|
Cash & Equivalents
|
| 1.10M | 0.26M | 0.47M | 0.20M | 0.01M | 0.10M | 0.01M | 0.02M | 0.04M | 0.19M | 0.15M | 0.41M | 0.30M | 5.49M | 4.89M | 4.01M | 3.34M | 2.82M | 1.99M | 1.28M | 2.33M | 1.27M | 0.49M | 8.35M | 6.76M | 5.70M | 4.31M | 2.96M | 7.00M | 5.31M |
|
Cash & Current Investments
|
| 1.10M | 0.26M | 0.47M | 0.20M | 0.01M | 0.10M | 0.01M | 0.02M | 0.04M | 0.19M | 0.15M | 0.41M | 0.30M | 5.49M | 4.89M | 4.01M | 3.34M | 2.82M | 1.99M | 1.28M | 2.33M | 1.27M | 0.49M | 8.35M | 6.76M | 5.70M | 4.31M | 2.96M | 7.00M | 5.31M |
|
Receivables - Net
|
| | 0.09M | 0.01M | 0.04M | 0.07M | 0.07M | 0.01M | 0.04M | 0.01M | 0.09M | 0.11M | 0.15M | 0.01M | 0.15M | 0.07M | 0.10M | 0.15M | 0.08M | 0.11M | 0.16M | 0.22M | 0.17M | 0.15M | 0.09M | 0.07M | 0.11M | 0.07M | 0.09M | 0.16M | 0.15M |
|
Receivables - Other
|
0.01M | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.09M | 0.01M | 0.04M | 0.07M | 0.07M | 0.05M | 0.04M | 0.01M | 0.09M | 0.11M | 0.15M | 0.01M | 0.15M | 0.07M | 0.10M | 0.15M | 0.08M | 0.11M | 0.16M | 0.22M | 0.17M | 0.15M | 0.09M | 0.07M | 0.11M | 0.07M | 0.09M | 0.16M | 0.15M |
|
Work In Process
|
| 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.00M | 0.05M | 0.00M | | | | | | | | 0.04M | 0.05M | 0.09M | 0.07M | 0.12M | 0.13M | 0.13M | 0.16M | 0.18M | 0.23M | 0.18M | 0.16M | 0.17M | 0.17M | 0.17M | 0.22M | 0.17M | 0.21M | 0.22M | 0.14M | 0.14M |
|
Prepaid Assets
|
0.11M | 0.07M | 0.07M | 0.10M | 0.07M | | 0.09M | 0.02M | 0.01M | 0.04M | | | 0.28M | 0.22M | 0.19M | 0.37M | 0.40M | 0.46M | 0.43M | 0.37M | 0.37M | 0.56M | 0.39M | 0.21M | 0.25M | 0.20M | 0.22M | 0.20M | 0.16M | 0.23M | 0.22M |
|
Current Assets
|
0.11M | 1.22M | 0.43M | 0.59M | 0.32M | | 0.26M | 0.04M | 0.07M | 0.09M | 0.32M | 0.31M | 0.93M | 0.61M | 5.95M | 5.47M | 4.64M | 4.11M | 3.51M | 2.69M | 1.99M | 3.27M | 2.00M | 1.02M | 8.73M | 7.25M | 6.19M | 4.79M | 3.43M | 7.52M | 5.82M |
|
Property, Plant & Equipment (Net)
|
| 0.00M | 0.10M | 0.15M | 0.14M | | 0.12M | 0.11M | 0.10M | 0.09M | 1.28M | 1.08M | 1.07M | 1.04M | 0.99M | 0.98M | 1.00M | 0.98M | 0.93M | 0.90M | 0.85M | 0.81M | 0.77M | 0.77M | 0.74M | 0.74M | 0.74M | 0.70M | 0.66M | 0.62M | 0.59M |
|
Goodwill
|
| | | 1.72M | 1.72M | | 1.72M | 5.81M | 1.72M | 1.72M | 8.19M | 7.53M | 7.53M | 7.53M | 7.53M | 5.35M | 5.35M | 5.35M | 5.35M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 5.02M | 1.72M | 1.72M | 1.72M | 1.72M |
|
Intangibles
|
| | 2.10M | 0.30M | 0.34M | | 0.32M | 0.37M | 0.31M | 0.37M | 0.37M | 1.13M | 1.18M | 1.18M | 1.18M | 0.93M | 1.18M | 1.18M | 1.13M | 0.78M | 0.75M | 0.72M | 0.70M | 0.67M | 0.64M | 1.13M | 1.13M | 0.84M | 0.84M | 0.84M | 0.84M |
|
Goodwill & Intangibles
|
| | 2.10M | 2.02M | 2.06M | | 2.04M | 6.18M | 2.02M | 2.09M | 8.56M | 8.66M | 8.71M | 8.71M | 8.71M | 6.28M | 6.53M | 6.53M | 6.48M | 5.80M | 5.77M | 5.75M | 5.72M | 5.69M | 5.66M | 6.15M | 6.15M | 2.56M | 2.56M | 2.56M | 2.56M |
|
Other Non-Current Assets
|
| 1.85M | | | | | | | | | | | | | | 12.74M | | | | 9.46M | 8.70M | 9.79M | 8.52M | 7.52M | 15.15M | 13.63M | 12.54M | 7.47M | 6.15M | 10.18M | 8.42M |
|
Non-Current Assets
|
| 1.85M | 2.19M | 2.22M | 2.20M | | 2.18M | 2.15M | 2.13M | 2.11M | 9.76M | 9.61M | 9.63M | 9.56M | 9.48M | 7.27M | 7.34M | 7.27M | 7.16M | 6.76M | 6.68M | 6.60M | 6.52M | 6.50M | 6.42M | 6.39M | 6.35M | 2.68M | 2.72M | 2.66M | 2.60M |
|
Assets
|
0.11M | 3.07M | 2.62M | 2.81M | 2.52M | | 2.44M | 2.20M | 2.20M | 2.20M | 10.08M | 9.93M | 10.56M | 10.16M | 15.43M | 12.74M | 11.98M | 11.39M | 10.67M | 9.46M | 8.68M | 9.87M | 8.52M | 7.52M | 15.15M | 13.63M | 12.54M | 7.47M | 6.15M | 10.18M | 8.42M |
|
Accounts Payables
|
0.08M | 0.07M | 0.16M | 0.29M | 0.39M | | 0.68M | 0.77M | 0.71M | 0.73M | 0.81M | 0.94M | 0.87M | 0.98M | 0.64M | 0.64M | 0.54M | 0.62M | 0.54M | 0.53M | 0.54M | 0.50M | 0.39M | 0.68M | 0.99M | 0.78M | 0.89M | 0.70M | 0.72M | 1.39M | 0.61M |
|
Notes Payables
|
0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.19M | 0.21M | 0.01M | 0.10M | 1.50M | 1.40M | 1.44M | 1.48M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M |
|
Payables
|
0.12M | 0.11M | 0.20M | 0.33M | 0.43M | | 0.87M | 0.99M | 0.72M | 0.83M | 2.31M | 2.34M | 2.31M | 2.45M | 0.66M | 0.65M | 0.56M | 0.64M | 0.56M | 0.55M | 0.56M | 0.62M | 0.51M | 0.81M | 1.12M | 0.91M | 1.02M | 0.83M | 0.85M | 1.52M | 0.73M |
|
Accumulated Expenses
|
| | | | | | | | | | 0.35M | | | | | | | | | | | | | 1.03M | | | | | | | |
|
Short term Debt
|
0.04M | | | | | | 0.48M | 0.93M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.02M | 0.02M | 0.03M | 0.03M | 0.11M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | | 0.03M | 0.03M | 0.03M |
|
Current Deferred Revenue
|
| 0.05M | | | | | | | | 0.03M | 0.12M | 0.09M | 0.07M | 0.06M | 0.24M | 0.11M | 0.13M | 0.15M | 0.20M | 0.16M | 0.19M | 0.22M | 0.17M | 0.16M | 0.27M | 0.18M | 0.22M | 0.16M | 0.04M | 0.02M | 0.01M |
|
Total Current Liabilities
|
0.16M | 0.16M | 0.20M | 0.40M | 0.44M | | 1.37M | 2.02M | 0.73M | 0.87M | 2.55M | 2.57M | 2.52M | 2.66M | 1.00M | 0.78M | 0.72M | 0.80M | 0.79M | 0.75M | 0.78M | 0.87M | 0.72M | 1.00M | 1.42M | 1.10M | 1.25M | 0.98M | 0.93M | 1.57M | 0.77M |
|
Capital Leases
|
| | | | | | | | | | 0.10M | 0.10M | 0.09M | 0.08M | | | 0.07M | 0.07M | 0.04M | 0.03M | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.04M | 0.04M | 0.04M | | | | | | 0.03M | 0.17M | 0.15M | 0.11M | 0.11M | 0.10M | 0.10M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.53M | | | | 0.53M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.01M | | 0.01M | 0.01M | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | 0.07M | 0.06M | 0.06M |
|
Other Non-Current Liabilities
|
| | | | 0.93M | | 0.48M | 0.93M | | | | | | | | | | | | | | | 2.00M | | 0.30M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | -0.49M | | 0.89M | 1.09M | 0.73M | 0.90M | 2.83M | | | | | | | | | | | | 0.81M | | 1.49M | | | | | | |
|
Total Liabilities
|
0.16M | 0.16M | 0.20M | 0.40M | 0.44M | -1.63M | 1.37M | 2.02M | 0.73M | 0.90M | 2.83M | 2.82M | 2.72M | 2.85M | 1.11M | 0.88M | 0.90M | 0.99M | 0.94M | 0.88M | 0.96M | 2.98M | 2.81M | 1.08M | 1.79M | 1.17M | 1.31M | 1.04M | 1.05M | 1.68M | 0.87M |
|
Total Debt
|
0.04M | 0.04M | 0.04M | 0.04M | | | 0.48M | 0.93M | | 0.03M | 0.17M | 0.15M | 0.11M | 0.11M | 0.10M | 0.10M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M |
|
Common Equity
|
-0.05M | 2.91M | 2.42M | 2.40M | 2.08M | 1.63M | 1.07M | 0.18M | 1.47M | 1.30M | 7.25M | 7.11M | 7.84M | 7.32M | 14.32M | 11.86M | 11.08M | 10.40M | 9.73M | 8.57M | 7.72M | 6.89M | 5.71M | 6.44M | 13.36M | 12.46M | 11.23M | 6.43M | 5.10M | 8.49M | 7.55M |
|
Shareholder's Equity
|
-0.05M | 2.91M | 2.42M | 2.40M | 2.08M | 1.63M | 1.07M | 0.18M | 1.47M | 1.30M | 7.25M | 7.11M | 7.84M | 7.32M | 14.32M | 11.86M | 11.08M | 10.40M | 9.73M | 8.57M | 7.72M | 6.89M | 5.71M | 6.44M | 13.36M | 12.46M | 11.23M | 6.43M | 5.10M | 8.49M | 7.55M |
|
Liabilities and Shareholders Equity
|
0.11M | 3.07M | 2.62M | 2.81M | 2.52M | | 2.44M | 2.20M | 2.20M | 2.20M | 10.08M | 9.93M | 10.56M | 10.16M | 15.43M | 12.74M | 11.98M | 11.39M | 10.67M | 9.46M | 8.68M | 9.87M | 8.52M | 7.52M | 15.15M | 13.63M | 12.54M | 7.47M | 6.15M | 10.18M | 8.42M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 0.01M | 0.03M | 0.05M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.03M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
-3.30M | -5.18M | -5.66M | -6.18M | -6.75M | | -7.96M | -8.90M | -9.31M | -9.54M | -9.58M | -11.84M | -12.15M | -12.67M | -14.24M | -18.01M | -18.70M | -19.74M | -20.82M | -22.49M | -23.51M | -24.34M | -26.10M | -27.98M | -29.88M | -31.58M | -32.95M | -38.46M | -39.85M | -41.85M | -45.72M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M |