|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | | | | | | | | | |
|
Cash & Equivalents
|
1.50M | 5.27M | 28.19M | 26.72M | 23.81M | 21.73M | 19.61M | 17.37M | 14.55M | 12.25M | 9.96M | 18.93M | 15.14M | 19.12M | 16.80M | 14.87M | 11.39M | 17.97M | 25.30M | 37.94M | 36.74M | 34.34M | 31.80M | 28.70M | 24.50M | 21.84M | 23.30M | 21.18M | 17.10M | 23.80M | 20.40M | 12.59M | 19.30M | 18.30M | 17.30M | 25.78M | 24.12M | 22.03M | 20.32M |
|
Receivables - Net
|
| | | | | | | 0.11M | | 0.10M | 0.07M | 0.18M | | 0.02M | 0.19M | | | | | | 0.07M | | | | 0.30M | | | | | | | | | 0.01M | 0.01M | 0.01M | | | 0.14M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.05M | 0.03M | | | | | | | | | | | | | | | | 0.05M | 0.06M | 0.55M | 0.07M | 0.07M | 0.06M | 0.07M | 0.08M | 0.06M | 0.06M |
|
Receivables
|
| | | | | | | 0.11M | | 0.10M | 0.07M | 0.18M | | 0.05M | 0.19M | | | | | | 0.07M | | | | 0.30M | | | | | | | | | 0.08M | 0.06M | 0.08M | | | 0.20M |
|
Prepaid Assets
|
| | 0.15M | 0.10M | 0.31M | 0.19M | 0.13M | 0.25M | 0.40M | 0.30M | 0.23M | 0.17M | 0.37M | 0.30M | 0.18M | 0.13M | 0.45M | 0.45M | 0.45M | 0.13M | 0.81M | 0.66M | 0.43M | 0.31M | 0.85M | 0.65M | 0.60M | 0.42M | 0.30M | 0.65M | 0.39M | 0.24M | 0.33M | 0.58M | 0.39M | 0.24M | 0.34M | 0.66M | 0.52M |
|
Current Assets
|
| | 28.34M | 26.81M | 24.12M | 21.92M | 19.74M | 17.73M | 14.95M | 12.65M | 10.26M | 19.29M | 15.56M | 19.47M | 17.17M | 15.00M | 11.51M | 18.22M | 25.48M | 38.07M | 37.62M | 35.00M | 32.22M | 29.01M | 25.60M | 22.49M | 23.88M | 21.60M | 17.36M | 24.54M | 20.84M | 20.40M | 19.66M | 18.95M | 17.79M | 27.09M | 24.54M | 22.75M | 21.04M |
|
Property, Plant & Equipment (Net)
|
| | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.09M | 0.09M | 0.07M | 0.06M | 0.06M | 0.05M | 0.09M | 0.15M | 0.16M | 0.21M | 0.21M | 0.20M | 0.19M | 0.18M | 0.16M | 0.16M | 0.15M | 0.14M | 0.13M | 0.10M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M |
|
Other Non-Current Assets
|
| | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.45M | 0.45M | 0.45M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.01M | 0.01M | 0.09M | 0.09M | 0.09M | 0.03M | 0.01M |
|
Non-Current Assets
|
| | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.15M | 0.07M | 0.36M | 0.33M | 0.28M | 0.24M | 0.64M | 0.60M | 1.28M | 1.32M | 1.67M | 1.67M | 7.43M | 7.05M | 6.68M | 6.29M | 5.47M | 5.13M | 4.78M | 4.45M | 3.99M | 3.62M | 3.27M | 2.92M | 2.35M | 2.03M | 1.71M | 1.34M | 0.90M |
|
Assets
|
| | 28.41M | 26.88M | 24.19M | 21.98M | 19.81M | 17.81M | 15.03M | 12.72M | 10.41M | 19.36M | 15.92M | 19.80M | 17.45M | 15.24M | 12.15M | 18.82M | 26.76M | 39.40M | 39.29M | 36.67M | 39.65M | 36.06M | 32.28M | 28.78M | 29.36M | 26.73M | 22.14M | 28.99M | 24.83M | 24.03M | 22.93M | 21.87M | 20.14M | 29.12M | 26.25M | 24.08M | 21.94M |
|
Accounts Payables
|
| | 0.28M | 0.35M | 0.29M | 0.28M | 0.29M | 0.20M | 0.28M | 0.34M | 0.35M | 0.35M | 0.24M | 0.21M | 0.20M | 0.32M | 0.55M | 0.59M | 0.56M | 0.44M | 0.51M | 0.41M | 0.32M | 0.34M | 0.38M | 0.43M | 0.52M | 0.40M | 0.42M | 0.56M | 0.46M | 0.62M | 0.60M | 0.65M | 0.79M | 0.49M | 0.76M | 0.67M | 0.62M |
|
Payables
|
| | 0.28M | 0.35M | 0.29M | 0.28M | 0.29M | 0.20M | 0.28M | 0.34M | 0.35M | 0.35M | 0.24M | 0.21M | 0.20M | 0.32M | 0.55M | 0.59M | 0.56M | 0.44M | 0.51M | 0.41M | 0.32M | 0.34M | 0.38M | 0.43M | 0.52M | 0.40M | 0.42M | 0.56M | 0.46M | 0.62M | 0.60M | 0.65M | 0.79M | 0.49M | 0.76M | 0.67M | 0.62M |
|
Accumulated Expenses
|
| | 0.11M | 0.51M | 0.20M | 0.20M | 0.30M | 0.51M | 0.23M | 0.34M | 0.70M | 0.98M | 0.27M | 0.51M | 0.62M | 0.82M | 0.24M | 0.41M | 0.51M | 0.70M | 0.29M | 0.32M | 0.43M | 0.60M | 0.26M | 0.51M | 0.79M | 0.97M | 0.29M | 0.58M | 0.70M | 1.38M | 0.45M | 0.59M | 0.97M | 1.33M | 0.40M | 0.65M | 1.11M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 1.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | 0.14M | 0.14M | 0.15M | 0.15M | 0.12M | 0.08M | 0.09M | 0.09M | 0.20M | 0.21M | 1.62M | 1.40M | 1.40M | 1.40M | 1.04M | 1.13M | 1.24M | 1.36M | 1.30M | 1.33M | 1.36M | 1.39M | 1.19M | 1.25M | 1.31M | 1.15M | 0.73M |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.07M | 0.06M | 0.03M | 0.02M | | 0.04M | | | | | | | | | | | 0.00M | | | | | | 0.02M | 0.01M | 0.01M | 0.00M | | | 0.14M |
|
Total Current Liabilities
|
| | 0.48M | 1.03M | 0.67M | 0.67M | 0.86M | 0.95M | 0.72M | 0.96M | 1.45M | 1.61M | 0.90M | 1.27M | 1.24M | 1.47M | 1.09M | | 1.40M | 1.45M | 1.19M | 1.13M | 2.90M | 2.75M | 2.49M | 2.79M | 2.81M | 2.91M | 2.44M | 2.97M | 2.95M | 3.81M | 2.90M | 3.14M | 3.39M | 3.58M | 2.86M | 2.79M | 2.91M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | 4.46M | 4.16M | 3.87M | 3.58M | 3.25M | 2.99M | 2.68M | 2.38M | 2.07M | 1.75M | 1.43M | 1.11M | 0.78M | 0.45M | 0.11M | | |
|
Operating Leases
|
| | | | | | | | | | | | 0.12M | 0.08M | 0.04M | | | | 0.63M | 0.60M | 0.89M | 1.06M | 1.02M | 0.77M | 0.72M | 0.66M | 0.61M | 0.52M | 0.47M | 0.40M | 0.35M | 0.29M | 0.19M | 0.14M | 0.08M | 0.02M | | | |
|
Total Liabilities
|
| | | | | | | | | | | 1.61M | 1.01M | 1.34M | 1.28M | 1.47M | 1.09M | 1.25M | 2.03M | 2.05M | 2.08M | 1.98M | 8.17M | 7.68M | 7.09M | 7.03M | 6.68M | 6.42M | 5.60M | 5.75M | 5.37M | 5.86M | 4.53M | 4.39M | 4.25M | 4.05M | 2.97M | 2.79M | 2.91M |
|
Common Equity
|
| | 27.93M | 25.85M | 23.51M | 21.31M | 18.94M | 16.86M | 14.31M | 11.76M | 8.96M | 17.75M | 14.91M | 18.46M | 16.17M | 13.77M | 11.06M | 17.58M | 24.73M | 37.34M | 37.21M | 34.69M | 31.48M | 28.38M | 25.19M | 21.75M | 22.68M | 20.31M | 16.53M | 23.24M | 19.46M | 18.17M | 18.41M | 17.48M | 15.89M | 25.08M | 23.28M | 21.29M | 19.03M |
|
Shareholder's Equity
|
| | 27.93M | 25.85M | 23.51M | 21.31M | 18.94M | 16.86M | 14.31M | 11.76M | 8.96M | 17.75M | 14.91M | 18.46M | 16.17M | 13.77M | 11.06M | 17.58M | 24.73M | 37.34M | 37.21M | 34.69M | 31.48M | 28.38M | 25.19M | 21.75M | 22.68M | 20.31M | 16.53M | 23.24M | 19.46M | 18.17M | 18.41M | 17.48M | 15.89M | 25.08M | 23.28M | 21.29M | 19.03M |
|
Liabilities and Shareholders Equity
|
| | 28.41M | 26.88M | 24.19M | 21.98M | 19.81M | 17.81M | 15.03M | 12.72M | 10.41M | 19.36M | 15.92M | 19.80M | 17.45M | 15.24M | 12.15M | 18.82M | 26.76M | 39.40M | 39.29M | 36.67M | 39.65M | 36.06M | 32.28M | 28.78M | 29.36M | 26.73M | 22.14M | 28.99M | 24.83M | 24.03M | 22.93M | 21.87M | 20.14M | 29.12M | 26.25M | 24.08M | 21.94M |
|
Retained Earnings
|
| | -92.57M | -96.00M | -99.54M | -103.17M | -106.45M | -109.06M | -112.16M | -115.33M | -118.76M | -121.96M | -125.50M | -129.13M | -132.22M | -135.26M | -138.91M | -142.69M | -146.26M | -150.14M | -153.76M | -157.49M | -161.69M | -165.85M | -169.94M | -174.42M | -179.02M | -183.29M | -188.31M | -193.47M | -198.50M | -203.09M | -207.91M | -212.27M | -216.86M | -221.52M | -226.73M | -231.70M | -237.27M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.62M | 0.57M | 0.51M | 0.47M | 0.42M | 0.32M | 0.28M |
|
Shares Outstanding
|
| | | 12.03M | | | | 12.16M | 12.36M | 12.41M | 12.41M | 15.03M | 15.33M | 17.07M | 17.07M | 17.12M | 17.73M | 19.83M | 20.97M | 22.38M | 23.03M | 23.10M | 23.14M | 23.21M | 23.39M | 23.46M | 23.85M | 23.97M | 24.33M | 25.77M | 25.78M | 26.11M | 26.89M | 27.61M | 28.29M | 30.54M | 30.70M | 31.09M | 31.51M |