|
Receivables - Accured
|
| | | 600.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | | | | |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | |
|
Cash & Equivalents
|
279.00 | 279.00M | 279.00 | 279.00M | 1.92M | 2.01M | 2.00M | 2.01M | 1.26M | 1.04M | 1.74M | 1.74M | 0.72M | 0.72M | 0.54M | 0.58M | 0.50M | 0.37M | 0.58M | 0.29M | 0.49M | 0.78M | 0.63M | 0.18M | 0.08M | 0.02M | 0.11M | 0.01M | 1.92M | 1.65M | 1.13M | 4.64M | 4.15M | 10.26M | 9.84M | 9.07M | 8.73M | 12.25M | 11.37M | 4.67M | 0.16M | 0.20M | 3.52M | 2.67M | 4.51M | 4.86M | 3.91M | 3.14M | 4.33M | 3.92M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | 0.02M | | | | | | | | 0.07M | | 0.07M | 0.07M | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | 0.05M | | | | | | | | 0.07M | | 0.07M | 0.08M | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | | 0.16M | 0.16M | 0.15M | 0.03M | 0.03M | 0.04M | 0.06M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | 0.04M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.03M | 0.03M | 0.02M | 0.00M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.04M | | 0.02M | 0.03M | 0.53M | 0.31M | 0.24M | 0.23M | 0.17M | 0.22M | 0.15M | 0.21M | 0.10M | 0.58M | 0.14M | 0.20M | 0.12M | 0.08M | 0.02M | 0.13M | 0.12M | 0.25M | 0.03M | 0.15M | 0.11M | 0.23M |
|
Current Assets
|
0.01M | 0.37M | 1.26M | | | | | | | | | | | | | | | | | 1.64M | | | 1.05M | 0.52M | 0.31M | | 0.49M | 0.40M | 2.80M | 2.09M | 1.43M | 5.48M | 4.97M | 11.30M | 10.40M | 9.62M | 8.95M | 12.91M | 11.57M | 10.95M | 10.18M | 8.92M | 7.68M | 6.88M | 7.73M | 8.26M | 7.11M | 5.60M | 6.37M | 6.16M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 200.00 | 0.57M | 0.60M | 0.82M | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.03M | 0.03M | | 0.13M | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.23M | 0.23M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.03M | 0.03M | | 0.13M | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.23M | 0.23M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | 0.31M | | | | | | | 0.61M | | | | 0.99M | | | | 0.61M | | | | 1.55M | | | | 2.54M | | | | | | | |
|
Other Non-Current Assets
|
| | | | 342.00 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.03M | 0.06M | 0.03M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.23M | 0.23M | | | | | 0.12M | | 0.02M | 0.03M | 0.09M | 0.09M | 0.10M | 0.10M | 0.14M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.31M | 0.30M | 0.30M | 0.30M | 0.28M | 0.22M |
|
Assets
|
0.01M | 0.37M | 1.26M | 2.21M | 2.93M | 2.49M | 2.82M | 2.77M | 2.84M | 2.86M | 2.42M | 2.45M | 2.29M | 1.89M | 1.44M | 1.30M | 2.08M | 1.94M | 1.43M | 1.64M | 1.69M | 1.35M | 1.44M | 0.75M | 0.54M | | 0.49M | 0.40M | 2.80M | 2.20M | 1.43M | 5.50M | 5.00M | 11.39M | 10.49M | 9.72M | 9.04M | 13.05M | 11.64M | 11.02M | 10.25M | 8.99M | 7.75M | 6.94M | 8.04M | 8.57M | 7.41M | 5.90M | 6.65M | 6.38M |
|
Accounts Payables
|
0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 100.00 | 765.00 | 0.09M | 0.04M | 0.07M | 0.05M | 0.05M | 0.09M | 0.02M | 0.03M | 0.04M | 0.07M | 0.05M | 0.03M | 0.05M | 0.03M | | 0.05M | 0.11M | 0.07M | 0.11M | 0.13M | 0.24M | 0.19M | 0.21M | 0.42M | 0.15M | 0.16M | 0.22M | 0.36M | | 1.05M | 0.61M | 0.70M | 0.80M | 1.25M | 0.97M | 1.58M | 1.11M | 0.98M | 0.64M |
|
Notes Payables
|
0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.14M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | |
|
Payables
|
0.05M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 100.00 | 765.00 | 0.09M | 0.04M | 0.07M | 0.05M | 0.05M | 0.09M | 0.02M | 0.03M | 0.04M | 0.07M | 0.05M | 0.03M | 0.05M | 0.03M | | 0.12M | 0.25M | 0.08M | 0.12M | 0.14M | 0.26M | 0.21M | 0.23M | 0.42M | 0.15M | 0.16M | 0.22M | 0.36M | | 1.05M | 0.61M | 0.70M | 0.80M | 1.25M | 0.97M | 1.58M | 1.11M | 0.98M | 0.64M |
|
Accumulated Expenses
|
0.00M | 0.00M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.02M | | | 0.01M | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.07M | 0.07M | 0.42M | 0.06M | 0.04M | 0.02M | 0.36M | 0.66M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.03M | 1.03M | 0.07M | 1.03M | 1.03M | 1.03M | 0.07M | 1.03M | 1.03M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Total Current Liabilities
|
0.05M | 0.04M | 0.72M | | | | | | | | | | | | | | | | | 0.04M | | | 0.03M | 0.06M | 0.03M | | 0.12M | 0.27M | 0.08M | 0.12M | 0.14M | 0.33M | 0.26M | 0.28M | 0.49M | 0.29M | 0.27M | 0.31M | 0.44M | 0.73M | 1.12M | 0.68M | 0.78M | 0.87M | 1.32M | 1.04M | 1.66M | 1.19M | 1.05M | 0.71M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.95M | 0.97M | 0.96M | 0.94M | 0.92M | 0.90M | 0.88M | 0.87M | 0.85M | 0.83M | 0.81M | 0.79M | 0.78M | 0.76M | 0.74M | 0.72M | 0.70M | 0.69M | 0.67M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.40M | | | 0.40M | 0.40M | 0.40M | | 0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.95M | 0.97M | 0.96M | 0.94M | 0.92M | 0.90M | 0.88M | 0.87M | 0.85M | 0.83M | 0.81M | 0.79M | 0.78M | 0.76M | 0.74M | 0.72M | 0.70M | 0.69M | 0.67M |
|
Total Liabilities
|
0.05M | 0.04M | 0.72M | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 100.00 | 765.00 | 0.09M | 0.04M | 0.07M | 0.05M | 0.05M | 0.09M | 0.02M | 0.03M | 0.04M | 0.07M | 0.05M | 0.43M | 0.46M | 0.43M | 0.10M | 0.12M | 0.67M | 0.09M | 0.13M | 0.15M | 1.27M | 1.24M | 1.24M | 1.43M | 1.21M | 1.17M | 1.20M | 1.30M | 1.58M | 1.95M | 1.49M | 1.57M | 1.65M | 2.08M | 1.78M | 2.38M | 1.89M | 1.74M | 1.38M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.07M | 0.07M | 0.42M | 0.06M | 0.04M | 0.02M | 0.36M | 0.66M | | | | | | | | | | |
|
Common Equity
|
-0.04M | 0.33M | 0.54M | 1.79M | | | | | | | | | | | | 0.85M | | | 1.00M | 1.20M | 1.22M | 0.90M | 1.01M | 0.29M | 0.10M | -0.10M | -0.02M | -0.26M | 2.30M | 2.07M | 1.28M | 4.23M | 3.77M | 10.15M | 9.06M | 8.50M | 7.87M | 11.85M | 10.34M | 9.44M | 8.30M | 7.50M | 6.18M | 5.29M | 5.96M | 6.78M | 5.03M | 4.01M | 4.92M | 5.01M |
|
Shareholder's Equity
|
-0.04M | 0.33M | 0.54M | 1.79M | 2.52M | 2.09M | 2.42M | 2.37M | 2.44M | 2.46M | 2.02M | 1.96M | 1.86M | 1.42M | 0.99M | 0.85M | 1.59M | 1.52M | 1.00M | 1.20M | 1.22M | 0.90M | 1.01M | 0.29M | 0.10M | -0.10M | -0.02M | -0.26M | 2.30M | 2.07M | 1.28M | 4.23M | 3.77M | 10.15M | 9.06M | 8.50M | 7.87M | 11.85M | 10.34M | 9.44M | 8.30M | 7.50M | 6.18M | 5.29M | 5.96M | 6.78M | 5.03M | 4.01M | 4.92M | 5.01M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.37M | 1.26M | 2.21M | 2.93M | 2.49M | 2.82M | 2.77M | 2.84M | 2.86M | 2.42M | 2.45M | 2.29M | 1.89M | 1.44M | 1.30M | 2.08M | 1.94M | 1.43M | 1.64M | 1.69M | 1.35M | 1.44M | 0.75M | 0.54M | | 0.49M | 0.40M | 2.80M | 2.20M | 1.43M | 5.50M | 5.00M | 11.39M | 10.49M | 9.72M | 9.04M | 13.05M | 11.64M | 11.02M | 10.25M | 8.99M | 7.75M | 6.94M | 8.04M | 8.57M | 7.41M | 5.90M | 6.65M | 6.38M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 17.35M | 17.35M | 0.40M | | 0.40M | 0.06M | 0.08M | 0.25M | 0.33M | 0.36M | 0.00M | 2.21M | | 8.30M | 7.24M |
|
Retained Earnings
|
1.19M | 1.21M | 1.22M | -1.17M | -1.17M | -1.17M | -1.17M | -1.17M | -1.17M | -1.17M | -1.17M | | | | | | | | | -0.47M | | | -1.17M | -1.77M | -2.01M | | -2.66M | -2.89M | -4.34M | -4.97M | -5.76M | -8.10M | -8.56M | -2.17M | -3.26M | -3.87M | -4.53M | -5.51M | -7.17M | -8.08M | -9.09M | -9.75M | -10.87M | -11.67M | -12.61M | -13.53M | -15.26M | -16.30M | -17.50M | -18.61M |
|
Preferred Shares
|
| | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | | 0.40M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
30.73M | 30.73M | 5.50M | 0.00M | | | | 0.00M | | | | | | | | 50.08M | | | 50.08M | 50.08M | 50.08M | 50.08M | 52.08M | 23.44M | 23.47M | 23.49M | 23.60M | 23.60M | 83.14M | 85.14M | 1.70M | 1.70M | 1.97M | 1.97M | 1.97M | 99.40M | 99.40M | 100.55M | 3.16M | 3.16M | 3.11M | 3.11M | 3.16M | 3.16M | 4.08M | 4.49M | 4.48M | 4.48M | 8.65M | 10.46M |