|
Cash & Equivalents
|
0.31M | 0.97M | 0.67M | 0.92M | 2.58M | 1.95M | 1.91M | 1.66M | 5.84M | 1.55M | 2.38M | 2.00M | 5.70M | 0.77M | 0.23M | 1.12M | 1.63M | 1.45M | 0.12M | 0.21M |
|
Short-term Investments
|
| | | | | | 0.05M | 0.04M | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.31M | 0.97M | 0.67M | 0.92M | 2.58M | 1.95M | 1.96M | 1.71M | 5.84M | 1.55M | 2.38M | 2.00M | 5.70M | 0.77M | 0.23M | 1.12M | 1.63M | 1.45M | 0.12M | 0.21M |
|
Receivables - Net
|
0.93M | 0.87M | 1.13M | 1.09M | 0.00M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | 0.02M | 458.00 | 458.00 | 0.73M | 489.00 | 687.00 | 668.00 | 0.01M | 458.00 | 0.97M | 458.00 | 458.00 | 1.07M | 1.28M | 1.39M | 1.82M |
|
Receivables
|
0.93M | 0.87M | 1.13M | 1.09M | 0.02M | | | | | | | | | | | | | | | |
|
Finished Goods
|
0.26M | 0.01M | 0.42M | 0.61M | | | | | | | | | | | | | | | | |
|
Inventory
|
| 0.01M | | | 0.05M | 0.43M | 0.18M | 0.18M | 403.00 | 458.00 | 446.00 | 424.00 | 0.36M | 15.55M | 0.01M | 0.05M | 17.05M | 14.28M | 16.14M | 14.87M |
|
Prepaid Assets
|
| 0.54M | 1.04M | 1.12M | 3.04M | 3.61M | 5.97M | 25.12M | 16.39M | 22.41M | 31.48M | 8.71M | 5.12M | 5.52M | 5.32M | 5.64M | 4.64M | 4.85M | 5.04M | 0.40M |
|
Current Assets
|
1.50M | 2.40M | 3.26M | 3.74M | 5.69M | 6.06M | 8.12M | 27.74M | 24.07M | 24.11M | 33.89M | 10.81M | 11.31M | 23.18M | 13.47M | 23.18M | 24.39M | 21.89M | 22.69M | 17.30M |
|
Intangibles
|
0.01M | | | | 0.16M | 0.16M | 0.36M | 0.34M | 0.28M | 0.31M | 0.31M | 0.27M | 0.24M | 0.60M | 0.39M | 0.60M | 0.21M | 0.20M | 0.19M | 4.13M |
|
Goodwill & Intangibles
|
0.01M | | | | 0.16M | 0.16M | 0.36M | 0.34M | 0.28M | 0.31M | 0.31M | 0.27M | 0.24M | 0.60M | 0.39M | 0.60M | 0.21M | 0.20M | 0.19M | 4.13M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.31M | 0.14M | 0.65M | 0.37M | 0.03M | 0.40M | 0.10M | 0.40M | 0.44M | 0.41M | 0.46M | 0.40M |
|
Other Non-Current Assets
|
| 0.01M | 0.02M | 0.01M | | 0.06M | | | | | | | | | | | | | | |
|
Non-Current Assets
|
0.01M | 0.01M | 0.12M | 0.21M | 0.80M | 1.38M | 1.45M | 1.29M | 1.42M | 1.32M | 1.72M | 1.29M | 2.73M | 3.49M | 2.96M | 3.49M | 3.02M | 2.92M | 3.11M | 6.81M |
|
Assets
|
1.51M | 2.40M | 3.38M | 3.95M | 6.49M | 7.44M | 9.57M | 29.03M | 25.50M | 25.43M | 35.61M | 12.10M | 14.04M | 26.67M | 16.43M | 26.67M | 27.41M | 24.81M | 25.80M | 24.11M |
|
Accounts Payables
|
| | | | 0.26M | | | 0.63M | 2.45M | 2.48M | 6.67M | 1.68M | 0.98M | 6.17M | 0.41M | 2.99M | 1.19M | 0.32M | 0.34M | 0.30M |
|
Payables
|
| | | | 0.26M | | | 0.63M | 2.45M | 2.48M | 6.67M | 1.68M | 0.98M | 6.17M | 0.41M | 2.99M | 1.19M | 0.32M | 0.34M | 0.30M |
|
Accumulated Expenses
|
0.10M | 0.14M | 0.22M | 0.28M | 0.26M | | | | | 0.02M | 0.01M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Other Accumulated Expenses
|
0.01M | 0.01M | 0.00M | | | | 0.02M | | | | | | | | | | | | | |
|
Short term Debt
|
383.00 | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.05M | 0.05M | 0.22M | 0.25M | 0.27M | 0.26M | 0.23M | 0.22M | 0.18M | 0.11M | 0.19M | 0.17M | 0.16M | 0.16M | 0.23M | 0.21M | 0.19M | 0.13M |
|
Current Taxes
|
0.19M | 0.53M | 0.98M | 1.04M | 0.33M | 1.37M | 2.15M | 1.61M | 3.33M | 5.25M | 7.08M | 0.56M | 117.00 | 344.00 | 223.00 | 344.00 | 0.33M | 0.04M | 0.26M | |
|
Current Deferred Revenue
|
0.93M | | | | 1.48M | 0.01M | 0.00M | 20.67M | 7.40M | 1.46M | 0.33M | 0.12M | | | | | | | | |
|
Total Current Liabilities
|
1.23M | 0.68M | 1.26M | 1.36M | 2.45M | 1.91M | 2.67M | 23.19M | 14.38M | 10.71M | 16.16M | 2.54M | 4.70M | 9.78M | 2.37M | 9.78M | 10.36M | 2.65M | 1.56M | 1.51M |
|
Capital Leases
|
| | 0.05M | 0.04M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.22M | 0.84M | 0.73M | 0.63M | 0.52M | 0.56M | 0.53M | 0.49M | 0.63M | 0.60M | 0.52M | 0.49M | 0.47M | 0.44M | 0.46M | 0.41M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.47M | | 0.49M | 0.45M |
|
Total Liabilities
|
1.23M | 0.68M | 1.31M | 1.40M | 2.67M | 2.75M | 3.40M | 23.82M | 14.90M | 11.27M | 16.68M | 3.03M | 5.32M | 10.27M | 2.89M | 10.27M | 10.83M | 3.08M | 2.04M | 1.96M |
|
Total Debt
|
383.00 | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
0.28M | 1.72M | 2.08M | 2.55M | 3.81M | 4.69M | 6.17M | | 10.60M | | | | | | | | | | | |
|
Shareholder's Equity
|
0.28M | 1.72M | 2.08M | 2.55M | 3.81M | 4.69M | 6.17M | | 10.60M | | | | | | | | | | | |
|
Liabilities and Shareholders Equity
|
1.51M | 2.40M | 3.38M | 3.95M | 6.49M | 7.44M | 9.57M | 29.03M | 25.50M | 25.43M | 35.61M | 12.10M | 14.04M | 26.67M | 16.43M | 26.67M | 27.41M | 24.81M | 25.80M | 24.11M |
|
Retained Earnings
|
0.24M | 1.31M | 1.67M | 2.23M | 3.65M | 4.58M | 6.73M | 5.81M | 12.56M | 14.58M | 19.70M | 8.81M | 9.14M | 8.94M | 8.94M | 8.08M | 8.37M | 8.47M | 8.68M | 8.17M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |