|
Cash & Equivalents
|
0.13M | 0.05M | 0.04M | 0.04M | 0.10M | 0.01M | 0.02M | 0.10M | 0.15M | 0.21M | 0.18M | 0.18M | 0.21M | 0.25M | 0.28M | 0.27M | 0.30M | 0.21M | 0.19M | 0.32M | 0.32M | 0.28M | 0.34M | 0.34M | 0.26M | 0.47M | 0.01M | 0.30M | 0.01M | 0.03M | 0.00M | 0.44M | 0.39M | 0.46M | 0.34M | 0.36M | 0.27M | 0.28M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.19M | 0.15M | |
|
Cash & Current Investments
|
0.13M | 0.05M | 0.04M | 0.04M | 0.10M | 0.01M | 0.02M | 0.10M | 0.15M | 0.21M | 0.18M | 0.18M | 0.21M | 0.25M | 0.28M | 0.27M | 0.30M | 0.21M | 0.19M | 0.32M | 0.32M | 0.28M | 0.34M | 0.34M | 0.26M | 0.47M | 0.01M | 0.30M | 0.01M | 0.03M | 0.00M | 0.44M | 0.39M | 0.46M | 0.71M | 0.55M | 0.42M | 0.28M |
|
Receivables - Net
|
| | 0.01M | | 0.00M | | 570.00 | 370.00 | 909.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.00M | 500.00 | 0.13M | 0.08M | 0.13M | 0.16M | 0.22M |
|
Receivables - Other
|
| | 0.01M | | 0.05M | 0.17M | 0.06M | 0.20M | 0.00M | 0.09M | 0.01M | 0.08M | 0.01M | 0.03M | | | | | | | | | | | | | 0.03M | | | | | | | 0.13M | | | | |
|
Receivables
|
| | 0.02M | | 0.05M | | 0.06M | 0.20M | 0.00M | 0.09M | 0.01M | 0.08M | 0.02M | 0.03M | 0.00M | 0.00M | 0.06M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M | 0.09M | 0.00M | 500.00 | 0.26M | 0.08M | 0.13M | 0.16M | 0.22M |
|
Inventory
|
| | | | | | | | | | | | | | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.07M | 0.18M | 0.22M | 0.34M | 0.39M | 0.43M | 0.44M | 0.45M | 0.46M | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.02M | | 0.01M | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.03M | | | 0.11M | 0.06M | 0.06M | 0.08M | 0.08M |
|
Current Assets
|
| | 0.07M | | 0.11M | 0.02M | 0.04M | 0.11M | 0.17M | 0.23M | 0.20M | 0.19M | 0.23M | 0.30M | 0.30M | 0.30M | 0.40M | 0.24M | 0.30M | 0.37M | 0.38M | 0.35M | 0.41M | 0.47M | 0.49M | 0.70M | 0.68M | 0.71M | 0.46M | 0.66M | 0.13M | 0.70M | 0.40M | 0.70M | 0.97M | 0.86M | 0.75M | 0.63M |
|
Property, Plant & Equipment (Net)
|
| | 0.03M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | | 0.03M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.00M | 0.08M | 0.08M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.46M | 0.46M | 0.46M | 2.65M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | 1.41M | 0.33M | 0.22M | 0.17M | 0.27M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | 1.90M | 0.79M | 0.68M | 0.63M | 2.92M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 2.13M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | 0.00M | 0.00M | | 1.30M | | | 2.38M | 1.48M | 1.37M | 1.29M | 3.69M |
|
Non-Current Assets
|
| | 0.03M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.06M | 0.05M | 0.10M | 0.09M | 0.08M | 0.07M | 0.05M | 0.04M | 1.30M | 0.13M | 0.11M | 2.38M | 1.48M | 1.37M | 1.29M | 3.69M |
|
Assets
|
| | 0.10M | | 0.13M | 0.05M | 0.06M | 0.13M | 0.19M | 0.24M | 0.22M | 0.20M | 0.24M | 0.31M | 0.31M | 0.35M | 0.45M | 0.28M | 0.34M | 0.41M | 0.42M | 0.38M | 0.47M | 0.53M | 0.58M | 0.79M | 0.75M | 0.78M | 0.52M | 0.70M | 1.43M | 0.82M | 0.51M | 3.08M | 2.45M | 2.23M | 2.05M | 4.31M |
|
Accounts Payables
|
| | 0.04M | | 0.07M | 0.04M | 0.04M | 0.07M | 0.09M | 0.06M | 0.06M | 0.08M | 0.06M | 0.10M | 0.05M | 0.40M | 0.39M | 0.17M | 0.14M | 0.13M | 0.10M | 0.11M | 0.08M | 0.11M | 0.06M | 0.08M | 0.03M | 0.13M | 0.03M | 0.09M | 0.23M | 0.07M | 0.05M | 0.16M | 0.32M | 0.37M | 0.50M | 1.00M |
|
Notes Payables
|
| | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.04M | 0.06M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.55M | 0.01M | 0.01M | 2.71M | 2.68M | 3.06M | 3.69M | 6.07M |
|
Payables
|
| | 0.05M | | 0.08M | 0.05M | 0.05M | 0.07M | 0.10M | 0.06M | 0.06M | 0.08M | 0.07M | 0.10M | 0.05M | 0.43M | 0.45M | 0.20M | 0.17M | 0.16M | 0.12M | 0.13M | 0.10M | 0.13M | 0.07M | 0.09M | 0.04M | 0.14M | 0.04M | 0.10M | 0.77M | 0.08M | 0.06M | 2.87M | 3.00M | 3.42M | 4.19M | 7.07M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | 0.04M | 0.01M | | | | 0.05M | | | 0.05M | 0.66M | 0.05M | 0.07M | 1.00M | 1.20M | 1.64M | 1.74M | 2.00M |
|
Short term Debt
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M | | 0.03M | | | 0.00M |
|
Current Deferred Revenue
|
| | 0.04M | | 0.09M | 0.08M | 0.04M | 0.09M | 0.08M | 0.10M | 0.09M | 0.05M | 0.11M | 0.08M | 0.10M | 0.09M | 0.19M | 0.28M | 0.27M | 0.41M | 0.35M | 0.37M | 0.58M | 0.62M | 0.52M | 0.42M | 0.34M | 0.23M | 0.08M | 0.24M | 0.02M | 0.07M | 0.11M | 0.08M | 0.17M | 0.11M | 0.21M | 0.59M |
|
Total Current Liabilities
|
| | 0.08M | | 0.18M | 0.14M | 0.09M | 0.17M | 0.18M | 0.17M | 0.16M | 0.14M | 0.18M | 0.18M | 0.15M | 0.50M | 0.64M | 0.45M | 0.41M | 0.55M | 0.46M | 0.48M | 0.67M | 0.74M | 0.66M | 0.64M | 0.64M | 0.61M | 0.41M | 0.62M | 1.94M | 0.45M | 0.26M | 4.21M | 5.00M | 5.61M | 6.23M | 8.98M |
|
Non-Current Debt
|
| | 0.02M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.03M | 0.03M | 0.08M | 0.07M | 0.07M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 361.00 | | | 0.22M | 0.05M | 0.05M | 0.22M | 0.22M | 0.26M | 0.05M | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.66M | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.11M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | | | | 0.09M | 0.02M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | |
|
Total Liabilities
|
| | 0.10M | | 0.19M | 0.15M | 0.10M | 0.18M | 0.19M | 0.18M | 0.17M | 0.15M | 0.19M | 0.18M | 0.15M | 0.52M | 0.67M | 0.52M | 0.49M | 0.62M | 0.48M | 0.50M | 0.70M | 0.76M | 0.70M | 0.67M | 0.65M | 0.61M | 0.41M | 0.62M | 0.68M | 0.52M | 0.32M | 4.81M | 5.00M | 5.61M | 6.23M | 8.98M |
|
Total Debt
|
| | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.03M | 0.03M | 0.08M | 0.07M | 0.07M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 361.00 | | | 0.22M | 0.05M | 0.05M | 0.22M | 0.22M | 0.26M | 0.05M | |
|
Common Equity
|
| | -0.00M | | -0.06M | -0.10M | -0.04M | -0.05M | -0.00M | 0.06M | 0.05M | 0.06M | 0.06M | 0.14M | 0.15M | -0.18M | -0.22M | -0.24M | -0.15M | -0.21M | -0.06M | -0.12M | -0.23M | -0.23M | -0.12M | -0.12M | 0.16M | 0.17M | 0.11M | -0.82M | -0.52M | -0.90M | -1.29M | -1.73M | -2.55M | -3.38M | -4.18M | -4.67M |
|
Shareholder's Equity
|
| | -0.00M | | -0.06M | -0.10M | -0.04M | -0.05M | -0.00M | 0.06M | 0.05M | 0.06M | 0.06M | 0.14M | 0.15M | -0.18M | -0.22M | -0.24M | -0.15M | -0.21M | -0.06M | -0.12M | -0.23M | -0.23M | -0.12M | -0.12M | 0.16M | 0.17M | 0.11M | -0.82M | -0.52M | -0.90M | -1.29M | -1.73M | -2.55M | -3.38M | -4.18M | -4.67M |
|
Liabilities and Shareholders Equity
|
| | 0.10M | | 0.13M | 0.05M | 0.06M | 0.13M | 0.19M | 0.24M | 0.22M | 0.20M | 0.24M | 0.31M | 0.31M | 0.35M | 0.45M | 0.28M | 0.34M | 0.41M | 0.42M | 0.38M | 0.47M | 0.53M | 0.58M | 0.79M | 0.75M | 0.78M | 0.52M | 0.70M | 1.43M | 0.82M | 0.51M | 3.08M | 2.45M | 2.23M | 2.05M | 4.31M |
|
Retained Earnings
|
| | -0.06M | | -0.12M | -0.16M | -0.09M | -0.10M | -0.06M | 0.00M | -0.01M | -225.00 | -0.00M | 0.08M | 0.10M | -0.24M | -0.28M | -0.30M | -0.21M | -0.62M | -0.47M | -0.53M | -0.64M | -0.65M | -0.53M | -0.29M | -0.31M | -0.28M | -0.34M | -0.37M | -1.60M | -0.15M | -0.26M | -1.87M | -4.68M | -5.97M | -7.37M | -8.97M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | 1.00 | | | | | | | | 7.00 | | | | 7.00 | 7.00 | 7.00 | 7.00 |