|
Cash & Equivalents
|
0.00M | 0.02M | 0.00M | 943.00 | | 0.01M | 0.00M | 0.00M | 600.00 | 0.00M | 0.00M | | 641.00 | 641.00 | 107.00 | | 94.00 | 116.00 | | | | 104.00 | 821.00 | 466.00 | 382.00 | -20.00 | 64.00 | 0.00M | 332.00 | 343.00 | 371.00 | 362.00 | 244.00 | 48.00 | 192.00 | 241.00 | 385.00 | 0.00M | 203.00 | 102.00 | 691.00 | 815.00 | 569.00 | 642.00 | 574.00 | 747.00 | 500.00 | 550.00 | 516.00 | 682.00 | 748.00 | 514.00 | 600.00 | 887.00 | 761.00 | 677.00 | 743.00 | 824.00 | 0.03M |
|
Short-term Investments
|
| | | 0.01M | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 0.02M | 0.00M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | | 641.00 | 641.00 | 107.00 | | 94.00 | 116.00 | | | | 104.00 | 821.00 | 466.00 | 382.00 | -20.00 | 64.00 | 0.00M | 332.00 | 343.00 | 371.00 | 362.00 | 244.00 | 48.00 | 192.00 | 241.00 | 385.00 | 0.00M | 203.00 | 102.00 | 691.00 | 815.00 | 569.00 | 642.00 | 574.00 | 747.00 | 500.00 | 550.00 | 516.00 | 682.00 | 748.00 | 514.00 | 600.00 | 887.00 | 761.00 | 677.00 | 743.00 | 824.00 | 0.03M |
|
Receivables - Net
|
| 365.00 | 365.00 | 0.02M | 796.00 | 800.00 | 800.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 449.00 | 449.00 | 190.00 | | 217.00 | | | | 0.03M | 265.00 | | 300.00 | | | | | 700.00 | 125.00 | | | 140.00 | 180.00 | | | 295.00 | | | 150.00 | | | | 320.00 | | | | | | | | | | |
|
Receivables - Other
|
| | | | | 0.00M | | | 0.00M | 0.00M | | | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 341.00 | 478.00 | 26.00 | 155.00 | 544.00 | 103.00 | 141.00 | 177.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 365.00 | 365.00 | 0.02M | 796.00 | 0.00M | 800.00 | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 531.00 | 478.00 | 243.00 | 155.00 | 544.00 | 103.00 | 0.03M | 442.00 | | 300.00 | | | | | 700.00 | 125.00 | | | 140.00 | 180.00 | | | 295.00 | | | 150.00 | | | | 320.00 | | | | | | | | | | |
|
Inventory
|
| 262.00 | 662.00 | 721.00 | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Prepaid Assets
|
| | | | | | 0.00M | | | | | | | 436.00 | 109.00 | | | 352.00 | 0.00M | 965.00 | 597.00 | 485.00 | 0.00M | 943.00 | 571.00 | 200.00 | | | | | | 0.00M | 0.00M | 718.00 | | 0.00M | 0.00M | 913.00 | 228.00 | 0.00M | 0.00M | 835.00 | 209.00 | 0.00M | 0.00M | 809.00 | 202.00 | 0.00M | 0.00M | 900.00 | | 0.00M | 0.00M | 903.00 | | 0.00M | 0.00M | 844.00 | |
|
Current Assets
|
| 0.04M | 0.02M | 0.03M | 0.04M | 0.05M | 0.06M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.05M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 700.00 | | | | 700.00 | 700.00 | | 700.00 | | 700.00 | 700.00 | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| 0.10M | | | | 0.14M | | | | | | | | 0.16M | | | | 0.18M | | | | 0.18M | | | 0.19M | 0.20M | 0.20M | 0.20M | 0.12M | 0.12M | 0.12M | | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | |
|
Other Non-Current Assets
|
| 10.00 | 10.00 | 0.03M | 0.03M | 0.05M | 0.04M | 0.04M | 0.04M | 10.00 | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| 0.04M | 0.03M | 0.03M | 0.03M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| 0.08M | 0.06M | 0.06M | 0.07M | 0.10M | 0.10M | 0.08M | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M |
|
Accounts Payables
|
| 0.06M | 0.08M | 0.10M | 0.12M | 0.05M | 0.08M | 0.11M | 0.13M | 0.04M | 0.07M | 0.07M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M |
|
Notes Payables
|
| 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.12M | 0.06M | 0.19M | 0.37M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Payables
|
| 0.11M | 0.13M | 0.15M | 0.18M | 0.11M | 0.15M | 0.17M | 0.20M | 0.10M | 0.13M | 0.13M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.12M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.15M | 0.08M | 0.20M | 0.38M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M |
|
Accumulated Expenses
|
| | | | | | | | | 0.02M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.02M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M |
|
Other Accumulated Expenses
|
| 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 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 | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.10M | 0.09M | 0.09M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.18M | 0.18M | 0.19M | 0.21M | 0.21M | 0.22M | 0.23M | 0.25M | 0.25M | 0.26M | 0.27M | 0.29M | 0.17M | 500.00 | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.05M | 0.05M | | | | 34.00 | | | 0.05M | 0.06M | | 0.07M | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.18M | 0.21M | 0.21M | 0.22M | 0.22M | 0.24M | 0.25M | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.12M | 0.14M | 0.17M | 0.20M | 0.18M | 0.22M | 0.20M | 0.23M | 0.17M | 0.19M | 0.19M | 0.20M | 0.20M | 0.22M | 0.22M | 0.23M | 0.24M | 0.26M | 0.26M | 0.25M | 0.25M | 0.28M | 0.28M | 0.28M | 0.29M | 0.32M | 0.29M | 0.29M | 0.29M | 0.31M | 0.32M | 0.32M | 0.33M | 0.35M | 0.36M | 0.37M | 0.37M | 0.39M | 0.40M | 0.41M | 0.42M | 0.44M | 0.45M | 0.46M | 0.47M | 0.49M | 0.50M | 0.51M | 0.52M | 0.55M | 0.56M | 0.57M | 0.58M | 0.60M | 0.62M | 0.63M | 0.64M | 0.65M |
|
Total Liabilities
|
| 0.12M | 0.14M | 0.17M | 0.20M | 0.18M | 0.22M | 0.20M | 0.23M | 0.17M | 0.19M | 0.19M | 0.20M | 0.20M | 0.22M | 0.22M | 0.23M | 0.24M | 0.26M | 0.26M | 0.25M | 0.25M | 0.28M | 0.28M | 0.28M | 0.29M | 0.32M | 0.29M | 0.29M | 0.29M | 0.31M | 0.32M | 0.32M | 0.33M | 0.35M | 0.36M | 0.37M | 0.37M | 0.39M | 0.40M | 0.41M | 0.42M | 0.44M | 0.45M | 0.46M | 0.47M | 0.49M | 0.50M | 0.51M | 0.52M | 0.55M | 0.56M | 0.57M | 0.58M | 0.60M | 0.62M | 0.63M | 0.64M | 0.65M |
|
Common Equity
|
| -0.05M | -0.08M | -0.11M | -0.14M | -0.08M | -0.12M | -0.12M | -0.15M | -0.09M | -0.11M | -0.11M | -0.11M | -0.15M | -0.17M | -0.17M | -0.18M | -0.20M | -0.21M | -0.21M | -0.22M | -0.23M | -0.25M | -0.25M | -0.25M | -0.26M | -0.29M | -0.26M | -0.26M | -0.27M | -0.28M | -0.29M | -0.30M | -0.31M | -0.33M | -0.33M | -0.34M | -0.35M | -0.37M | -0.38M | -0.38M | -0.39M | -0.42M | -0.42M | -0.43M | -0.44M | -0.46M | -0.47M | -0.48M | -0.49M | -0.52M | -0.53M | -0.54M | -0.56M | -0.59M | -0.60M | -0.61M | -0.62M | -0.60M |
|
Shareholder's Equity
|
| -0.05M | -0.08M | -0.11M | -0.14M | -0.08M | -0.12M | -0.12M | -0.15M | -0.09M | -0.11M | -0.11M | -0.11M | -0.15M | -0.17M | -0.17M | -0.18M | -0.20M | -0.21M | -0.21M | -0.22M | -0.23M | -0.25M | -0.25M | -0.25M | -0.26M | -0.29M | -0.26M | -0.26M | -0.27M | -0.28M | -0.29M | -0.30M | -0.31M | -0.33M | -0.33M | -0.34M | -0.35M | -0.37M | -0.38M | -0.38M | -0.39M | -0.42M | -0.42M | -0.43M | -0.44M | -0.46M | -0.47M | -0.48M | -0.49M | -0.52M | -0.53M | -0.54M | -0.56M | -0.59M | -0.60M | -0.61M | -0.62M | -0.60M |
|
Liabilities and Shareholders Equity
|
| 0.08M | 0.06M | 0.06M | 0.07M | 0.10M | 0.10M | 0.08M | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M |
|
Retained Earnings
|
| -0.30M | -0.33M | -0.36M | -0.38M | -0.41M | -0.45M | -0.45M | -0.48M | 0.50M | -0.52M | -0.52M | -0.53M | -0.56M | -0.58M | -0.58M | -0.59M | -0.61M | -0.63M | -0.62M | -0.63M | -0.64M | -0.66M | -0.66M | -0.67M | -0.68M | -0.70M | -0.71M | -0.71M | -0.71M | -0.73M | -0.74M | -0.75M | -0.75M | -0.77M | -0.78M | -0.79M | -0.79M | -0.82M | -0.82M | -0.83M | -0.84M | -0.86M | -0.87M | -0.88M | -0.89M | -0.91M | -0.92M | -0.93M | -0.94M | -0.97M | -0.98M | -0.99M | -1.01M | -1.03M | -1.04M | -1.06M | -1.07M | -1.05M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M |