|
Cash & Equivalents
|
| | | | | | | 0.08M | 0.00M | 0.15M | 0.01M | | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.10M | 0.72M | 1.83M | 1.77M | 1.52M | 1.30M | 1.52M | 1.42M | 0.99M | 0.72M | 0.54M |
|
Short-term Investments
|
| | | | | | | | 0.00M | 0.10M | 0.05M | 0.12M | 0.29M | 0.10M | 0.25M | 0.07M | 0.06M | 0.16M | 0.17M | 0.62M | 0.14M | 0.10M | 0.25M | 0.02M | 0.23M | | | 0.03M | 0.03M | 0.02M | 0.02M |
|
Cash & Current Investments
|
| | | | | | | 0.08M | 0.01M | 0.25M | 0.06M | 0.12M | 0.30M | 0.11M | 0.26M | 0.07M | 0.07M | 0.17M | 0.17M | 0.64M | 0.24M | 0.82M | 2.09M | 1.78M | 1.75M | 1.30M | 1.52M | 1.45M | 1.02M | 0.74M | 0.56M |
|
Receivables - Net
|
| | | | | | | | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.22M | 0.28M | 0.33M | 0.16M | 0.21M | 0.25M | 0.36M | 0.22M | 0.44M | 0.58M | 0.34M | 0.33M | 0.27M | 0.36M | 0.13M | 0.25M | 0.47M | 0.32M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 0.25M | | 0.14M | 0.11M | 0.09M | 0.33M | 0.27M | 0.36M | 0.04M | 0.06M | 0.08M | 0.07M |
|
Receivables
|
| | | | | | | | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.22M | 0.28M | 0.33M | 0.16M | 0.21M | 0.25M | 0.61M | 0.22M | 0.58M | 0.68M | 0.43M | 0.65M | 0.54M | 0.73M | 0.17M | 0.31M | 0.55M | 0.39M |
|
Inventory
|
| | | | | | | | 0.57M | 0.50M | 0.52M | 0.46M | 0.41M | 0.51M | 0.44M | 0.62M | 0.60M | 0.69M | 0.54M | 0.47M | 0.62M | 0.56M | 0.53M | 0.56M | 0.67M | 0.67M | 0.85M | 0.61M | 0.68M | 0.71M | 0.67M |
|
Prepaid Assets
|
| | | | | -210.00 | 210.00 | 0.01M | | | | | | | | | | | | | | | | 0.02M | | 0.02M | 0.02M | | | | |
|
Current Assets
|
| | | | | | | 0.09M | 0.60M | 0.79M | 0.63M | 0.62M | 0.75M | 0.86M | 1.00M | 1.04M | 0.85M | 1.10M | 0.97M | 1.49M | 1.26M | 1.98M | 3.32M | 3.04M | 2.96M | 3.09M | 3.20M | 2.64M | 2.20M | 2.04M | 1.77M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M |
|
Other Non-Current Assets
|
| | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.27M | 0.02M | 0.40M | 0.13M | 0.20M | 0.18M | | |
|
Non-Current Assets
|
| | | | | | | | 0.34M | 0.33M | 0.31M | 0.29M | 0.27M | 0.25M | 0.24M | 0.21M | 0.30M | 0.16M | 0.15M | 0.14M | 0.14M | 0.13M | 0.12M | 0.15M | 0.14M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | 0.11M |
|
Assets
|
| | | | | 210.00 | 210.00 | 0.09M | 0.95M | 1.11M | 0.94M | 0.91M | 1.02M | 1.11M | 1.23M | 1.25M | 1.14M | 1.26M | 1.12M | 1.63M | 1.40M | 2.11M | 3.45M | 3.19M | 3.10M | 3.22M | 3.33M | 2.75M | 2.33M | 2.16M | 1.88M |
|
Accounts Payables
|
| | | 0.01M | | 0.01M | 0.01M | 0.00M | 0.32M | 0.39M | 0.41M | 0.31M | 0.40M | 0.34M | 0.32M | 0.51M | 0.25M | 0.33M | 0.33M | 0.25M | 0.28M | 0.08M | 0.09M | 0.21M | 0.21M | 0.17M | 0.52M | 0.42M | 0.52M | 0.70M | 0.93M |
|
Notes Payables
|
| | | | | | | | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.07M | 0.67M | 0.98M | 1.05M | 1.10M | 1.11M | 1.07M | 0.44M | 0.57M | 0.02M | 0.39M | 0.27M | | 0.27M | 0.27M | 0.25M | 0.24M |
|
Payables
|
| | | 0.01M | | 0.01M | 0.01M | 0.00M | 1.34M | 1.41M | 1.44M | 1.34M | 1.43M | 1.37M | 1.39M | 1.18M | 1.24M | 1.38M | 1.43M | 1.37M | 1.36M | 0.52M | 0.66M | 0.23M | 0.60M | 0.44M | 0.52M | 0.69M | 0.79M | 0.95M | 1.17M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.57M | | | | 0.07M | 0.01M | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 0.48M | | 0.29M | 0.19M | 0.07M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.13M | | | | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.95M | 1.01M | 0.81M | 0.74M | 0.73M | 0.73M | 0.73M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 0.46M | 0.88M | | | | | | | | | |
|
Total Current Liabilities
|
0.01M | | | | | | | | 2.73M | 2.60M | 2.54M | 2.51M | 2.55M | 2.40M | 2.58M | 2.88M | 2.80M | 2.91M | 2.83M | 3.43M | | | 1.36M | 2.08M | 1.80M | 2.00M | 2.04M | 1.83M | 1.70M | 1.86M | 2.04M |
|
Non-Current Debt
|
| 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | 0.35M | 0.36M | 0.36M | 0.55M | 0.55M | | 1.00M | | | | 0.40M | 0.72M | 0.65M | 0.40M | 0.40M | 0.40M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.50M | | | | 0.10M | | 0.06M | 0.04M | 0.02M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.73M | 0.73M | 0.73M |
|
Operating Leases
|
| | | | | | | | 0.32M | 0.31M | 0.29M | 0.28M | 0.26M | 0.24M | 0.23M | 0.14M | 0.25M | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.12M | 0.12M | 0.11M | 0.07M | 0.06M | 0.09M | 0.04M | 0.03M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 2.88M | | | | 3.43M | 3.07M | 2.92M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | 3.37M | | 0.54M | 0.53M | 3.95M | 0.63M | 0.55M | | | | | | | | | |
|
Total Liabilities
|
-2.63M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 3.05M | 3.26M | 3.19M | 3.15M | 3.36M | 3.19M | 3.36M | 3.37M | 3.40M | 3.45M | 3.36M | 3.95M | 3.69M | 3.48M | 1.86M | 2.58M | 2.29M | 2.23M | 2.25M | 2.04M | 1.90M | 2.05M | 2.22M |
|
Total Debt
|
| 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | 0.35M | 0.36M | 0.36M | 0.55M | 0.55M | | 1.00M | | | | 0.40M | 0.72M | 0.65M | 0.40M | 0.88M | 0.40M | 0.44M | 0.33M | 0.22M | 0.15M | 0.15M | 0.15M |
|
Common Equity
|
2.63M | 2.63M | 2.63M | -0.02M | 2.63M | -0.02M | -0.02M | 0.09M | -2.10M | -2.15M | -2.25M | -2.24M | -2.34M | -2.08M | -2.13M | -2.11M | -2.26M | -2.19M | -2.24M | -2.32M | -2.29M | -1.36M | 1.59M | 0.61M | 0.82M | 0.99M | 1.07M | 0.72M | 0.43M | 0.11M | -0.34M |
|
Shareholder's Equity
|
| | | -0.02M | -0.02M | -0.02M | -0.02M | 0.09M | -2.10M | -2.15M | -2.25M | -2.24M | -2.34M | -2.08M | -2.13M | -2.11M | -2.26M | -2.19M | -2.24M | -2.32M | -2.29M | -1.36M | 1.59M | 0.61M | 0.82M | 0.99M | 1.07M | 0.72M | 0.43M | 0.11M | -0.34M |
|
Liabilities and Shareholders Equity
|
| | | | | 210.00 | 210.00 | 0.09M | 0.95M | 1.11M | 0.94M | 0.91M | 1.02M | 1.11M | 1.23M | 1.25M | 1.14M | 1.26M | 1.12M | 1.63M | 1.40M | 2.11M | 3.45M | 3.19M | 3.10M | 3.22M | 3.33M | 2.75M | 2.33M | 2.16M | 1.88M |
|
Retained Earnings
|
-0.10M | | | -0.11M | -0.11M | -0.11M | -0.11M | -5.59M | -10.20M | -10.25M | -10.35M | -10.34M | -10.44M | -10.18M | -10.23M | -10.21M | -10.36M | -10.29M | -10.34M | -10.42M | -10.39M | -9.47M | -6.51M | -7.49M | -7.28M | -7.11M | -7.27M | -7.59M | -7.89M | -8.21M | -8.66M |