|
Cash & Equivalents
|
| | 1.27M | 11.03M | 8.95M | 6.34M | 2.34M | 2.29M | 1.57M | 6.36M | 6.62M | 6.41M | 5.14M | 5.95M | 5.28M | 5.25M | 5.32M | 5.37M | 5.71M | 5.55M |
|
Short-term Investments
|
| | | | | 3.08M | 4.36M | 4.23M | 4.42M | | | | | | | | | | | |
|
Cash & Current Investments
|
| | 1.27M | 11.03M | 8.95M | 9.42M | 6.70M | 6.53M | 6.00M | 6.36M | 6.62M | 6.41M | 5.14M | 5.95M | 5.28M | 5.25M | 5.32M | 5.37M | 5.71M | 5.55M |
|
Receivables - Net
|
0.15M | 0.00M | 0.45M | 0.13M | 0.24M | 0.12M | 1.76M | | 1.42M | 0.98M | 0.91M | 2.04M | 1.14M | 0.89M | 1.05M | 0.14M | 0.75M | 0.94M | 1.46M | 1.84M |
|
Receivables - Other
|
| | | | | | | | | | 0.40M | | | | | | | | | |
|
Receivables
|
0.15M | 0.00M | 0.45M | 0.13M | 0.24M | 0.12M | 1.76M | | 1.42M | 0.98M | 1.30M | 2.04M | 1.14M | 0.89M | 1.05M | 0.14M | 0.75M | 0.94M | 1.46M | 1.84M |
|
Inventory
|
| | 1.53M | 1.91M | 3.50M | 2.98M | 4.03M | 4.92M | 4.73M | 4.84M | 4.42M | 4.75M | 4.46M | 4.22M | 3.12M | 2.62M | 2.12M | 3.06M | 2.07M | 1.72M |
|
Prepaid Assets
|
| | 0.10M | 0.64M | 0.75M | 0.79M | 0.86M | 0.44M | 0.27M | 0.57M | 0.45M | 0.25M | 0.95M | 0.94M | 0.47M | 0.31M | 0.20M | 0.24M | 0.16M | 0.76M |
|
Current Assets
|
| | 3.35M | 14.48M | 13.86M | 14.88M | 13.36M | 13.64M | 12.41M | 12.75M | 12.39M | 13.45M | 11.69M | 11.99M | 9.91M | 9.20M | 8.39M | 9.62M | 9.41M | 9.87M |
|
Property, Plant & Equipment (Net)
|
| | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | | | 0.35M | 0.33M | 0.32M | 0.32M | | | | | | | | | | | |
|
Goodwill
|
| | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | | | | | | | | | | |
|
Intangibles
|
| | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M |
|
Goodwill & Intangibles
|
| | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.41M | 1.12M | 1.12M | 1.12M | 1.12M | 0.42M | 1.12M | 1.12M | 1.12M | 0.36M | 0.35M |
|
Long-Term Deferred Tax
|
| | 0.25M | 0.41M | 0.59M | 0.62M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 1.13M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
| | 2.38M | 1.22M | 1.20M | 1.54M | 1.49M | 2.06M | 1.98M | 1.57M | 0.94M | 0.86M | 0.78M | 0.70M | 0.61M | 1.52M | 1.64M | 1.55M | 1.48M | 1.41M |
|
Assets
|
| | 5.73M | 15.70M | 15.06M | 16.41M | 14.85M | 15.70M | 14.39M | 14.32M | 13.33M | 14.31M | 12.47M | 12.69M | 10.52M | 10.72M | 10.03M | 11.17M | 10.89M | 11.28M |
|
Accounts Payables
|
| | 1.91M | 1.84M | 1.21M | 2.24M | 1.58M | 3.18M | 1.63M | 2.14M | 1.51M | 2.91M | 1.19M | 1.46M | 2.26M | 1.83M | 1.64M | 2.75M | 3.01M | 2.90M |
|
Notes Payables
|
| | 0.24M | 0.11M | 0.15M | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.15M | 1.95M | 1.35M | 2.24M | 1.58M | 3.18M | 1.63M | 2.14M | 1.51M | 2.91M | 1.19M | 1.46M | 2.26M | 1.83M | 1.64M | 2.75M | 3.01M | 2.90M |
|
Accumulated Expenses
|
| | 0.62M | 0.40M | 0.32M | 0.52M | 0.66M | 0.62M | 0.62M | 0.50M | 0.62M | 0.84M | 0.68M | 0.75M | 0.32M | 0.35M | 0.41M | 0.35M | 0.36M | 0.44M |
|
Other Accumulated Expenses
|
| | 0.11M | 0.17M | 0.13M | 0.20M | 0.08M | 0.13M | 0.13M | 0.09M | 0.13M | 0.05M | 0.06M | 0.06M | 0.03M | 0.03M | 0.04M | 0.02M | | |
|
Short term Debt
|
| | 0.59M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.26M | 0.27M | 0.27M | 0.28M | 0.29M | 0.30M | 0.22M | 0.15M | 0.17M | 0.21M | 0.22M | 0.23M | 0.23M |
|
Current Taxes
|
| | | | | | | 0.03M | 0.03M | | 0.03M | 0.09M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | | |
|
Current Deferred Revenue
|
| | 1.34M | 2.71M | 3.36M | 3.53M | 3.16M | 1.85M | 2.25M | 2.09M | | | | | 1.65M | | | | 1.10M | 0.93M |
|
Total Current Liabilities
|
| | 4.73M | 5.10M | 5.07M | 6.32M | 5.41M | 5.86M | 4.57M | 5.05M | 5.60M | 6.21M | 5.34M | 6.38M | 4.81M | 4.11M | 3.80M | 5.19M | 5.11M | 5.04M |
|
Non-Current Debt
|
| | 1.70M | 0.59M | 0.55M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | 0.36M | 0.30M | 0.22M | 0.15M | 0.08M | | | | 0.92M | 1.04M | 0.98M | 0.92M | 0.86M |
|
Total Non-Current Liabilities
|
| | 1.73M | 0.61M | 0.58M | 0.02M | 0.02M | 0.36M | | 0.22M | 0.15M | 0.08M | | | | 0.92M | 1.04M | 0.98M | 0.92M | 0.86M |
|
Total Liabilities
|
| | 6.46M | 5.71M | 5.65M | 6.34M | 5.44M | 6.22M | 4.87M | 5.27M | 5.75M | 6.28M | 5.34M | 6.38M | 4.81M | 5.03M | 4.84M | 6.17M | 6.03M | 5.90M |
|
Total Debt
|
| | 2.29M | 0.59M | 0.55M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | -0.73M | 9.99M | 9.41M | 10.06M | 9.41M | 9.47M | 9.52M | 9.05M | 7.58M | 8.02M | 7.13M | 6.32M | 5.71M | 5.69M | 5.20M | 5.00M | 4.86M | 5.38M |
|
Shareholder's Equity
|
| | -0.73M | 9.99M | 9.41M | 10.06M | 9.41M | 9.47M | 9.52M | 9.05M | 7.58M | 8.02M | 7.13M | 6.32M | 5.71M | 5.69M | 5.20M | 5.00M | 4.86M | 5.38M |
|
Liabilities and Shareholders Equity
|
| | 5.73M | 15.70M | 15.06M | 16.41M | 14.85M | 15.70M | 14.39M | 14.32M | 13.33M | 14.31M | 12.47M | 12.69M | 10.52M | 10.72M | 10.03M | 11.17M | 10.89M | 11.28M |
|
Retained Earnings
|
| | -1.74M | -2.32M | -2.96M | -2.37M | -3.08M | -3.18M | -3.13M | -3.56M | -4.88M | -4.44M | -5.24M | -5.84M | -6.25M | -6.28M | -6.81M | -7.05M | -7.20M | -6.70M |
|
Treasury Shares
|
| | | | | | | | | 0.05M | 0.27M | | -0.11M | 0.69M | 1.03M | | | | | |