|
Cash & Equivalents
|
31.46M | 28.48M | 24.59M | 13.16M | 9.65M | 7.66M | 20.11M | 12.62M | 7.46M | 14.84M | 4.68M | 8.74M | 5.00M | 14.69M | 2.87M |
|
Cash & Current Investments
|
31.46M | 28.48M | 24.59M | 13.16M | 9.65M | 7.66M | 20.11M | 12.62M | 7.46M | 14.84M | 4.68M | 8.74M | 5.00M | 14.69M | 2.87M |
|
Receivables - Net
|
| | | 0.59M | | | 0.01M | 0.03M | 0.03M | 0.04M | 0.07M | 0.07M | 0.08M | 0.09M | 0.03M |
|
Receivables - Other
|
0.37M | 0.37M | 0.50M | 0.59M | 0.43M | | | 0.03M | 0.03M | 0.04M | 0.07M | | | | |
|
Receivables
|
| | | 1.18M | | | 0.01M | 0.05M | 0.05M | 0.07M | 0.14M | 0.07M | 0.08M | 0.09M | 0.03M |
|
Prepaid Assets
|
1.05M | 1.79M | 1.15M | 0.77M | 0.66M | 0.89M | 0.92M | 0.78M | 0.70M | 0.98M | 1.20M | 2.37M | 1.20M | 1.29M | 1.22M |
|
Current Assets
|
64.37M | 58.88M | 51.27M | 43.66M | 35.55M | 37.91M | 33.09M | 27.96M | 22.85M | 48.26M | 42.92M | 54.41M | 45.49M | 75.78M | 66.94M |
|
Property, Plant & Equipment (Net)
|
0.36M | 0.53M | 0.45M | 0.35M | 0.33M | 0.29M | 0.26M | 0.24M | 0.21M | 0.19M | 0.17M | 0.15M | 0.17M | 0.25M | 0.22M |
|
Long-Term Investments
|
33.37M | 30.18M | 25.91M | 21.88M | 20.23M | 18.02M | 17.07M | 16.12M | 16.07M | 15.40M | 15.19M | 12.54M | 12.06M | 11.79M | 11.53M |
|
Other Non-Current Assets
|
0.24M | 0.24M | 0.25M | 0.13M | 0.13M | 0.13M | 0.09M | 0.09M | 0.09M | 0.13M | 0.25M | 0.63M | 0.63M | 0.63M | 0.85M |
|
Non-Current Assets
|
1.80M | 1.66M | 1.48M | 1.65M | 1.57M | 1.44M | 1.33M | 1.43M | 1.27M | 1.19M | 1.34M | 1.32M | 1.21M | 1.11M | 1.00M |
|
Assets
|
101.29M | 92.54M | 80.35M | 68.24M | 58.20M | 58.04M | 51.94M | 45.55M | 40.08M | 64.56M | 58.81M | 68.91M | 59.44M | 89.46M | 80.47M |
|
Accounts Payables
|
2.19M | 2.65M | 4.23M | 1.98M | 1.41M | 2.10M | 1.40M | 1.52M | 1.61M | 1.21M | 1.87M | 2.58M | 1.31M | 3.14M | 1.97M |
|
Payables
|
2.19M | 2.65M | 4.23M | 1.98M | 1.41M | 2.10M | 1.40M | 1.52M | 1.61M | 1.21M | 1.87M | 2.58M | 1.31M | 3.14M | 1.97M |
|
Accumulated Expenses
|
5.99M | 6.37M | 8.57M | 7.55M | 5.62M | 4.46M | 4.56M | 3.97M | 4.07M | 4.30M | 4.21M | 3.73M | 3.87M | 5.01M | 5.72M |
|
Other Accumulated Expenses
|
0.20M | 0.13M | 0.18M | 0.16M | 0.38M | 0.14M | 0.26M | 0.24M | 0.18M | 0.23M | 0.40M | 0.29M | 0.30M | 0.35M | 0.57M |
|
Current Leases
|
1.09M | 1.14M | 1.18M | 1.23M | 1.26M | 1.30M | 1.34M | 1.37M | 1.04M | 0.70M | 0.35M | 0.18M | 0.32M | 0.35M | 0.38M |
|
Total Current Liabilities
|
9.27M | 10.16M | 13.98M | 10.75M | 8.29M | 7.86M | 7.30M | 6.87M | 6.72M | 13.34M | 46.41M | 35.40M | 9.28M | 8.51M | 8.07M |
|
Operating Leases
|
2.30M | 2.00M | 1.69M | 1.37M | 1.04M | 0.70M | 0.35M | 1.37M | 1.04M | 0.70M | 0.35M | 0.94M | 0.83M | 0.73M | 0.63M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 7.12M | 40.00M | 28.91M | 3.80M | | |
|
Total Non-Current Liabilities
|
| 1.02M | 0.94M | 0.98M | 0.90M | 0.77M | 0.69M | 0.65M | 0.59M | 0.53M | 0.62M | 0.59M | 0.50M | 0.41M | 0.32M |
|
Total Liabilities
|
11.57M | 12.15M | 15.67M | 12.12M | 9.33M | 8.56M | 7.65M | 6.87M | 6.72M | 13.34M | 46.41M | 36.34M | 10.11M | 9.23M | 8.71M |
|
Common Equity
|
89.72M | 80.39M | 64.68M | 56.12M | 48.87M | 49.48M | 44.29M | 38.68M | 33.36M | 51.23M | 12.41M | 32.57M | 49.33M | 80.23M | 71.77M |
|
Shareholder's Equity
|
89.72M | 80.39M | 64.68M | 56.12M | 48.87M | 49.48M | 44.29M | 38.68M | 33.36M | 51.23M | 12.41M | 32.57M | 49.33M | 80.23M | 71.77M |
|
Liabilities and Shareholders Equity
|
101.29M | 92.54M | 80.35M | 68.24M | 58.20M | 58.04M | 51.94M | 45.55M | 40.08M | 64.56M | 58.81M | 68.91M | 59.44M | 89.46M | 80.47M |
|
Retained Earnings
|
-274.70M | -283.04M | -297.90M | -307.70M | -315.60M | -322.10M | -328.10M | -334.72M | -340.42M | -344.70M | -384.90M | -397.01M | -381.82M | -389.81M | -400.00M |
|
Treasury Shares
|
| | | | | | | 0.40M | | 0.40M | 0.40M | | | | |