounts Payables
|
0.17M | 0.28M | 0.49M | 0.28M | 0.29M | 0.15M | 0.19M | 0.58M | 0.84M | 0.38M | 0.61M | 0.69M | 0.31M | 0.48M | 0.77M |
|
Payables
|
0.17M | 0.28M | 0.49M | 0.28M | 0.29M | 0.15M | 0.19M | 0.58M | 0.84M | 0.38M | 0.61M | 0.69M | 0.31M | 0.48M | 0.77M |
|
Short term Debt
|
0.29M | 1.94M | 0.20M | 0.06M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.08M | 0.07M | 0.05M |
|
Total Current Liabilities
|
0.62M | 2.45M | 0.85M | 0.60M | 0.50M | 0.33M | 0.43M | 0.62M | 0.88M | 0.49M | 0.65M | 0.74M | 0.45M | 0.61M | 0.88M |
|
Convertible Debt
|
| | | 0.06M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.07M | 0.06M | 0.06M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | | | |
|
Total Liabilities
|
0.62M | 2.45M | 0.85M | 0.67M | 0.56M | 0.39M | 0.47M | 0.66M | 0.91M | 0.52M | 0.67M | 0.74M | 0.45M | 0.66M | 0.93M |
|
Total Debt
|
0.29M | 1.94M | 0.20M | 0.06M | | | | | | | | | | | |
|
Common Equity
|
0.21M | -1.35M | 5.57M | 4.02M | 4.55M | 8.95M | 7.64M | 5.56M | 3.90M | 7.34M | 10.93M | 9.10M | 7.49M | 11.28M | 10.25M |
|
Shareholder's Equity
|
0.21M | -1.35M | 5.57M | 4.02M | 4.55M | 8.95M | 7.64M | 5.56M | 3.90M | 7.34M | 10.93M | 9.10M | 7.49M | 11.28M | 10.25M |
|
Liabilities and Shareholders Equity
|
0.82M | 1.10M | 6.42M | 4.69M | 5.11M | 9.34M | 8.12M | 6.22M | 4.81M | 7.86M | 11.60M | 9.84M | 7.94M | 11.94M | 11.18M |
|
Retained Earnings
|
-4.62M | -7.02M | -8.43M | -10.31M | -11.74M | -13.02M | -14.58M | -16.97M | -18.94M | -20.89M | -22.61M | -24.74M | -26.51M | -28.62M | -30.46M |