|
Cash & Equivalents
|
15.72M | 16.63M | 13.79M | 11.40M | 9.80M | 7.45M | 14.01M | 11.99M | 19.77M | 15.73M | 12.33M | 8.63M | 4.06M | 16.53M | 10.54M | 6.60M | 2.48M | 25.90M | 20.40M | | 50.87M | 67.84M | 78.28M | 103.58M |
|
Receivables - Net
|
2.54M | | | | 0.06M | 0.02M | 0.02M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.23M | 0.00M | 0.00M | 0.00M |
|
Receivables - Other
|
1.90M | | | | 0.06M | | 0.02M | | | | | | | | | | | | | | | | | |
|
Receivables
|
4.44M | | | | 0.12M | 0.02M | 0.04M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.23M | 0.00M | 0.00M | 0.00M |
|
Prepaid Assets
|
0.50M | | | | 0.95M | 0.59M | 0.35M | 0.41M | 0.80M | 0.64M | 0.34M | 0.21M | 0.74M | 0.53M | 0.36M | 0.77M | 1.18M | 0.48M | 0.35M | 0.16M | 0.52M | 0.43M | 0.37M | 0.36M |
|
Current Assets
|
18.76M | | | | 10.81M | 8.06M | 14.38M | 12.41M | 20.61M | 16.37M | 12.67M | 8.84M | 4.82M | 17.08M | 10.97M | 7.39M | 3.73M | 26.41M | 20.80M | 14.37M | 51.67M | 68.33M | 78.71M | 104.01M |
|
Property, Plant & Equipment (Net)
|
0.47M | | | | 0.37M | 0.50M | 0.61M | 0.56M | 0.38M | 0.32M | 0.27M | 0.21M | 0.22M | 0.18M | 0.14M | 0.11M | 0.09M | 0.07M | 0.05M | 0.20M | 0.18M | 0.15M | 0.15M | 0.14M |
|
Other Non-Current Assets
|
0.01M | | | | 0.95M | 0.01M | 0.56M | 0.61M | 0.98M | 0.81M | 0.50M | 0.36M | 0.88M | 0.65M | 0.47M | 0.88M | 1.28M | 0.57M | 0.44M | 0.23M | 0.58M | 0.48M | 0.04M | 0.06M |
|
Non-Current Assets
|
0.48M | | | | 0.78M | 0.86M | 1.13M | 1.02M | 0.77M | 1.46M | 1.34M | 1.22M | 1.15M | 1.03M | 0.93M | 0.82M | 0.73M | 0.64M | 0.56M | 0.63M | 0.54M | 0.44M | 0.35M | 1.20M |
|
Assets
|
19.23M | | | | 11.59M | 8.92M | 15.51M | 13.43M | 21.38M | 17.84M | 14.01M | 10.06M | 5.97M | 18.11M | 11.90M | 8.22M | 4.46M | 27.05M | 21.35M | 15.00M | 52.21M | 68.77M | 79.07M | 105.21M |
|
Accounts Payables
|
2.49M | | | | 0.74M | 0.62M | 0.35M | 2.00M | 0.88M | 1.11M | 1.95M | 1.32M | 1.88M | 2.37M | 1.83M | 2.46M | 3.23M | 3.79M | 4.94M | 2.63M | 4.17M | 3.85M | 2.42M | 6.25M |
|
Payables
|
2.49M | | | | 0.74M | 0.62M | 0.35M | 2.00M | 0.88M | 1.11M | 1.95M | 1.32M | 1.88M | 2.37M | 1.83M | 2.46M | 3.23M | 3.79M | 4.94M | 2.63M | 4.17M | 3.85M | 2.42M | 6.25M |
|
Accumulated Expenses
|
0.15M | | | | 0.20M | 0.20M | 0.22M | 0.23M | 0.28M | 0.30M | 0.32M | 0.36M | 0.40M | 0.39M | 0.40M | 0.43M | 0.47M | 0.46M | 0.52M | 0.52M | 0.47M | 0.49M | 0.54M | 0.43M |
|
Other Accumulated Expenses
|
0.08M | | | | 0.20M | 0.11M | 0.09M | 0.18M | 0.12M | 0.09M | 0.22M | 0.06M | 0.07M | 0.13M | 0.04M | 0.04M | 0.07M | 0.04M | 0.07M | 0.08M | 0.14M | 0.06M | 0.09M | 0.16M |
|
Current Leases
|
| | | | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.19M | 0.21M | 0.23M | 0.25M | 0.26M | 0.26M | 0.27M | 0.28M | 0.28M | 0.29M | 0.29M | 0.28M | 0.21M | 0.14M | 0.35M |
|
Total Current Liabilities
|
2.64M | | | | 1.14M | 1.02M | 0.78M | 2.44M | 1.37M | 1.60M | 2.48M | 1.91M | 2.53M | 3.01M | 2.49M | 3.15M | 3.98M | 4.53M | 5.75M | 3.44M | 4.92M | 4.55M | 3.09M | 7.03M |
|
Operating Leases
|
0.58M | | | | 0.41M | 0.36M | 0.31M | 0.26M | 0.21M | 0.95M | 0.91M | 0.87M | 0.81M | 0.75M | 0.69M | 0.62M | 0.56M | 0.49M | 0.42M | 0.35M | 0.28M | 0.21M | 0.14M | 0.61M |
|
Total Liabilities
|
2.64M | | | | 1.35M | 1.18M | 0.89M | 2.50M | 1.37M | 2.36M | 3.18M | 2.54M | 3.09M | 3.50M | 2.91M | 3.51M | 4.26M | 4.75M | 5.88M | 3.50M | 4.96M | 4.59M | 3.13M | 7.64M |
|
Common Equity
|
16.59M | 16.97M | 15.25M | 12.34M | 10.24M | 7.74M | 14.62M | 10.93M | 20.01M | 15.47M | 10.84M | 7.52M | 2.88M | 14.61M | 8.99M | 4.71M | 0.20M | 22.31M | 15.47M | 11.50M | 47.25M | 64.18M | 281.50M | 317.65M |
|
Shareholder's Equity
|
16.59M | 16.97M | 15.25M | 12.34M | 10.24M | 7.74M | 14.62M | 10.93M | 20.01M | 15.47M | 10.84M | 7.52M | 2.88M | 14.61M | 8.99M | 4.71M | 0.20M | 22.31M | 15.47M | 11.50M | 47.25M | 64.18M | 281.50M | 317.65M |
|
Liabilities and Shareholders Equity
|
19.23M | | | | 11.59M | 8.92M | 15.51M | 13.43M | 21.38M | 17.84M | 14.01M | 10.06M | 5.97M | 18.11M | 11.90M | 8.22M | 4.46M | 27.05M | 21.35M | 15.00M | 52.21M | 68.77M | 79.07M | 105.21M |
|
Retained Earnings
|
-108.87M | | | | -116.64M | -119.34M | -122.21M | -126.12M | -130.12M | -135.16M | -139.99M | -143.26M | -148.33M | -153.42M | -158.83M | -163.23M | -167.89M | -173.84M | -180.64M | -184.92M | -190.26M | -195.32M | -204.87M | -219.37M |
|
Shares Outstanding
|
0.86M | 1.04M | 1.07M | 1.07M | 1.11M | 1.11M | 4.54M | 4.82M | 0.48M | 8.17M | 8.17M | 8.17M | 0.51M | 1.52M | 1.65M | 1.65M | 1.67M | 2.55M | 2.59M | 2.72M | 10.09M | 17.89M | 23.45M | 25.55M |