|
Cash & Equivalents
|
0.51M | 0.01M | 0.01M | 0.07M | 0.00M | 0.01M | 0.10M | | | | | | | | | 0.09M | | 0.01M | 0.01M | 0.17M | 0.35M | 0.52M | 0.01M | 0.01M | 0.00M | 734.00 | 0.45M | 0.01M | 0.00M | 0.11M | 0.12M | 0.50M | 1.28M | 0.10M | 0.00M | 0.30M | 0.18M | 3.06M | 2.50M | 1.76M | 1.13M | | | 17.93M | 16.50M | 1.71M | 10.54M | 9.83M | 9.80M | 0.88M | 15.26M | 12.43M | 1.49M | 10.18M | 1.23M | 5.83M | 3.89M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.91M | 13.04M | 10.54M | 9.83M | 9.80M | 10.18M | 15.26M | 12.43M | 11.60M | 10.18M | 7.88M | 5.83M | 3.89M |
|
Cash & Current Investments
|
0.51M | 0.01M | 0.01M | 0.07M | 0.00M | 0.01M | 0.10M | | | | | | | | | 0.09M | | 0.01M | 0.01M | 0.17M | 0.35M | 0.52M | 0.01M | 0.01M | 0.00M | 734.00 | 0.45M | 0.01M | 0.00M | 0.11M | 0.12M | 0.50M | 1.28M | 0.10M | 0.00M | 0.30M | 0.18M | 3.06M | 2.50M | 1.76M | 1.13M | | | 17.93M | 26.41M | 14.75M | 21.08M | 19.66M | 19.60M | 11.07M | 30.52M | 24.86M | 13.09M | 20.37M | 9.11M | 11.65M | 7.77M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 0.05M | | 0.09M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.02M | 0.02M | 0.03M | 0.04M | 0.02M | 0.04M | 0.03M | 0.17M | 0.19M | 0.03M | 0.01M | 0.01M |
|
Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | | | | 10.18M | | | | | | | |
|
Inventory
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.06M | 0.05M | 0.05M | 0.01M | 0.03M | 0.03M | 0.02M | 0.05M | 0.05M | 0.05M | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | | 0.05M | 0.03M | | 0.04M | 0.06M | 0.02M | 0.03M | 0.02M | 0.11M | 0.08M | 0.05M | 0.03M | 0.44M | | 0.37M | 0.36M | 0.36M | 0.39M | 0.40M | 0.33M | 0.31M | 0.32M | 0.30M | 0.23M | 0.22M | 0.22M | 0.20M | 0.20M |
|
Current Assets
|
| 0.07M | 0.06M | 0.12M | 0.01M | 0.05M | 0.13M | 0.03M | 0.57M | 0.07M | 0.07M | 0.24M | 0.14M | 0.10M | 0.42M | 0.11M | 0.18M | 0.25M | 0.38M | 0.29M | 0.38M | 0.55M | 0.03M | 0.04M | 0.05M | 0.04M | 0.52M | 0.04M | | 0.18M | 0.18M | | 1.36M | 0.20M | 0.05M | 0.34M | 0.21M | 3.19M | 2.59M | 1.83M | 1.17M | 21.47M | | 18.32M | 16.89M | 15.13M | 12.78M | 12.04M | 12.60M | 11.39M | 16.77M | 15.00M | 13.51M | 11.14M | 9.36M | 7.60M | 4.71M |
|
Property, Plant & Equipment (Net)
|
| 0.41M | 0.33M | 0.09M | 0.07M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.04M | 0.03M | 0.02M | 0.07M | 0.49M | 0.54M | 0.70M | 0.66M | 0.64M | 0.60M | 0.60M | 0.56M | 0.46M | 0.42M | 0.37M | 0.33M | 0.29M | | 0.21M | 0.18M | | 0.14M | 0.11M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.04M | | 0.27M | 0.23M | 0.26M | 0.30M | 0.31M | 0.31M | 0.36M | 0.37M | 0.35M | 0.38M | 0.36M | 0.37M | 0.34M | 0.31M |
|
Intangibles
|
| 0.00M | 0.00M | 0.00M | 0.00M | 1.21M | 1.19M | 1.18M | 1.16M | 1.14M | 1.12M | 1.11M | 1.09M | 1.07M | 1.06M | 1.04M | 1.09M | 1.08M | 1.06M | 1.04M | 1.02M | 1.00M | 0.98M | 0.95M | 0.93M | 0.91M | 0.89M | 0.87M | | 0.83M | 0.81M | | 0.78M | 0.76M | 0.72M | 0.70M | 0.68M | 0.66M | 0.65M | 0.63M | 0.61M | 0.59M | | 0.55M | 0.53M | 0.80M | 0.78M | 0.76M | 0.74M | 0.71M | 0.69M | 0.67M | 0.65M | 0.62M | 0.60M | 0.58M | 0.56M |
|
Goodwill & Intangibles
|
| 0.00M | 0.00M | 0.00M | 0.00M | 1.21M | 1.19M | 1.18M | 1.16M | 1.14M | 1.12M | 1.11M | 1.09M | 1.07M | 1.06M | 1.04M | 1.09M | 1.08M | 1.06M | 1.04M | 1.02M | 1.00M | 0.98M | 0.95M | 0.93M | 0.91M | 0.89M | 0.87M | | 0.83M | 0.81M | | 0.78M | 0.76M | 0.72M | 0.70M | 0.68M | 0.66M | 0.65M | 0.63M | 0.61M | 0.59M | | 0.55M | 0.53M | 0.80M | 0.78M | 0.76M | 0.74M | 0.71M | 0.69M | 0.67M | 0.65M | 0.62M | 0.60M | 0.58M | 0.56M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | | | | 8.20M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | 0.07M | 0.02M | 0.02M | | 0.02M | 0.02M | | 0.16M | 0.37M | | | | | | | | | | | | | | | | | 0.01M | 0.02M | | | | | |
|
Non-Current Assets
|
| 0.42M | 0.34M | 0.10M | 0.08M | 1.30M | 1.27M | 1.24M | 1.21M | 1.18M | 1.16M | 1.14M | 1.12M | 1.09M | 1.17M | 1.58M | 1.68M | 1.82M | 1.77M | 1.73M | 1.67M | 1.65M | 1.58M | 1.44M | 1.38M | 1.38M | 1.24M | 1.18M | | 1.07M | 1.01M | | 1.08M | 1.26M | 1.32M | 1.27M | 1.21M | 1.16M | 1.11M | 1.06M | 1.01M | 0.99M | | 1.12M | 1.03M | 1.31M | 1.30M | 1.26M | 1.20M | 1.22M | 1.18M | 1.12M | 1.06M | 1.14M | 0.97M | 0.92M | 0.94M |
|
Assets
|
| 0.49M | 0.40M | 0.22M | 0.09M | 1.34M | 1.40M | 1.27M | 1.78M | 1.25M | 1.22M | 1.38M | 1.25M | 1.19M | 1.60M | 1.69M | 1.86M | 2.07M | 2.15M | 2.02M | 2.05M | 2.20M | 1.62M | 1.48M | 1.42M | 1.42M | 1.76M | 1.22M | | 1.25M | 1.19M | | 2.43M | 1.46M | 1.38M | 1.61M | 1.43M | 4.35M | 3.70M | 2.88M | 2.18M | 22.45M | 20.92M | 19.44M | 17.92M | 16.43M | 14.08M | 13.30M | 13.80M | 12.61M | 17.95M | 16.12M | 14.57M | 12.28M | 10.33M | 8.52M | 5.64M |
|
Accounts Payables
|
| 0.31M | 0.66M | 0.43M | 0.74M | 0.44M | 0.70M | 0.77M | 0.77M | 1.00M | 1.16M | 1.27M | 1.20M | 0.89M | 0.77M | 1.11M | 1.27M | 1.75M | 2.11M | 0.20M | 2.19M | 2.07M | 1.99M | 2.28M | 2.47M | 2.72M | 2.45M | 2.39M | | 2.11M | 1.89M | | 1.53M | 1.74M | 2.05M | 0.03M | 0.05M | 0.12M | 0.25M | 0.10M | 0.12M | 0.05M | | 0.38M | 0.47M | 0.17M | 0.09M | 0.28M | 0.23M | 0.19M | 0.23M | 0.22M | 0.40M | 0.48M | 0.60M | 0.61M | 0.86M |
|
Notes Payables
|
| 1.93M | 2.33M | 3.04M | 3.06M | 4.32M | 4.64M | 0.96M | 0.94M | 0.98M | 4.97M | 5.51M | 5.19M | 5.91M | 5.79M | 5.74M | 5.77M | 1.15M | 1.67M | 1.31M | 1.32M | 1.82M | 1.78M | 2.08M | 2.55M | 2.93M | 3.66M | 3.78M | | 4.34M | 4.15M | | 5.70M | 7.68M | 8.02M | | | | 4.73M | 5.03M | 5.89M | 0.25M | | | | | | | | | | | | | | | |
|
Payables
|
| 2.24M | 2.99M | 3.47M | 3.80M | 4.76M | 5.34M | 1.73M | 1.71M | 1.98M | 6.12M | 6.78M | 6.39M | 6.80M | 6.57M | 6.85M | 7.04M | 2.89M | 3.78M | 1.51M | 3.51M | 3.89M | 3.78M | 4.36M | 5.02M | 5.65M | 6.12M | 6.16M | | 6.45M | 6.04M | | 7.23M | 9.43M | 10.07M | 0.03M | 0.05M | 0.12M | 4.97M | 5.13M | 6.02M | 0.30M | | 0.38M | 0.47M | 0.17M | 0.09M | 0.28M | 0.23M | 0.19M | 0.23M | 0.22M | 0.40M | 0.48M | 0.60M | 0.61M | 0.86M |
|
Accumulated Expenses
|
| 0.58M | 0.75M | 0.44M | 0.62M | 0.84M | 1.11M | 0.99M | 1.35M | 1.37M | 1.74M | 1.18M | 1.29M | 1.16M | 1.22M | 1.47M | 1.88M | 1.89M | 1.97M | 2.05M | 2.04M | 2.24M | 2.22M | 1.67M | 1.90M | 2.08M | 1.89M | 2.06M | | 2.38M | 2.30M | | 2.67M | 2.63M | 2.92M | 1.23M | 1.23M | 0.77M | 1.23M | 0.71M | 0.53M | 0.13M | | 0.11M | 0.11M | 0.13M | 0.23M | 0.39M | 0.55M | 0.71M | 0.34M | 0.45M | 0.68M | 0.70M | 0.18M | 0.36M | 0.54M |
|
Other Accumulated Expenses
|
| | | | | 0.10M | 0.03M | 0.09M | | | | 0.07M | 0.10M | 0.08M | 0.11M | 0.09M | 0.10M | 0.06M | 0.04M | 0.01M | 0.03M | 0.07M | 0.04M | 0.16M | 0.20M | 0.26M | 0.33M | 0.41M | | 0.33M | 0.34M | | 0.51M | 0.63M | | | | | | | | | | | | | | | | | | | | 0.74M | 0.28M | 0.48M | 0.61M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 0.09M | | 0.02M | | | | 0.11M | 0.22M | 0.28M | | 0.95M | 1.09M | | 0.95M | 1.19M | 4.38M | | | | 0.01M | 0.03M | 0.04M | 0.06M | 14.21M | 6.43M | 7.22M | 5.54M | 7.03M | 9.76M | 2.07M | 2.62M | 2.76M | 4.49M | 3.46M | 2.52M | 3.15M | 2.58M | 1.97M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.10M | 0.16M | 0.11M | 0.11M | 0.11M | 0.12M | | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.16M | 0.16M | 0.12M | 0.08M | 0.04M | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.15M | 0.22M | 0.15M | 0.16M | 0.21M | 0.11M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | 0.15M | | |
|
Total Current Liabilities
|
| 2.81M | 3.75M | 3.91M | 4.41M | 5.60M | 6.48M | 2.82M | 3.06M | 3.35M | 7.86M | 7.50M | 7.93M | 8.26M | 7.43M | 8.52M | 8.92M | 4.92M | 5.47M | 5.61M | 5.59M | 5.70M | 5.55M | 6.06M | 6.99M | 8.04M | 8.35M | 8.82M | | 8.92M | 9.25M | | 11.14M | 13.72M | 18.42M | 0.88M | 1.37M | 1.04M | 1.29M | 1.33M | 0.87M | 0.36M | 14.70M | 7.05M | 7.94M | 5.98M | 7.50M | 10.57M | 3.00M | 2.61M | 3.45M | 5.32M | 4.58M | 3.75M | 4.18M | 3.67M | 3.44M |
|
Non-Current Debt
|
| 0.15M | | | | | | 3.59M | 3.55M | 3.63M | | 0.52M | 0.28M | 0.08M | 0.62M | 0.05M | 0.31M | 0.03M | 0.42M | 0.30M | | 0.50M | 0.49M | 0.14M | 0.12M | 0.06M | 0.19M | 0.08M | | 1.19M | 0.52M | | 0.20M | 0.16M | | | | 4.27M | 4.48M | 4.78M | 5.85M | 0.25M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.47M | 0.54M | 0.36M | 0.50M | 0.36M | 0.45M | 0.30M | | 0.36M | 0.33M | 0.16M | 0.27M | 0.23M | 0.20M | 0.16M | 0.12M | 0.08M | 0.04M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.04M | 0.03M | | 0.00M | 0.01M | 0.02M | 0.00M | 0.04M | 0.01M | | 0.00M | 0.05M | 0.01M | 0.01M | 0.11M | 0.04M | 0.01M | | 0.07M | 0.04M | | 0.03M | 0.01M | 2.47M | 14.70M | 14.70M | 2.47M | | | | | | | | 5.54M | | | | 1.54M | 2.19M | 4.49M | 3.46M | 2.52M | 3.15M | 2.58M | |
|
Total Non-Current Liabilities
|
| | | | | | | 6.41M | | | | 8.03M | 8.20M | 8.33M | 8.05M | 8.57M | 9.23M | 4.95M | 5.89M | 5.91M | 5.59M | 6.20M | 6.04M | 6.20M | 7.13M | 8.00M | 8.56M | 8.91M | | 10.11M | 9.80M | | 11.34M | 13.87M | 16.44M | 1.35M | 1.82M | 3.21M | | | | | | | | 0.60M | | | | 1.06M | 1.26M | 0.83M | 1.13M | 1.23M | 1.03M | 1.09M | |
|
Total Liabilities
|
| 2.97M | 3.75M | 3.91M | 4.41M | 5.60M | 6.48M | 6.41M | 6.61M | 6.99M | 7.86M | 8.07M | 8.24M | 8.33M | 8.05M | 8.58M | 9.25M | 4.95M | 5.93M | 5.93M | 5.59M | 6.20M | 6.09M | 6.20M | 7.14M | 8.11M | 8.60M | 8.91M | 9.87M | 10.19M | 9.83M | 7.65M | 11.37M | 13.89M | 18.91M | 16.05M | 16.52M | 5.68M | 6.40M | 6.69M | 7.05M | 0.86M | 14.97M | 7.29M | 8.14M | 6.14M | 7.62M | 10.66M | 3.04M | 2.61M | 3.45M | 5.32M | 4.58M | 3.75M | 4.18M | 3.67M | 3.44M |
|
Total Debt
|
| 0.15M | | | | | | 3.59M | 3.55M | 3.63M | | 0.52M | 0.28M | 0.08M | 0.62M | 0.05M | 0.31M | 0.03M | 0.42M | 0.39M | | 0.51M | 0.49M | 0.14M | 0.12M | 0.17M | 0.41M | 0.36M | | 2.14M | 1.62M | | 1.15M | 1.35M | 4.38M | | | 4.27M | 4.49M | 4.81M | 5.89M | 0.31M | 14.21M | 6.43M | 7.22M | 5.54M | 7.03M | 9.76M | 2.07M | 2.62M | 2.76M | 4.49M | 3.46M | 2.52M | 3.15M | 2.58M | 1.97M |
|
Common Equity
|
| -2.48M | -3.34M | -3.69M | -4.33M | -4.26M | -5.08M | -5.14M | -4.84M | -5.74M | -6.63M | -6.69M | -6.98M | -7.15M | -6.46M | -6.89M | -7.40M | -2.88M | -3.78M | -3.91M | -3.54M | -4.00M | -4.47M | -4.72M | -5.72M | -6.69M | -6.84M | -7.69M | -9.87M | -8.94M | -8.64M | -7.65M | -8.94M | -12.43M | -17.54M | -14.44M | -15.09M | -1.33M | -2.69M | -3.81M | -4.88M | 21.60M | 5.95M | 12.16M | 9.78M | 10.29M | 6.46M | 2.64M | 10.76M | 10.00M | 14.50M | 10.80M | 9.99M | 8.53M | 6.14M | 4.85M | 2.21M |
|
Shareholder's Equity
|
| -2.48M | -3.34M | -3.69M | -4.33M | -4.26M | -5.08M | -5.14M | -4.84M | -5.74M | -6.63M | -6.69M | -6.98M | -7.15M | -6.46M | -6.89M | -7.40M | -2.88M | -3.78M | -3.91M | -3.54M | -4.00M | -4.47M | -4.72M | -5.72M | -6.69M | -6.84M | -7.69M | -9.87M | -8.94M | -8.64M | -7.65M | -8.94M | -12.43M | -17.54M | -14.44M | -15.09M | -1.33M | -2.69M | -3.81M | -4.88M | 21.60M | 5.95M | 12.16M | 9.78M | 10.29M | 6.46M | 2.64M | 10.76M | 10.00M | 14.50M | 10.80M | 9.99M | 8.53M | 6.14M | 4.85M | 2.21M |
|
Liabilities and Shareholders Equity
|
| 0.49M | 0.40M | 0.22M | 0.09M | 1.34M | 1.40M | 1.27M | 1.78M | 1.25M | 1.22M | 1.38M | 1.25M | 1.19M | 1.60M | 1.69M | 1.86M | 2.07M | 2.15M | 2.02M | 2.05M | 2.20M | 1.62M | 1.48M | 1.42M | 1.42M | 1.76M | 1.22M | | 1.25M | 1.19M | | 2.43M | 1.46M | 1.38M | 1.61M | 1.43M | 4.35M | 3.70M | 2.88M | 2.18M | 22.45M | 20.92M | 19.44M | 17.92M | 16.43M | 14.08M | 13.30M | 13.80M | 12.61M | 17.95M | 16.12M | 14.57M | 12.28M | 10.33M | 8.52M | 5.64M |
|
Treasury Shares
|
| 27.93M | 27.93M | 0.08M | 27.93M | 27.93M | 27.93M | 3.33M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.56M | 0.03M | 0.56M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | 1,173.92M | 1,173.92M | 0.29M | 0.29M | 0.22M | 0.21M | 0.21M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | |
|
Retained Earnings
|
| 5.77M | 6.78M | 7.52M | 9.02M | 10.67M | 12.14M | 14.06M | 15.63M | 16.88M | 18.18M | -19.81M | 21.48M | 22.82M | 23.92M | -25.40M | -27.16M | -28.58M | -30.20M | -33.32M | -35.81M | -38.07M | -39.90M | -44.75M | -47.49M | -49.54M | -51.40M | -53.91M | | -60.35M | -63.92M | | -71.96M | -77.02M | -86.12M | -83.25M | -84.08M | -89.84M | -105.50M | -109.56M | -113.74M | -134.15M | -131.27M | -128.17M | -133.61M | -136.28M | -143.45M | -149.16M | -144.40M | -146.70M | -148.92M | -152.95M | -154.04M | -155.68M | -161.02M | -163.67M | -166.71M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Shares Outstanding
|
| 584.64M | 603.19M | 12.71M | 655.92M | 701.01M | 717.76M | 15.44M | 16.97M | 17.30M | 17.67M | 0.98M | 22.39M | 25.57M | 31.58M | 1.73M | 37.75M | 2.82M | 2.88M | 3.34M | 3.96M | 4.18M | 4.44M | 5.33M | 5.49M | 5.61M | 6.11M | 6.48M | 6.75M | 8.72M | 11.73M | 14.73M | 19.79M | 23.72M | 0.40M | 0.40M | 0.40M | 0.72M | 0.79M | 0.84M | 0.87M | 3.52M | 3.63M | 3.64M | 3.65M | 3.68M | 3.77M | 3.98M | 4.67M | 4.71M | 6.77M | 6.92M | 6.92M | 6.92M | 7.50M | 7.98M | 7.98M |