|
Cash & Equivalents
|
3.90M | 2.38M | 1.18M | 0.86M | 0.72M | 2.34M | 1.34M | 0.75M | 0.58M | 0.62M | 0.49M | 1.13M | 2.12M | 1.48M |
|
Cash & Current Investments
|
3.90M | 2.38M | 1.18M | 0.86M | 0.72M | 2.34M | 1.34M | 0.75M | 0.58M | 0.62M | 0.49M | 1.13M | 2.12M | 1.48M |
|
Receivables - Net
|
0.03M | | | | 0.76M | 0.87M | 0.69M | 0.15M | 0.16M | 0.18M | 0.18M | 0.18M | 0.14M | 0.14M |
|
Receivables
|
0.03M | | | | 0.76M | 0.87M | 0.69M | 0.15M | 0.16M | 0.18M | 0.18M | 0.18M | 0.14M | 0.14M |
|
Prepaid Assets
|
0.48M | | | | 0.22M | 0.21M | 0.39M | 0.15M | 0.16M | 0.15M | 0.20M | 0.08M | 0.11M | 0.17M |
|
Current Assets
|
4.48M | | | | 1.70M | 3.42M | 2.42M | 1.05M | 0.89M | 0.96M | 0.87M | 1.40M | 2.32M | 1.79M |
|
Property, Plant & Equipment (Net)
|
0.25M | | | | 0.24M | 0.22M | 0.20M | 0.17M | 0.15M | 0.13M | 0.10M | 0.08M | 0.06M | 0.05M |
|
Long-Term Investments
|
0.04M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
0.78M | | | | 2.06M | 2.28M | 2.60M | 2.93M | 3.17M | 3.33M | 3.48M | 3.93M | 4.02M | 4.21M |
|
Goodwill & Intangibles
|
0.78M | | | | 2.06M | 2.28M | 2.60M | 2.93M | 3.17M | 3.33M | 3.48M | 3.93M | 4.02M | 4.21M |
|
Non-Current Assets
|
1.94M | | | | 2.93M | 3.01M | 3.15M | 3.26M | 3.20M | 3.18M | 3.09M | 3.31M | 3.10M | 8.84M |
|
Assets
|
6.43M | | | | 4.63M | 6.42M | 5.57M | 4.31M | 4.10M | 4.14M | 3.96M | 4.70M | 5.42M | 10.63M |
|
Accounts Payables
|
0.78M | | | | 0.61M | 0.47M | 0.50M | 0.53M | 1.13M | 1.09M | 1.23M | 1.46M | 2.13M | 2.00M |
|
Payables
|
0.78M | | | | 0.61M | 0.47M | 0.50M | 0.53M | 1.13M | 1.09M | 1.23M | 1.46M | 2.13M | 2.00M |
|
Short term Debt
|
| | | | 0.43M | 0.52M | 0.53M | | | 0.49M | 0.60M | 0.63M | 0.63M | 11.98M |
|
Current Leases
|
0.00M | | | | 0.14M | 0.14M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.14M | 0.14M |
|
Current Deferred Revenue
|
| | | | 0.70M | 0.71M | 0.50M | 0.52M | 0.49M | 0.45M | 0.41M | 0.41M | 0.31M | 0.29M |
|
Total Current Liabilities
|
0.78M | | | | 1.17M | 1.13M | 1.19M | 0.69M | 1.40M | 1.79M | 2.13M | 2.41M | 3.00M | 14.79M |
|
Non-Current Debt
|
| | | | 0.43M | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 0.08M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 920.00 | | | | | | | | | |
|
Operating Leases
|
1.02M | | | | 1.11M | 1.07M | 1.05M | 1.01M | 0.98M | 0.90M | 0.84M | 0.84M | 0.70M | 0.66M |
|
Other Non-Current Liabilities
|
| | | | | 0.04M | 0.04M | 0.06M | 0.04M | 0.01M | 0.00M | 0.36M | 0.63M | 0.51M |
|
Total Non-Current Liabilities
|
| | | | | 2.77M | 2.59M | 2.20M | 2.71M | 2.98M | 3.22M | 3.50M | 3.88M | 15.60M |
|
Total Liabilities
|
1.80M | -3.86M | -3.12M | -2.32M | 2.84M | 2.81M | 2.62M | 2.26M | 2.75M | 2.99M | 3.22M | 3.86M | 4.51M | 16.12M |
|
Total Debt
|
| | | | 0.86M | 0.52M | 0.53M | | | 0.49M | 0.60M | 0.63M | 0.63M | 11.98M |
|
Common Equity
|
4.63M | 3.86M | 3.12M | 2.32M | 1.79M | 3.62M | 2.95M | 2.05M | 1.35M | 1.35M | 0.74M | 0.84M | 0.91M | -5.49M |
|
Shareholder's Equity
|
4.63M | 3.86M | 3.12M | 2.32M | 1.79M | 3.62M | 2.95M | 2.05M | 1.35M | 1.35M | 0.74M | 0.84M | 0.91M | -5.49M |
|
Liabilities and Shareholders Equity
|
6.43M | | | | 4.63M | 6.42M | 5.57M | 4.31M | 4.10M | 4.14M | 3.96M | 4.70M | 5.42M | 10.63M |
|
Retained Earnings
|
-2.85M | | | | -5.66M | -6.55M | -7.19M | -8.03M | -9.76M | -10.41M | -11.01M | -11.57M | -13.40M | -19.83M |