|
Cash & Equivalents
|
1.47M | 1.26M | 1.19M | 0.30M | 0.57M | 0.21M | 0.02M | 3.12M | 1.73M | 0.23M | 6.52M | 11.41M | 8.81M | 6.31M | 5.76M |
|
Cash & Current Investments
|
1.47M | 1.26M | 1.19M | 0.30M | 0.57M | 0.21M | 0.02M | 3.12M | 1.73M | 0.23M | 6.52M | 11.41M | 8.81M | 6.31M | 5.76M |
|
Receivables - Net
|
| | | 0.71M | | | | 1.65M | 1.70M | 3.44M | 1.12M | 1.23M | 2.78M | 1.25M | 1.25M |
|
Receivables
|
| | | 0.71M | | | | 1.65M | 1.70M | 3.44M | 1.12M | 1.23M | 2.78M | 1.25M | 1.25M |
|
Prepaid Assets
|
0.58M | 0.44M | 0.28M | 0.02M | 0.18M | 0.04M | 0.02M | 0.02M | 0.02M | 0.49M | 0.37M | 0.02M | 0.07M | 0.05M | 0.03M |
|
Current Assets
|
2.05M | 1.70M | 1.47M | 1.99M | 0.75M | 0.25M | 0.04M | 4.80M | 3.46M | 4.17M | 8.01M | 12.66M | 11.66M | 8.91M | 7.03M |
|
Property, Plant & Equipment (Net)
|
| | | 0.02M | | | | 0.00M | | | | | | | |
|
Long-Term Investments
|
323.75M | 324.17M | 325.62M | 328.23M | 25.12M | 24.95M | 25.25M | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 3.42M | | | | 4.44M | | | | 4.42M | | | |
|
Other Non-Current Assets
|
| | | | 25.12M | 24.95M | | 0.18M | 0.18M | 0.18M | 0.16M | 0.17M | 0.17M | 0.16M | 0.16M |
|
Non-Current Assets
|
323.75M | 324.17M | 325.62M | 328.23M | 25.12M | 24.95M | 25.25M | 1.29M | 1.20M | 1.13M | 1.09M | 1.05M | 1.27M | 1.17M | 1.07M |
|
Assets
|
325.80M | 325.88M | 327.09M | 3.91M | 25.87M | 25.20M | 25.29M | 6.09M | 4.66M | 5.31M | 9.10M | 13.71M | 12.93M | 10.08M | 8.10M |
|
Accounts Payables
|
0.00M | 0.01M | 0.00M | 0.22M | 0.07M | 0.02M | 0.18M | 2.91M | 3.36M | 1.51M | 0.72M | 0.76M | 2.18M | 0.39M | 0.34M |
|
Notes Payables
|
| | | | | | | 2.83M | 4.20M | 2.68M | 1.79M | | | | |
|
Payables
|
0.00M | 0.01M | 0.00M | 0.22M | 0.07M | 0.02M | 0.18M | 5.73M | 7.56M | 4.18M | 2.52M | 0.76M | 2.18M | 0.39M | 0.34M |
|
Accumulated Expenses
|
0.25M | 0.18M | 0.22M | 0.12M | 0.63M | 2.18M | 2.45M | 0.20M | 0.17M | 0.16M | 0.12M | 0.05M | 0.06M | 0.05M | 0.05M |
|
Short term Debt
|
| | | 0.29M | | | | | | | | | | | |
|
Current Leases
|
| | | 0.63M | | | | 0.17M | 0.18M | 0.20M | 0.27M | 0.31M | 0.41M | 0.42M | 0.43M |
|
Current Deferred Revenue
|
| | | 4.17M | | | | 4.01M | 3.74M | 3.79M | 3.33M | 3.24M | 2.95M | 4.63M | 4.65M |
|
Total Current Liabilities
|
0.25M | 0.19M | 0.23M | 6.03M | 1.06M | 2.46M | 3.07M | 11.87M | 13.40M | 10.88M | 7.98M | 5.65M | 6.30M | 5.49M | 5.47M |
|
Non-Current Debt
|
| | | 0.13M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
11.33M | 11.33M | 11.33M | 4.81M | 11.33M | 11.33M | 11.33M | 4.96M | 4.30M | 3.88M | 3.59M | 2.95M | 2.53M | 2.17M | 2.75M |
|
Preferred Stock Liabilities
|
323.69M | 324.07M | 325.52M | 328.13M | 24.43M | 24.85M | 19.57M | | | | | | | | |
|
Operating Leases
|
| | | 0.20M | | | | 0.94M | 1.05M | 0.99M | 0.99M | 0.64M | 1.16M | 1.07M | 0.97M |
|
Other Non-Current Liabilities
|
3.28M | 1.50M | 1.17M | | 2.50M | 2.84M | 3.84M | 8.63M | 38.34M | 20.39M | 11.52M | 57.49M | 26.86M | 48.65M | 39.43M |
|
Total Non-Current Liabilities
|
11.58M | 11.52M | 11.56M | | 12.97M | 13.79M | 19.98M | 14.95M | 14.37M | 12.88M | 10.49M | 9.25M | 9.58M | 8.31M | 8.75M |
|
Total Liabilities
|
14.86M | 13.02M | 12.72M | 12.27M | 15.48M | 16.63M | 23.82M | 23.58M | 52.71M | 33.27M | 22.02M | 66.73M | 36.44M | 56.96M | 48.18M |
|
Total Debt
|
| | | 0.42M | | | | | | | | | | | |
|
Common Equity
|
-12.75M | -11.22M | -11.15M | -8.36M | -14.04M | -16.28M | -18.10M | -17.49M | -48.05M | -27.97M | -12.92M | -53.02M | -23.51M | -46.88M | -40.08M |
|
Shareholder's Equity
|
-12.75M | -11.22M | -11.15M | -8.36M | -14.04M | -16.28M | -18.10M | -17.49M | -48.05M | -27.97M | -12.92M | -53.02M | -23.51M | -46.88M | -40.08M |
|
Liabilities and Shareholders Equity
|
325.80M | 325.88M | 327.09M | 3.91M | 25.87M | 25.20M | 25.29M | 6.09M | 4.66M | 5.31M | 9.10M | 13.71M | 12.93M | 10.08M | 8.10M |
|
Retained Earnings
|
-12.75M | -11.22M | -11.15M | -10.31M | -14.04M | -16.28M | -18.10M | -17.48M | -49.44M | -30.98M | -24.77M | -74.94M | -51.23M | -74.99M | -68.58M |
|
Treasury Shares
|
| | | | | | | | 0.25M | | 0.32M | | | | |