|
Cash & Equivalents
|
6.50M | 4.73M | 3.28M | 1.84M | 16.19M | 14.61M | 12.68M | 10.98M | 7.88M | 5.37M | 3.56M | 1.26M | 7.53M | 5.46M | 3.51M | 1.25M | 11.20M | 8.36M | 18.08M | 8.95M | 6.77M | 9.66M | 8.08M | 8.55M | 7.08M | 5.67M | 10.65M | 8.82M | 10.72M | 10.64M | 8.84M | 7.61M | 6.67M | 9.01M | 5.88M | 6.45M | 5.33M | 7.60M | 7.24M | 5.68M | 4.62M | 15.97M | 14.49M | 14.04M | 12.87M | 12.34M | 10.49M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 6.92M | 6.97M | 1.99M | 2.00M | | | | | | | | | | | | 3.90M | 2.61M | 3.16M | 0.93M | | | | | | | | | |
|
Cash & Current Investments
|
6.50M | 4.73M | 3.28M | 1.84M | 16.19M | 14.61M | 12.68M | 10.98M | 7.88M | 5.37M | 3.56M | 1.26M | 7.53M | 5.46M | 3.51M | 1.25M | 11.20M | 8.36M | 18.08M | 15.87M | 13.74M | 11.64M | 10.08M | 8.55M | 7.08M | 5.67M | 10.65M | 8.82M | 10.72M | 10.64M | 8.84M | 7.61M | 6.67M | 9.01M | 9.78M | 9.06M | 8.49M | 8.53M | 7.24M | 5.68M | 4.62M | 15.97M | 14.49M | 14.04M | 12.87M | 12.34M | 10.49M |
|
Receivables - Net
|
| | | | | | | | | | | 0.10M | 0.32M | 0.10M | | | 0.34M | | | | | | | | | | | | 0.12M | | | 0.03M | 0.03M | | 0.04M | 0.08M | 0.05M | 0.04M | 0.09M | 0.29M | 0.57M | 0.14M | 0.75M | 0.17M | 0.14M | 0.03M | 0.32M |
|
Receivables - Other
|
| | | | | | | | | | 0.14M | | 0.14M | 0.08M | 0.13M | 0.18M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.07M | 0.24M | 0.09M | 0.34M | 0.11M | | 0.04M | 0.24M | 0.49M | 0.28M | 0.02M | 0.00M | 0.00M | 0.01M | 0.19M | | 0.01M | 0.15M | 0.19M | 0.15M | 0.27M | 0.51M |
|
Receivables
|
| | | | | | | | | | | 0.10M | 0.46M | 0.19M | 0.13M | 0.18M | 0.38M | | | | | | | | | | | | 0.46M | | | 0.07M | 0.27M | | 0.32M | 0.10M | 0.05M | 0.04M | 0.09M | 0.47M | 0.57M | 0.14M | 0.90M | 0.36M | 0.28M | 0.29M | 0.84M |
|
Prepaid Assets
|
0.04M | 0.21M | 0.15M | 0.11M | 0.11M | 0.25M | 0.23M | 0.20M | 0.17M | 0.54M | 0.49M | 0.54M | 0.31M | 0.56M | 0.57M | 0.37M | 0.49M | 0.69M | 0.58M | 0.50M | 0.46M | 0.63M | 0.54M | 0.39M | 0.33M | 0.53M | 0.44M | 0.47M | 0.24M | 0.55M | 0.39M | 0.34M | 0.40M | 0.60M | 0.51M | 0.58M | 0.32M | 0.57M | 0.48M | 0.35M | 0.35M | 0.59M | 0.61M | 0.45M | 0.34M | 0.55M | 0.42M |
|
Current Assets
|
6.54M | 4.94M | 3.43M | 1.95M | 16.30M | 14.86M | 12.92M | 11.19M | 8.05M | 5.91M | 4.19M | 1.90M | 8.16M | 6.21M | 4.21M | 1.80M | 12.07M | 9.09M | 18.69M | 16.41M | 14.23M | 12.32M | 10.66M | 8.98M | 7.46M | 6.27M | 11.32M | 9.38M | 11.43M | 11.30M | 9.30M | 8.02M | 7.34M | 10.10M | 10.61M | 9.73M | 8.86M | 9.15M | 7.81M | 6.51M | 5.54M | 16.70M | 15.99M | 14.85M | 13.49M | 13.18M | 11.75M |
|
Construction in Progress
|
0.02M | 0.01M | | | | | | | | 0.04M | 0.14M | 0.08M | 0.01M | 0.02M | | | | | | | | | | | | | | 0.01M | 0.07M | | | | | | | | | | | | | 0.02M | | | | | |
|
Property, Plant & Equipment (Net)
|
0.39M | 0.37M | 0.32M | 0.26M | 0.23M | 0.19M | 0.15M | 0.12M | 0.10M | 0.12M | 0.21M | 0.64M | 0.61M | 0.58M | 0.55M | 0.50M | 0.44M | 0.40M | 0.36M | 0.46M | 0.39M | 0.38M | 0.73M | 0.67M | 0.59M | 0.53M | 0.47M | 0.43M | 0.76M | 0.68M | 0.66M | 0.53M | 0.49M | 0.48M | 0.43M | 0.38M | 0.52M | 0.48M | 0.41M | 0.28M | 0.25M | 0.27M | 0.24M | 0.24M | 0.21M | 0.25M | 0.22M |
|
Intangibles
|
1.78M | 2.03M | 2.27M | 2.37M | 2.71M | 2.97M | 3.25M | 2.88M | 3.18M | 3.28M | 1.70M | 1.74M | 1.79M | 1.82M | 1.84M | 1.86M | 1.90M | 1.94M | 1.93M | 2.05M | 1.86M | 1.79M | 1.50M | 1.57M | 1.65M | 1.69M | 1.72M | 1.75M | 1.78M | 1.82M | 1.24M | 1.12M | 1.15M | 1.19M | 1.23M | 1.23M | 1.25M | 1.24M | 1.28M | 1.39M | 1.39M | 1.45M | 1.46M | 1.47M | 1.51M | 1.53M | 1.55M |
|
Goodwill & Intangibles
|
1.78M | 2.03M | 2.27M | 2.37M | 2.71M | 2.97M | 3.25M | 2.88M | 3.18M | 3.28M | 1.70M | 1.74M | 1.79M | 1.82M | 1.84M | 1.86M | 1.90M | 1.94M | 1.93M | 2.05M | 1.86M | 1.79M | 1.50M | 1.57M | 1.65M | 1.69M | 1.72M | 1.75M | 1.78M | 1.82M | 1.24M | 1.12M | 1.15M | 1.19M | 1.23M | 1.23M | 1.25M | 1.24M | 1.28M | 1.39M | 1.39M | 1.45M | 1.46M | 1.47M | 1.51M | 1.53M | 1.55M |
|
Other Non-Current Assets
|
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 | 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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | |
|
Non-Current Assets
|
2.17M | 2.41M | 2.60M | 2.65M | 2.94M | 3.17M | 3.41M | 3.01M | 3.29M | 3.40M | 1.91M | 2.39M | 2.41M | 2.41M | 2.40M | 2.36M | 2.35M | 2.35M | 2.30M | 2.23M | 2.26M | 1.92M | 1.99M | 1.96M | 1.93M | 1.86M | 1.80M | 1.74M | 2.06M | 1.98M | 1.61M | 1.34M | 1.30M | 1.30M | 1.25M | 1.19M | 1.31M | 1.25M | 1.19M | 1.11M | 1.08M | 1.13M | 1.10M | 1.07M | 1.04M | 1.05M | 1.00M |
|
Assets
|
8.72M | 7.35M | 6.03M | 4.60M | 19.24M | 18.03M | 16.32M | 14.20M | 11.34M | 9.31M | 6.11M | 4.29M | 10.57M | 8.62M | 6.61M | 4.16M | 14.43M | 11.44M | 20.99M | 18.64M | 16.49M | 14.24M | 12.65M | 10.94M | 9.39M | 8.13M | 13.12M | 11.12M | 13.49M | 13.28M | 10.90M | 9.36M | 8.64M | 11.40M | 11.86M | 10.93M | 10.17M | 10.40M | 9.00M | 7.62M | 6.62M | 17.83M | 17.09M | 15.92M | 14.53M | 14.23M | 12.75M |
|
Accounts Payables
|
0.28M | 0.22M | 0.32M | 0.25M | 0.20M | 0.43M | 0.37M | 0.49M | 0.53M | 0.60M | 0.58M | 0.76M | 0.58M | 0.64M | 0.86M | 0.77M | 1.15M | 0.81M | 0.78M | 1.08M | 1.12M | 0.95M | 0.82M | 0.84M | 1.06M | 0.67M | 0.88M | 0.43M | 0.44M | 0.45M | 0.27M | 0.22M | 0.29M | 0.36M | 0.29M | 0.30M | 0.40M | 0.43M | 0.41M | 0.37M | 0.62M | 0.45M | 1.49M | 1.22M | 1.17M | 1.56M | 1.98M |
|
Payables
|
0.28M | 0.22M | 0.32M | 0.25M | 0.20M | 0.43M | 0.37M | 0.49M | 0.53M | 0.60M | 0.58M | 0.76M | 0.58M | 0.64M | 0.86M | 0.77M | 1.15M | 0.81M | 0.78M | 1.08M | 1.12M | 0.95M | 0.82M | 0.84M | 1.06M | 0.67M | 0.88M | 0.43M | 0.44M | 0.45M | 0.27M | 0.22M | 0.29M | 0.36M | 0.29M | 0.30M | 0.40M | 0.43M | 0.41M | 0.37M | 0.62M | 0.45M | 1.49M | 1.22M | 1.17M | 1.56M | 1.98M |
|
Accumulated Expenses
|
0.32M | 0.52M | 0.63M | 0.98M | 0.69M | 0.83M | 0.97M | 1.11M | 0.59M | 0.72M | 0.85M | 0.67M | 0.23M | 0.35M | 0.50M | 0.61M | 0.83M | 0.44M | 0.65M | 0.34M | 0.20M | 0.32M | 0.48M | 0.23M | 0.12M | 0.30M | 0.50M | 0.38M | 0.19M | 0.39M | 0.61M | 0.22M | 0.20M | 0.28M | 0.30M | 0.47M | 0.25M | 0.41M | 0.58M | 0.70M | 0.28M | 0.43M | 0.40M | 0.67M | 0.27M | 0.38M | 0.35M |
|
Current Leases
|
| | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.22M | 0.21M | 0.19M | 0.18M | 0.18M | 0.17M | 0.18M | 0.17M | 0.17M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.23M | 0.18M | 0.13M | 0.08M | 0.10M | 0.08M | 0.07M | 0.07M | 0.09M | 0.08M | 0.07M | 0.07M | 0.09M | 0.09M |
|
Current Deferred Revenue
|
| | | | | | | 0.02M | 0.02M | 0.01M | 0.32M | 0.12M | 0.04M | 0.01M | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.09M | 0.05M | 0.05M | | 0.08M | 0.08M | 0.08M | 0.06M | 0.25M | 0.64M | 2.10M | 1.80M | 1.12M | 1.04M | 0.82M | 0.17M | 0.07M | 0.89M | 1.68M | 1.15M |
|
Total Current Liabilities
|
0.61M | 0.73M | 0.95M | 1.24M | 0.89M | 1.26M | 1.34M | 1.62M | 1.14M | 1.33M | 1.76M | 1.69M | 1.00M | 1.17M | 1.52M | 1.53M | 2.14M | 1.41M | 1.59M | 1.64M | 1.53M | 1.46M | 1.47M | 1.30M | 1.40M | 1.20M | 1.61M | 1.08M | 0.87M | 1.08M | 1.08M | 0.73M | 0.79M | 0.95M | 0.83M | 1.15M | 1.37M | 3.04M | 2.87M | 2.26M | 2.00M | 1.80M | 2.14M | 2.04M | 2.40M | 3.70M | 3.58M |
|
Capital Leases
|
| | | | | | | | | | | 0.35M | 0.32M | 0.28M | 0.23M | 0.20M | 0.15M | 0.11M | 0.07M | 0.09M | 0.04M | 0.08M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.01M | 0.01M | 0.01M | 0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.42M | 0.38M | 0.34M | 0.29M | 0.42M | 0.51M | 0.45M | 0.60M | 0.35M | 0.29M | 0.25M | 0.24M | 0.23M | 0.21M | 0.20M | 0.19M | 0.17M | 0.16M | 0.14M | 0.13M | 0.11M | 0.10M | 0.12M | 0.09M |
|
Other Non-Current Liabilities
|
| | | 0.37M | 0.28M | 0.18M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 1.27M | 0.92M | 1.29M | 1.36M | 1.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.65M | 0.77M | 0.98M | 1.64M | 1.19M | 1.47M | 1.46M | 1.62M | 1.14M | 1.33M | 1.76M | 2.04M | 1.32M | 1.44M | 1.76M | 1.73M | 2.29M | 1.52M | 1.66M | 1.73M | 1.57M | 1.54M | 1.94M | 1.72M | 1.77M | 1.79M | 2.15M | 1.58M | 1.63M | 1.54M | 1.49M | 1.08M | 1.08M | 1.20M | 1.07M | 1.37M | 1.58M | 3.24M | 3.05M | 2.43M | 2.16M | 1.94M | 2.27M | 2.15M | 2.49M | 3.82M | 3.67M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
8.07M | 6.58M | 5.05M | 2.96M | 18.05M | 16.56M | 14.87M | 12.58M | 10.20M | 7.98M | 4.35M | 2.24M | 9.25M | 7.18M | 4.86M | 2.43M | 12.14M | 9.92M | 19.33M | 16.91M | 14.92M | 12.70M | 10.72M | 9.23M | 7.61M | 6.34M | 10.97M | 9.54M | 11.87M | 11.74M | 9.42M | 8.28M | 7.56M | 10.19M | 10.80M | 9.55M | 8.59M | 7.16M | 5.95M | 5.19M | 4.46M | 15.89M | 14.82M | 13.76M | 12.04M | 10.41M | 9.08M |
|
Shareholder's Equity
|
8.07M | 6.58M | 5.05M | 2.96M | 18.05M | 16.56M | 14.87M | 12.58M | 10.20M | 7.98M | 4.35M | 2.24M | 9.25M | 7.18M | 4.86M | 2.43M | 12.14M | 9.92M | 19.33M | 16.91M | 14.92M | 12.70M | 10.72M | 9.23M | 7.61M | 6.34M | 10.97M | 9.54M | 11.87M | 11.74M | 9.42M | 8.28M | 7.56M | 10.19M | 10.80M | 9.55M | 8.59M | 7.16M | 5.95M | 5.19M | 4.46M | 15.89M | 14.82M | 13.76M | 12.04M | 10.41M | 9.08M |
|
Liabilities and Shareholders Equity
|
8.72M | 7.35M | 6.03M | 4.60M | 19.24M | 18.03M | 16.32M | 14.20M | 11.34M | 9.31M | 6.11M | 4.29M | 10.57M | 8.62M | 6.61M | 4.16M | 14.43M | 11.44M | 20.99M | 18.64M | 16.49M | 14.24M | 12.65M | 10.94M | 9.39M | 8.13M | 13.12M | 11.12M | 13.49M | 13.28M | 10.90M | 9.36M | 8.64M | 11.40M | 11.86M | 10.93M | 10.17M | 10.40M | 9.00M | 7.62M | 6.62M | 17.83M | 17.09M | 15.92M | 14.53M | 14.23M | 12.75M |
|
Retained Earnings
|
15.61M | 17.24M | 18.96M | -21.26M | 22.84M | -24.64M | -26.60M | -29.16M | -31.75M | -34.18M | -38.02M | -40.33M | -42.71M | -44.95M | -47.42M | -50.01M | -52.29M | -54.68M | -56.97M | -59.51M | -61.84M | -64.27M | -66.37M | -67.99M | -69.95M | -71.34M | -73.02M | -74.87M | -76.89M | -79.19M | -81.54M | -82.77M | -84.30M | -85.90M | -87.20M | -88.52M | -90.00M | -91.43M | -92.80M | -93.72M | -94.83M | -96.70M | -97.85M | -99.02M | -101.09M | -102.77M | -104.20M |
|
Treasury Shares
|
| | | 0.56M | | | | 0.56M | | | | 0.45M | | | | 2.50M | | | | 2.50M | | | | | | | | | | | | 0.11M | | | | 423.00 | 0.55M | 0.65M | 0.71M | 671.00 | 0.86M | 0.68M | 768.00 | 865.00 | 987.00 | 1.08M | 477.00 |