|
Cash & Equivalents
|
31.75M | 27.01M | 21.15M | 105.46M | 105.26M | 94.16M | 59.08M | 33.17M | 24.02M | 14.30M | 12.16M | 18.63M | 1.12M | 24.40M | 22.58M | 19.16M |
|
Short-term Investments
|
| | | | | | | | | | | | 0.01M | | 0.01M | |
|
Cash & Current Investments
|
31.75M | 27.01M | 21.15M | 105.46M | 105.26M | 94.16M | 59.08M | 33.17M | 24.02M | 14.30M | 12.16M | 18.63M | 1.13M | 24.40M | 22.59M | 19.16M |
|
Receivables - Other
|
| | | | 0.25M | | | | | | | | | | | |
|
Prepaid Assets
|
0.42M | | | 1.26M | 2.25M | 2.17M | 3.56M | 3.76M | 3.21M | 2.74M | 2.26M | 1.62M | 0.03M | 1.23M | 2.33M | 1.94M |
|
Current Assets
|
32.18M | | | 106.72M | 107.51M | 96.33M | 86.76M | 76.86M | 67.17M | 56.99M | 46.19M | 36.33M | 1.15M | 25.63M | 24.84M | 21.04M |
|
Property, Plant & Equipment (Net)
|
0.03M | | | 0.04M | 0.03M | 0.07M | 0.34M | 0.43M | 0.49M | 0.45M | 0.40M | 0.12M | 0.03M | 0.08M | 0.05M | 0.05M |
|
Goodwill
|
| | | | | | | | | | | | | | 1.87M | 1.87M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 1.87M | 1.87M |
|
Long-Term Deferred Tax
|
24.40M | | | | 33.27M | | | | 51.03M | | | | 65.64M | | | |
|
Other Non-Current Assets
|
0.05M | | | 0.20M | 0.20M | 0.20M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.01M | 0.12M | 0.07M | 0.07M |
|
Non-Current Assets
|
0.11M | | | 0.26M | 0.23M | 0.32M | 0.65M | 0.74M | 0.80M | 0.72M | 0.67M | 0.39M | 0.05M | 0.20M | 2.00M | 1.98M |
|
Assets
|
32.29M | | | 106.98M | 107.74M | 96.65M | 87.41M | 77.61M | 67.97M | 57.71M | 46.86M | 36.72M | 1.20M | 25.83M | 26.84M | 23.02M |
|
Accounts Payables
|
0.01M | | | 2.89M | 0.77M | 3.43M | 1.70M | 1.65M | 1.21M | 1.89M | 1.85M | 0.89M | 0.34M | 0.28M | 0.37M | 0.19M |
|
Notes Payables
|
| | | | | | | | | | | | 3.45M | | | |
|
Payables
|
0.01M | | | 2.89M | 0.77M | 3.43M | 1.70M | 1.65M | 1.21M | 1.89M | 1.85M | 0.89M | 3.79M | 0.28M | 0.37M | 0.19M |
|
Accumulated Expenses
|
2.20M | | | 2.48M | 3.48M | 2.32M | 2.94M | 4.00M | 4.95M | 4.29M | 5.97M | 5.46M | 0.11M | 2.14M | 1.49M | 1.15M |
|
Other Accumulated Expenses
|
0.06M | | | 0.19M | 0.17M | 0.10M | 0.14M | 0.10M | 0.17M | 0.08M | 0.06M | 0.11M | 0.01M | 0.23M | 1.30M | 0.96M |
|
Total Current Liabilities
|
2.21M | | | 5.37M | 4.24M | 5.75M | 4.65M | 5.66M | 6.16M | 6.18M | 7.82M | 6.34M | 3.90M | 2.42M | 3.16M | 2.31M |
|
Preferred Stock Liabilities
|
85.34M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | 0.01M | 0.05M | 0.09M | 0.13M | | | 3.45M | | | |
|
Total Non-Current Liabilities
|
| | | | | | 4.65M | 5.66M | 0.09M | 6.18M | 0.16M | 0.12M | 0.08M | 0.05M | 0.24M | 0.09M |
|
Total Liabilities
|
2.21M | | | 5.37M | 4.24M | 5.75M | 4.66M | 5.71M | 6.25M | 6.30M | 7.97M | 6.46M | 3.90M | 2.47M | 3.40M | 2.40M |
|
Common Equity
|
-55.27M | | | 101.61M | 103.50M | 90.90M | 82.75M | 71.90M | 61.72M | 51.41M | 38.88M | 30.26M | -2.70M | 23.36M | 23.44M | 20.62M |
|
Shareholder's Equity
|
-55.27M | | | 101.61M | 103.50M | 90.90M | 82.75M | 71.90M | 61.72M | 51.41M | 38.88M | 30.26M | -2.70M | 23.36M | 23.44M | 20.62M |
|
Liabilities and Shareholders Equity
|
32.29M | | | 106.98M | 107.74M | 96.65M | 87.41M | 77.61M | 67.97M | 57.71M | 46.86M | 36.72M | 1.20M | 25.83M | 26.84M | 23.02M |
|
Retained Earnings
|
-63.05M | | | -80.14M | -86.35M | -99.61M | -108.57M | -120.42M | -131.44M | -142.86M | -156.39M | -165.66M | -14.39M | -173.26M | -22.43M | -25.40M |
|
Preferred Shares
|
| | | | | | | | | | | | 0.02M | | | |
|
Treasury Shares
|
| | | | 0.05M | | | | 0.04M | | | | | | | |