|
Cash & Equivalents
|
1.22M | 1.42M | 1.26M | 1.21M | 1.14M | 0.98M | 0.86M | 1.40M | 1.29M | 2.19M | 2.79M | 2.47M | 1.48M | 1.70M | 2.12M | 1.84M | 1.34M | 1.46M | 2.12M | 1.97M | 1.76M | 6.15M | 4.52M | 5.83M | 3.96M | 2.67M | 2.89M | 1.09M | 1.54M | 1.36M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | | 2.24M | 1.74M |
|
Cash & Current Investments
|
1.22M | 1.42M | 1.26M | 1.21M | 1.14M | 0.98M | 0.86M | 1.40M | 1.29M | 2.19M | 2.79M | 2.47M | 1.48M | 1.70M | 2.12M | 1.84M | 1.34M | 1.46M | 2.12M | 1.97M | 1.76M | 6.15M | 4.52M | 5.83M | 3.96M | 2.67M | 5.68M | 1.09M | 3.78M | 3.10M |
|
Receivables - Net
|
| | | | | | | | | | 4.00M | 3.59M | 3.88M | 4.19M | 3.36M | 3.03M | 2.83M | 2.73M | 2.87M | 2.53M | 2.20M | 0.90M | 0.80M | 0.84M | 0.99M | 1.43M | 1.38M | 1.44M | 1.85M | 1.52M |
|
Receivables - Other
|
| | 0.02M | 0.03M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.02M | 0.08M | 0.07M | 0.08M | 0.07M | 0.03M | 0.03M | 0.05M | 0.11M | 0.12M | 0.11M | 0.40M | 0.07M | 0.20M | 0.24M | 0.15M | 0.10M |
|
Receivables
|
| | | | | | 0.01M | | | | 4.02M | 3.62M | 3.91M | 4.21M | 3.44M | 3.11M | 2.91M | 2.80M | 2.89M | 2.56M | 2.24M | 1.01M | 0.92M | 0.95M | 1.39M | 1.49M | 1.58M | 1.68M | 2.00M | 1.62M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 0.19M |
|
Inventory
|
| | 0.02M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 1.18M | 1.47M | 1.70M | 1.49M | 1.52M | 1.65M | 1.51M | 1.10M | 0.98M | 0.90M | 1.17M | 1.11M | 1.14M | 1.08M | 1.03M | 1.39M | 1.39M | 1.18M | 1.22M | 1.01M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | |
|
Current Assets
|
| | 1.30M | 1.25M | | 1.02M | 0.88M | 0.81M | 0.76M | 0.72M | 7.99M | 7.56M | 7.10M | 7.40M | 7.15M | 6.60M | 5.77M | 5.41M | 6.02M | 5.46M | 5.23M | 8.27M | 8.05M | 7.91M | 7.84M | 7.04M | 7.43M | 6.54M | 6.38M | 5.63M |
|
Buildings
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.34M | 0.35M | | 0.32M | 0.31M | 0.29M | 0.28M | 0.28M | 1.79M | 1.71M | 1.68M | 1.65M | 1.63M | 1.63M | 1.53M | 1.44M | 1.51M | 1.48M | 1.40M | 1.50M | 1.51M | 1.47M | 1.35M | 1.73M | 1.52M | 1.52M | 1.59M | 1.57M |
|
Long-Term Investments
|
| | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.28M | 0.57M | 0.61M | 0.67M | 0.75M | 0.91M | 1.04M | 0.92M | 1.15M | 1.19M | 1.23M | 1.55M | 1.70M | 1.66M | 1.71M | 1.99M | 1.27M | | 1.25M | 0.24M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.45M | | |
|
Other Non-Current Assets
|
| | 0.60M | 0.62M | | 0.61M | 0.49M | 0.47M | 0.48M | 0.42M | 2.09M | 1.62M | 1.06M | 1.03M | 1.55M | 1.24M | 0.85M | 0.98M | 1.51M | 1.57M | 1.46M | 1.44M | 3.31M | 3.34M | 3.21M | 2.08M | 1.49M | 2.50M | 1.52M | 1.54M |
|
Non-Current Assets
|
| | 0.35M | 0.36M | | 0.33M | 0.35M | 0.32M | 0.30M | 0.29M | 2.13M | 2.34M | 2.35M | 2.36M | 2.42M | 2.57M | 2.60M | 2.39M | 2.72M | 2.73M | 2.67M | 3.20M | 3.35M | 3.26M | 3.30M | 3.96M | 3.00M | 2.94M | 3.04M | 1.99M |
|
Assets
|
| | 1.65M | 1.61M | | 1.34M | 1.23M | 1.13M | 1.06M | 1.01M | 10.12M | 9.90M | 9.45M | 9.77M | 9.57M | 9.18M | 8.37M | 7.80M | 8.74M | 8.19M | 7.90M | 11.47M | 11.40M | 11.16M | 11.14M | 11.00M | 10.43M | 9.48M | 9.42M | 7.62M |
|
Accounts Payables
|
| | 0.01M | 0.01M | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 3.17M | 0.04M | 0.03M | 0.07M | 2.01M | 1.83M | 1.42M | 1.28M | 1.86M | 1.49M | 1.82M | 1.57M | 1.40M | 1.43M | 0.95M | 1.03M | 1.50M | 1.18M | 1.37M | 0.38M |
|
Payables
|
| | 0.01M | 0.01M | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 3.17M | 0.04M | 0.03M | 0.07M | 2.01M | 1.83M | 1.42M | 1.28M | 1.86M | 1.49M | 1.82M | 1.57M | 1.40M | 1.43M | 0.95M | 1.03M | 1.50M | 1.18M | 1.37M | 0.38M |
|
Other Accumulated Expenses
|
| | | | | | -0.01M | | -0.01M | -0.01M | 0.02M | -0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M |
|
Current Leases
|
| | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M |
|
Current Taxes
|
| | 0.03M | 0.03M | | | | 0.01M | 174.00 | 673.00 | 0.06M | 0.03M | 0.11M | 0.15M | 0.10M | 0.07M | 0.04M | | | | | 0.00M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 0.08M | 107.00 | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | | | 0.01M | 0.02M | 0.10M | 0.02M | 0.01M | 0.01M |
|
Total Current Liabilities
|
| | 0.06M | 0.07M | | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 3.37M | 3.04M | 2.58M | 2.66M | 2.33M | 1.98M | 1.50M | 1.33M | 2.00M | 1.56M | 1.88M | 1.64M | 1.63M | 1.72M | 1.40M | 1.41M | 1.95M | 1.56M | 1.76M | 0.68M |
|
Capital Leases
|
| | 0.06M | 0.06M | | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.00M | 0.00M | | 0.00M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | | | | |
|
Operating Leases
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.06M | 0.04M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.01M | 0.06M | 0.04M | 0.03M | 0.10M | 0.13M | 0.09M | 0.18M | 0.18M | 0.21M | 0.20M | 0.20M | 0.18M |
|
Total Non-Current Liabilities
|
| | 0.07M | | | | 0.06M | 0.05M | 0.04M | 0.04M | 0.08M | 0.07M | 0.06M | 0.05M | 0.07M | 0.06M | 0.04M | 0.04M | 0.07M | 0.07M | 0.06M | 0.13M | 0.11M | 0.10M | 0.19M | 0.19M | 0.16M | 0.15M | 0.14M | 0.13M |
|
Total Liabilities
|
| | 0.13M | 0.13M | | 0.08M | 0.11M | 0.09M | 0.09M | 0.08M | 3.45M | 3.11M | 2.63M | 2.71M | 2.39M | 2.05M | 1.55M | 1.37M | 2.08M | 1.63M | 1.94M | 1.78M | 1.74M | 1.82M | 1.59M | 1.61M | 2.11M | 1.71M | 1.90M | 0.80M |
|
Common Equity
|
| | 1.52M | 1.48M | | 1.26M | 1.12M | 6.19M | 6.20M | 6.68M | 6.66M | 6.79M | 6.81M | 7.05M | 7.18M | 7.13M | 6.82M | 6.42M | 6.67M | 6.19M | 5.96M | 9.69M | 9.66M | 9.34M | 9.55M | 9.39M | 8.32M | 7.77M | 7.52M | 6.82M |
|
Shareholder's Equity
|
| | 1.52M | 1.48M | | 1.26M | 1.12M | 6.19M | 6.20M | 6.68M | 6.66M | 6.79M | 6.81M | 7.05M | 7.18M | 7.13M | 6.82M | 6.42M | 6.67M | 6.19M | 5.96M | 9.69M | 9.66M | 9.34M | 9.55M | 9.39M | 8.32M | 7.77M | 7.52M | 6.82M |
|
Liabilities and Shareholders Equity
|
| | 1.65M | 1.61M | | 1.34M | 1.23M | 1.13M | 1.06M | 1.01M | 10.12M | 9.90M | 9.45M | 9.77M | 9.57M | 9.18M | 8.37M | 7.80M | 8.74M | 8.19M | 7.90M | 11.47M | 11.40M | 11.16M | 11.14M | 11.00M | 10.43M | 9.48M | 9.42M | 7.62M |
|
Retained Earnings
|
| | -0.09M | -0.01M | | -0.24M | -0.33M | -0.38M | -0.45M | -0.51M | 0.76M | 1.10M | 1.13M | 1.42M | 1.51M | 1.53M | 1.39M | 1.31M | 1.16M | 1.09M | 0.83M | -1.78M | -1.84M | -1.95M | -1.75M | -3.09M | -3.44M | -4.07M | -4.68M | -5.39M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | |