|
Cash & Equivalents
|
0.72M | 7.38M | 4.86M | 20.36M | 16.43M | 12.55M | 9.79M | 6.58M | 16.62M | 14.35M | 11.74M | 9.37M | 6.17M | 7.14M | 3.97M | 5.13M | 2.20M | 8.96M | 7.72M | 5.13M | 8.21M | 15.42M | 13.39M |
|
Cash & Current Investments
|
0.72M | 7.38M | 4.86M | 20.36M | 16.43M | 12.55M | 9.79M | 6.58M | 16.62M | 14.35M | 11.74M | 9.37M | 6.17M | 7.14M | 3.97M | 5.13M | 2.20M | 8.96M | 7.72M | 5.13M | 8.21M | 15.42M | 13.39M |
|
Receivables - Net
|
| | | 0.01M | 0.01M | 0.14M | 0.03M | 0.10M | | | 0.04M | 0.12M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | |
|
Receivables
|
| | | 0.01M | 0.01M | 0.14M | 0.03M | 0.10M | | | 0.04M | 0.12M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | |
|
Prepaid Assets
|
| | | 0.30M | 0.34M | 0.53M | 0.45M | 0.34M | 0.41M | 0.51M | 0.79M | 0.52M | 0.57M | 0.58M | 0.57M | 0.60M | 0.34M | 0.28M | 0.26M | 0.25M | 0.54M | 0.32M | 0.61M |
|
Current Assets
|
| | | 20.66M | 16.79M | 13.21M | 10.26M | 7.02M | 17.04M | 14.86M | 12.56M | 10.02M | 6.75M | 7.74M | 4.56M | 6.31M | 2.56M | 9.24M | 7.99M | 5.38M | 8.74M | 6.12M | 5.11M |
|
Property, Plant & Equipment (Net)
|
| | | 0.14M | 0.36M | 1.12M | 1.28M | 1.22M | 1.20M | 1.15M | 1.16M | 1.13M | 1.17M | 1.21M | 1.15M | 1.07M | 0.98M | 0.91M | 0.85M | 0.82M | 0.73M | 0.68M | 0.59M |
|
Goodwill
|
| | | 7.56M | 7.56M | 7.56M | 7.56M | 7.56M | 7.56M | 7.56M | 7.56M | 7.56M | 7.56M | 7.56M | 7.56M | | | | | | | | |
|
Intangibles
|
| | | 12.45M | 0.39M | 12.45M | 12.45M | 12.45M | 12.45M | 12.45M | 12.45M | 12.45M | 12.45M | 12.45M | 12.45M | 10.46M | 10.46M | 4.66M | 4.66M | 4.66M | 4.66M | 4.66M | 4.66M |
|
Goodwill & Intangibles
|
| | | 20.41M | 20.40M | 20.39M | 20.39M | 20.01M | 20.01M | 20.01M | 20.01M | 20.01M | 20.01M | 20.01M | 20.01M | 10.46M | 10.46M | 4.66M | 4.66M | 4.66M | 4.66M | 4.66M | 4.66M |
|
Other Non-Current Assets
|
| | | 12.45M | 12.45M | | | | | | | | | | | | | | | | | 0.80M | 0.80M |
|
Non-Current Assets
|
| | | 20.55M | 20.76M | 21.51M | 21.67M | 21.60M | 21.57M | 21.51M | 21.52M | 21.48M | 21.51M | 21.54M | 21.48M | 11.84M | 11.74M | 5.86M | 5.79M | 5.75M | 5.66M | 5.60M | 5.50M |
|
Assets
|
| | | 41.21M | 37.55M | 34.72M | 31.93M | 28.62M | 38.60M | 36.37M | 34.08M | 31.49M | 28.26M | 29.28M | 26.04M | 18.15M | 14.30M | 15.11M | 13.78M | 11.14M | 14.40M | 11.72M | 10.62M |
|
Accounts Payables
|
| | | 2.15M | 0.89M | 1.37M | 1.84M | 1.17M | 1.55M | 1.36M | 1.15M | 1.04M | 2.00M | 2.24M | 2.17M | 2.73M | 1.11M | 1.86M | 0.95M | 1.97M | 0.81M | 0.68M | 0.71M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 0.80M | 0.60M | 0.61M | 0.30M | | | | |
|
Dividends payables
|
| | | | | | | | | 0.13M | 0.37M | 0.37M | 0.37M | 0.97M | 0.95M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | |
|
Payables
|
| | | 2.15M | 0.89M | 1.37M | 1.84M | 1.17M | 1.55M | 1.50M | 1.52M | 1.41M | 2.37M | 3.21M | 3.13M | 3.58M | 1.75M | 2.50M | 1.29M | 2.01M | 0.81M | 0.68M | 0.71M |
|
Accumulated Expenses
|
| | | | | | 0.45M | 0.46M | 0.43M | 0.32M | 0.49M | 0.73M | 0.14M | 0.07M | 0.01M | 0.90M | 0.88M | 1.07M | 1.15M | 1.05M | 0.96M | 1.37M | 1.75M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.05M | 0.01M | 0.01M | 0.18M | 0.16M | 0.08M | 0.02M | | | | |
|
Current Deferred Revenue
|
| | | 0.24M | 0.14M | 0.35M | 0.25M | 0.24M | 0.14M | 0.35M | 0.25M | 0.24M | 0.14M | 0.04M | 0.02M | | 0.09M | 0.06M | 0.02M | | | | |
|
Total Current Liabilities
|
| | | 2.39M | 1.03M | 1.72M | 2.54M | 1.87M | 2.12M | 2.17M | 2.26M | 2.38M | 2.65M | 3.32M | 3.15M | 3.54M | 2.88M | 3.71M | 2.48M | 1.97M | 1.77M | 2.05M | 2.46M |
|
Pension
|
| | | | | | 0.21M | 0.10M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 40.79M | 46.33M | 33.40M | 14.04M | 1.99M | 2.33M | 4.02M | 10.94M | 11.89M | 13.62M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.08M | 3.00M | 3.00M | 3.00M | 3.00M | 2.45M | 2.45M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M |
|
Other Non-Current Liabilities
|
| | | 16.87M | 20.11M | 13.12M | 6.04M | 5.83M | 14.73M | 3.98M | 0.01M | 1.50M | 0.00M | 1.47M | 1.65M | 2.44M | 2.33M | 0.39M | 0.40M | 0.29M | 0.19M | 0.18M | 0.15M |
|
Total Non-Current Liabilities
|
| | | 60.74M | 69.51M | 49.59M | 23.37M | 17.36M | 24.62M | 15.28M | 7.46M | 5.39M | 5.75M | 6.33M | 6.16M | 5.99M | 5.33M | 4.86M | 3.62M | 3.12M | 2.92M | 3.20M | 3.61M |
|
Total Liabilities
|
| | | 63.13M | 70.54M | 51.31M | 25.90M | 23.19M | 39.35M | 19.26M | 7.47M | 6.89M | 5.75M | 7.79M | 7.81M | 8.43M | 7.65M | 5.25M | 4.02M | 3.41M | 3.11M | 3.38M | 3.77M |
|
Common Equity
|
| | | -22.62M | -34.01M | -17.92M | 4.37M | 3.44M | -3.08M | 13.09M | 15.66M | 12.71M | 8.90M | 21.48M | 18.23M | 9.72M | 6.65M | 9.86M | 9.76M | 7.73M | 408.46M | 11.56M | 8.80M |
|
Shareholder's Equity
|
| | | -22.62M | -34.01M | -17.92M | 4.37M | 3.44M | -3.08M | 13.09M | 15.66M | 12.71M | 8.90M | 21.48M | 18.23M | 9.72M | 6.65M | 9.86M | 9.76M | 7.73M | 408.46M | 11.56M | 8.80M |
|
Liabilities and Shareholders Equity
|
| | | 41.21M | 37.55M | 34.72M | 31.93M | 28.62M | 38.60M | 36.37M | 34.08M | 31.49M | 28.26M | 29.28M | 26.04M | 18.15M | 14.30M | 15.11M | 13.78M | 11.14M | 14.40M | 11.72M | 10.62M |
|
Retained Earnings
|
| | | -385.12M | -396.42M | -382.55M | -361.34M | -362.01M | -376.50M | -365.73M | -360.29M | -362.52M | -365.63M | -369.49M | -371.86M | -381.36M | -384.61M | -391.07M | -391.85M | -394.21M | -397.34M | -400.39M | -402.00M |
|
Preferred Shares
|
| | | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | |