Issuer Direct Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 2006
Cash & Equivalents	5.71	4.83	23.85	19.56	15.77	17.22	4.92	5.34	4.22	1.72	Upgrade
Cash & Cash Equivalents	5.71	4.83	23.85	19.56	15.77	17.22	4.92	5.34	4.22	1.72	Upgrade
Cash Growth	18.25%	-79.74%	21.97%	24.04%	-8.45%	250.25%	-7.90%	26.66%	144.88%	0.46%	Upgrade
Receivables	4.37	2.98	3.29	2.51	2.05	1.59	1.28	1.3	1.25	2.01	Upgrade
Other Current Assets	1.42	1.61	0.75	0.3	0.19	0.18	0.92	0.19	0.25	0.32	Upgrade
Total Current Assets	11.5	9.42	27.89	22.37	18.01	18.99	7.11	6.83	5.72	4.05	Upgrade
Property, Plant & Equipment	1.52	1.9	2.25	2.63	3.03	0.13	0.15	0.2	0.18	0.15	Upgrade
Goodwill and Intangibles	51.97	54.87	9.02	9.81	11.03	9.79	9.68	5.67	5.16	5.98	Upgrade
Other Long-Term Assets	0.16	0.14	0.09	0.09	0.33	0.04	0.02	0.16	0.12	0.03	Upgrade
Total Long-Term Assets	53.65	56.91	11.36	12.52	14.38	9.96	9.84	6.03	5.45	6.15	Upgrade
Total Assets	65.15	66.33	39.26	34.89	32.39	28.95	16.95	12.86	11.17	10.2	Upgrade
Accounts Payable	1.31	1.37	0.7	0.3	0.27	0.37	0.67	0.34	0.39	0.26	Upgrade
Deferred Revenue	5.41	5.41	3.09	2.21	1.81	1.25	0.89	0.84	0.82	0.88	Upgrade
Current Debt	4	22	0	0	0.3	0.32	0.29	0	0	1.13	Upgrade
Other Current Liabilities	1.93	2.41	2.02	2.06	1.46	0.66	0.68	0.92	1.2	1.24	Upgrade
Total Current Liabilities	12.65	31.19	5.8	4.58	3.84	2.6	2.52	2.1	2.4	3.5	Upgrade
Long-Term Debt	16.92	1.34	1.66	1.97	2.31	0.28	0.57	0	0	0	Upgrade
Other Long-Term Liabilities	0.16	0.57	0.18	0.2	0.14	0.41	0.65	0.18	0.21	0.69	Upgrade
Total Long-Term Liabilities	17.08	1.91	1.84	2.17	2.45	0.69	1.22	0.18	0.21	0.69	Upgrade
Total Liabilities	29.73	33.1	7.64	6.75	6.29	3.29	3.74	2.28	2.61	4.2	Upgrade
Total Debt	20.92	23.34	1.66	1.97	2.61	0.6	0.86	0	0	1.13	Upgrade
Debt Growth	-10.36%	1306.81%	-15.83%	-24.48%	337.92%	-30.54%	-	-	-	153.13%	Upgrade
Retained Earnings	11.93	11.17	9.23	5.94	3.84	3.15	2.77	1.49	0.39	0.33	Upgrade
Comprehensive Income	-0.05	-0.1	-0.02	-0.02	-0.02	-0.02	0.03	-0.04	-0.04	-0.05	Upgrade
Shareholders' Equity	35.42	33.22	31.62	28.14	26.1	25.66	13.21	10.58	8.56	6.01	Upgrade
Net Cash / Debt	-15.21	-18.51	22.19	17.59	13.16	16.63	4.06	5.34	4.22	0.59	Upgrade
Net Cash / Debt Growth	-	-	26.20%	33.67%	-20.87%	309.61%	-23.97%	26.66%	614.35%	-53.41%	Upgrade
Net Cash Per Share	-3.99	-4.95	5.81	4.65	3.41	4.80	1.34	1.84	1.64	0.28	Upgrade
Working Capital	-1.15	-21.77	22.09	17.79	14.17	16.39	4.59	4.72	3.32	0.55	Upgrade
Book Value Per Share	9.32	8.93	8.37	7.50	6.80	7.51	4.48	3.75	3.44	2.88	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).