|
Cash & Equivalents
|
0.01M | 0.01M | 0.00M | 0.02M | 16.00 | 0.01M | 0.00M | | | 0.00M | | 0.00M | 0.01M | 0.00M | 0.60M | 0.17M | 0.00M | | | 725.00 | 386.00 | 108.00 | 0.04M | 0.08M | 0.01M | 0.00M | 0.05M | 131.00 | 30.00 | 0.18M | 2.01M | 8.13M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.00M | 0.02M | 16.00 | 0.01M | 0.00M | | | 0.00M | | 0.00M | 0.01M | 0.00M | 0.60M | 0.17M | 0.00M | | | 725.00 | 386.00 | 108.00 | 0.04M | 0.08M | 0.01M | 0.00M | 0.05M | 131.00 | 30.00 | 0.18M | 2.23M | 8.13M |
|
Receivables - Net
|
| | 0.02M | 0.02M | 0.03M | 0.04M | 0.02M | 0.02M | 0.05M | 0.01M | 0.00M | 0.04M | 0.06M | 0.03M | 0.02M | 0.03M | 0.02M | 0.01M | 370.00 | 0.02M | | | 0.02M | | | | | | 0.01M | 0.01M | | |
|
Receivables
|
| | 0.02M | 0.02M | 0.03M | 0.04M | 0.02M | 0.02M | 0.05M | 0.01M | 0.00M | 0.04M | 0.06M | 0.03M | 0.02M | 0.03M | 0.02M | 0.01M | 370.00 | 0.02M | | | 0.02M | | | | | | 0.01M | 0.01M | | |
|
Current Deferred Tax Assets
|
| | | 0.98M | 0.75M | 0.52M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.00M | 0.00M | 639.00 | | 0.01M | 0.00M | 686.00 | | 800.00 | 0.01M | 0.00M | 0.00M | 648.00 | | | | | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.07M |
|
Current Assets
|
0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.05M | 0.03M | 0.02M | 0.05M | 0.02M | 0.00M | 0.05M | 0.08M | 0.04M | 0.62M | 0.18M | 0.02M | 0.01M | 370.00 | 725.00 | 386.00 | 108.00 | 0.04M | 0.13M | 0.06M | 0.04M | 0.09M | 0.04M | 0.05M | 0.22M | 2.27M | 8.20M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 787.00 | | | | | |
|
Intangibles
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 840.00 | 420.00 | | | | | | | | | | | 0.03M | 0.12M | 0.21M | 0.34M | 0.81M | 0.70M | 0.80M | 0.76M | 0.69M |
|
Goodwill & Intangibles
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 840.00 | 420.00 | | | | | | | | | | | 0.03M | 0.12M | 0.21M | 0.34M | 0.81M | 0.70M | 0.80M | 0.76M | 0.69M |
|
Long-Term Deferred Tax
|
| | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.04M | 0.12M | 0.21M | 0.34M | 0.81M | 0.70M | 0.51M | 0.44M | 0.16M |
|
Assets
|
0.01M | 0.01M | 0.03M | 0.05M | 0.05M | 0.06M | 0.04M | 0.03M | 0.06M | 0.02M | 0.01M | 0.05M | 0.08M | 0.04M | 0.65M | 0.21M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.16M | 0.18M | 0.26M | 0.43M | 0.85M | 0.75M | 0.73M | 2.70M | 8.36M |
|
Accounts Payables
|
0.01M | 0.01M | 0.01M | 0.04M | 0.03M | 0.07M | 0.10M | 0.10M | 0.16M | 0.22M | 0.28M | 0.10M | 0.42M | 0.48M | 0.18M | 0.16M | 0.19M | 0.20M | 0.21M | 0.22M | 0.23M | 0.26M | 0.25M | 0.27M | 0.23M | 0.24M | 0.23M | 0.90M | 0.63M | 0.19M | 0.27M | 0.22M |
|
Notes Payables
|
| | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | | | | | | | | | | | 0.05M | 0.05M | 0.23M | 0.37M | 0.39M | 0.23M | 0.41M | |
|
Payables
|
0.01M | 0.01M | 0.01M | 0.04M | 0.03M | 0.07M | 0.10M | 0.11M | 0.17M | 0.23M | 0.30M | 0.11M | 0.45M | 0.53M | 0.18M | 0.16M | 0.19M | 0.20M | 0.21M | 0.22M | 0.23M | 0.26M | 0.25M | 0.27M | 0.28M | 0.29M | 0.46M | 1.27M | 1.02M | 0.41M | 0.68M | 0.22M |
|
Accumulated Expenses
|
| | | 0.00M | 0.01M | 0.01M | 0.03M | 0.05M | 0.06M | 0.07M | 0.07M | 0.08M | 0.10M | 0.07M | 0.06M | 0.15M | 0.23M | 0.31M | 0.39M | 0.47M | 0.56M | 0.66M | 0.75M | 0.86M | 0.99M | 1.04M | 1.05M | 0.22M | 0.34M | 0.02M | 0.04M | 0.04M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 0.03M |
|
Short term Debt
|
0.00M | 0.00M | 0.01M | 0.02M | 0.05M | 0.06M | 0.12M | 0.12M | 0.16M | 0.16M | 0.19M | 0.18M | 0.18M | 0.19M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.75M | 0.62M | 0.63M | 0.60M | 0.66M | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | |
|
Total Current Liabilities
|
0.01M | 0.02M | 0.02M | 0.06M | 0.08M | 0.13M | 0.24M | 0.36M | 0.47M | 0.53M | 0.61M | 0.72M | 0.84M | 0.91M | 1.64M | 1.43M | 1.49M | 1.60M | 1.69M | 1.79M | 1.90M | 2.05M | 2.09M | 1.98M | 2.05M | 2.08M | 2.29M | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.02M | 0.01M | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | | | | | |
|
Total Liabilities
|
0.01M | 0.02M | 0.02M | 0.06M | 0.08M | 0.13M | 0.24M | 0.36M | 0.47M | 0.53M | 0.61M | 0.72M | 0.84M | 0.91M | 1.65M | 1.44M | 1.50M | 1.60M | 1.70M | 1.79M | 1.90M | 2.05M | 2.13M | 2.00M | 2.07M | 2.08M | 2.29M | 1.73M | 1.58M | 1.02M | 0.94M | 0.26M |
|
Total Debt
|
0.00M | 0.00M | 0.01M | 0.02M | 0.05M | 0.06M | 0.12M | 0.12M | 0.16M | 0.16M | 0.19M | 0.18M | 0.18M | 0.19M | 0.76M | 0.76M | 0.75M | 0.75M | 0.75M | 0.76M | 0.75M | 0.75M | 0.79M | 0.64M | 0.64M | 0.60M | 0.66M | | | | | |
|
Common Equity
|
-0.00M | -0.01M | 0.01M | -0.01M | -0.04M | -0.07M | -0.20M | -0.33M | -0.42M | -0.51M | -0.60M | -0.67M | -0.76M | -0.87M | -1.00M | -1.23M | -1.45M | -1.57M | -1.67M | -1.77M | -1.88M | -2.03M | -2.08M | -1.84M | -1.89M | -1.82M | -1.86M | -0.87M | -0.84M | -0.29M | 1.76M | 8.11M |
|
Shareholder's Equity
|
-0.00M | -0.01M | 0.01M | -0.01M | -0.04M | -0.07M | -0.20M | -0.33M | -0.42M | -0.51M | -0.60M | -0.67M | -0.76M | -0.87M | -1.00M | -1.23M | -1.45M | -1.57M | -1.67M | -1.77M | -1.88M | -2.03M | -2.08M | -1.84M | -1.89M | -1.82M | -1.86M | -0.87M | -0.84M | -0.29M | 1.76M | 8.11M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.01M | 0.03M | 0.05M | 0.05M | 0.06M | 0.04M | 0.03M | 0.06M | 0.02M | 0.01M | 0.05M | 0.08M | 0.04M | 0.65M | 0.21M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.16M | 0.18M | 0.26M | 0.43M | 0.85M | 0.75M | 0.73M | 2.70M | 8.36M |
|
Retained Earnings
|
0.04M | 0.05M | 0.03M | -0.39M | -1.22M | -1.55M | -5.16M | -6.17M | -6.54M | -6.87M | -7.19M | -7.50M | -7.81M | -8.15M | -9.24M | -9.55M | -9.84M | -10.04M | -10.22M | -10.39M | -10.57M | -10.80M | -11.10M | -11.44M | -11.82M | -12.08M | -12.69M | -15.84M | -16.21M | -16.31M | -17.00M | -19.58M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.30M | 0.30M | 0.30M | 0.30M | 1.37M | 2.20M | 4.00M | 7.05M | 11.53M |