|
Cash & Equivalents
|
0.11M | 0.75M | 0.13M | 0.05M | 0.04M | 0.09M | 0.05M | 0.12M | 0.08M | | | | | | | 0.02M | | | 0.06M | 0.01M | 0.02M | 0.04M | 0.08M | 0.01M | 0.08M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.03M | 0.02M | 0.01M | 0.05M | 0.02M | 0.01M | 0.02M | 0.05M | 0.05M | 0.01M | 0.09M | 0.02M | 0.07M | 0.01M | 0.02M | 0.01M | 0.04M | 372.00 | 0.00M | 0.01M | 0.02M | 0.00M |
|
Cash & Current Investments
|
0.11M | 0.75M | 0.13M | 0.05M | 0.04M | 0.09M | 0.05M | 0.12M | 0.08M | | | | | | | 0.02M | | | 0.06M | 0.01M | 0.02M | 0.04M | 0.08M | 0.01M | 0.08M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.03M | 0.02M | 0.01M | 0.05M | 0.02M | 0.01M | 0.02M | 0.05M | 0.05M | 0.01M | 0.09M | 0.02M | 0.07M | 0.01M | 0.02M | 0.01M | 0.04M | 372.00 | 0.00M | 0.01M | 0.02M | 0.00M |
|
Receivables - Net
|
0.02M | 0.03M | 0.29M | 0.24M | 0.24M | 0.22M | 0.20M | 0.20M | 0.20M | 0.21M | 0.31M | 0.20M | 0.19M | 0.22M | 0.14M | 0.09M | 0.12M | 0.11M | 0.03M | 0.08M | 0.05M | 0.07M | 0.06M | 0.03M | 0.07M | 0.05M | 0.06M | 0.04M | 0.01M | 0.02M | 0.06M | 0.01M | 0.00M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.04M | 0.01M | 0.02M | 0.01M | | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M |
|
Receivables - Other
|
| | | | | | | 0.10M | | | | 0.15M | | | | 0.37M | | | | 0.17M | | | | 0.30M | | 0.32M | | 0.20M | | 0.28M | 0.38M | 0.43M | 0.09M | 0.12M | 0.21M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.02M | 0.03M | 0.29M | 0.24M | 0.24M | 0.22M | 0.20M | 0.30M | 0.20M | 0.21M | 0.31M | 0.35M | 0.19M | 0.22M | 0.14M | 0.46M | 0.12M | 0.11M | 0.03M | 0.25M | 0.05M | 0.07M | 0.06M | 0.33M | 0.07M | 0.37M | 0.06M | 0.24M | 0.01M | 0.30M | 0.44M | 0.44M | 0.10M | 0.14M | 0.22M | 0.28M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.04M | 0.01M | 0.02M | 0.01M | | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | |
|
Inventory
|
-0.04M | -0.04M | -0.01M | 0.17M | 0.01M | 0.15M | -0.03M | 0.23M | 0.21M | 0.21M | 0.24M | 0.28M | 0.28M | 0.27M | 0.30M | 0.31M | 0.30M | | | 0.25M | | | 0.23M | 0.17M | 0.17M | 0.18M | 0.18M | 0.16M | 0.16M | 0.15M | 0.13M | 0.13M | 0.13M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.10M | 0.06M | 0.06M | 0.06M | | 0.05M | 0.05M | 0.08M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.19M | 0.19M | 0.18M | 0.19M | 0.19M | 0.18M | 0.18M |
|
Prepaid Assets
|
| 0.04M | 0.03M | 0.02M | 0.05M | 0.03M | 0.03M | 0.01M | 0.04M | 0.03M | 0.02M | 0.01M | 0.05M | 0.03M | 0.02M | 0.01M | 0.06M | | | 0.01M | | | 0.03M | 0.01M | 0.06M | 0.05M | 0.03M | 0.03M | 0.07M | 0.06M | 0.04M | 0.01M | 0.06M | 0.04M | 0.03M | 0.02M | 0.07M | 0.05M | 0.03M | 0.01M | 0.06M | 0.05M | | 0.02M | 0.06M | 0.05M | 0.03M | 0.01M | 0.08M | 0.06M | 0.04M | 0.01M | 0.07M | 0.05M | 0.03M | 0.02M | 0.07M | 0.05M | 0.03M |
|
Current Assets
|
0.30M | 1.03M | 0.63M | 0.48M | 0.48M | 0.49M | 0.51M | 0.57M | 0.53M | 0.52M | 0.64M | 0.87M | 0.56M | 0.54M | 0.52M | 0.43M | 0.50M | | | 0.35M | | | 0.40M | 0.22M | 0.38M | 0.29M | 0.28M | 0.24M | 0.25M | 0.25M | 0.25M | 0.16M | 0.20M | 0.20M | 0.16M | 0.18M | 0.25M | 0.22M | 0.18M | 0.12M | 0.18M | 0.13M | | 0.10M | 0.17M | 0.20M | 0.16M | 0.21M | 0.18M | 0.21M | 0.13M | 0.12M | 0.30M | 0.28M | 0.24M | 0.21M | 0.26M | 0.26M | 0.22M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.06M | 0.05M | | | 0.02M | | | 0.01M | 0.01M | 0.00M | 0.00M | 517.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 981.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
2.18M | 2.18M | 2.18M | 1.60M | 1.45M | 1.31M | 1.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | 0.15M | | | | 0.14M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M |
|
Goodwill & Intangibles
|
2.18M | 2.18M | 2.18M | 1.60M | 1.45M | 1.31M | 1.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | 0.15M | | | | 0.14M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M |
|
Non-Current Assets
|
2.26M | 2.26M | 2.32M | 1.73M | 1.57M | 1.42M | 1.26M | 0.24M | 0.23M | 0.22M | 0.22M | 0.21M | 0.20M | 0.20M | 0.19M | 0.21M | 0.20M | | | 0.17M | | | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.19M | 0.19M | 0.19M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.20M | 0.19M | 0.19M | | 0.18M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.15M | 0.11M | 0.10M | 0.10M | 0.10M |
|
Assets
|
2.57M | 3.28M | 2.95M | 2.21M | 2.05M | 1.90M | 1.77M | 0.81M | 0.76M | 0.74M | 0.85M | 1.07M | 0.76M | 0.74M | 0.71M | 0.64M | 0.69M | | | 0.52M | | | 0.56M | 0.38M | 0.53M | 0.45M | 0.43M | 0.43M | 0.43M | 0.44M | 0.43M | 0.34M | 0.37M | 0.38M | 0.34M | 0.35M | 0.41M | 0.38M | 0.34M | 0.32M | 0.37M | 0.32M | | 0.28M | 0.35M | 0.37M | 0.33M | 0.37M | 0.34M | 0.37M | 0.28M | 0.27M | 0.45M | 0.43M | 0.39M | 0.31M | 0.37M | 0.36M | 0.32M |
|
Accounts Payables
|
-0.01M | 0.05M | 0.12M | 0.16M | 0.02M | 0.04M | 0.02M | 0.19M | 0.04M | 0.22M | 0.26M | 0.44M | 0.18M | 0.19M | 0.16M | 0.24M | 0.11M | | | 0.15M | | | 0.16M | 0.16M | 0.17M | 0.18M | 0.20M | 0.18M | 0.18M | 0.17M | 0.20M | 0.18M | 0.19M | 0.20M | 0.14M | 0.13M | 0.12M | 0.13M | 0.13M | 0.12M | 0.17M | 0.21M | | 0.20M | 0.28M | 0.24M | 0.24M | 0.22M | 0.28M | 0.26M | 0.24M | 0.21M | 0.30M | 0.26M | 0.26M | 0.28M | 0.27M | 0.32M | 0.32M |
|
Notes Payables
|
0.50M | 0.50M | 0.50M | 0.50M | 0.55M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.15M | | | | | | | | | | |
|
Payables
|
0.49M | 0.55M | 0.62M | 0.66M | 0.57M | 0.32M | 0.02M | 0.19M | 0.04M | 0.22M | 0.26M | 0.44M | 0.18M | 0.19M | 0.16M | 0.24M | 0.11M | | | 0.15M | | | 0.16M | 0.16M | 0.17M | 0.18M | 0.20M | 0.18M | 0.18M | 0.17M | 0.20M | 0.18M | 0.19M | 0.20M | 0.14M | 0.22M | 0.12M | 0.13M | 0.13M | 0.12M | 0.17M | 0.21M | | 0.20M | 0.28M | 0.32M | 0.31M | 0.29M | 0.42M | 0.26M | 0.24M | 0.21M | 0.30M | 0.26M | 0.26M | 0.28M | 0.27M | 0.32M | 0.32M |
|
Accumulated Expenses
|
0.03M | 0.04M | 0.01M | 0.02M | 0.02M | 0.04M | 0.03M | 0.92M | 0.09M | 0.12M | 0.15M | 0.18M | 0.22M | 0.25M | 0.29M | | | | | 2.25M | | | 2.59M | 2.71M | 2.83M | 2.95M | 3.06M | 3.18M | 3.30M | 3.42M | 3.47M | 3.57M | 3.68M | 3.68M | 3.75M | 3.88M | 3.86M | 3.92M | 3.97M | 4.06M | 4.14M | 4.19M | | 4.30M | 4.37M | 4.40M | 4.48M | 4.51M | 4.56M | 4.62M | 4.69M | 4.75M | 4.80M | 4.86M | 4.91M | 4.96M | 5.01M | 5.07M | 5.16M |
|
Other Accumulated Expenses
|
0.06M | 0.10M | 0.15M | 0.29M | 0.47M | 0.58M | 0.72M | 0.86M | 0.98M | 1.12M | 1.32M | 1.59M | 1.52M | 1.66M | 1.80M | 2.31M | 2.39M | | | 0.05M | | | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.08M | 0.12M | 0.16M | 0.11M | 0.17M | 0.17M | 0.15M | 0.14M | 0.13M | 0.14M | | 0.17M | 0.19M | 0.19M | 0.20M | 0.22M | 0.23M | 0.24M | 0.24M | 0.25M | 0.26M | 0.28M | | | | | |
|
Short term Debt
|
0.25M | 0.38M | 0.13M | 0.23M | | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | | | | 1.86M | | | | 2.43M | 2.58M | 2.76M | 2.83M | 3.06M | 3.06M | 3.28M | 3.34M | 3.49M | 3.74M | 3.89M | 3.99M | 4.11M | 4.32M | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 695.00 | 0.05M | 0.05M | | 0.05M | | | 0.05M |
|
Total Current Liabilities
|
0.84M | 1.08M | 1.02M | 1.20M | 1.47M | 1.68M | 2.01M | 1.44M | 1.74M | 1.96M | 2.25M | 2.48M | 2.37M | 2.82M | 3.66M | 4.18M | 4.42M | | | 4.99M | | | 5.80M | 5.97M | 6.15M | 5.46M | 5.75M | 6.02M | 6.33M | 6.60M | 6.85M | 7.04M | 7.28M | 7.54M | 7.62M | 6.72M | 7.02M | 7.27M | 7.37M | 7.58M | 7.95M | 8.24M | | 8.75M | | | | 9.89M | 10.08M | 10.41M | 10.60M | 10.86M | | | | | | | |
|
Non-Current Debt
|
0.50M | 0.50M | | 0.50M | 0.05M | 0.02M | | 1.02M | 1.01M | 0.67M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | 0.11M | 0.09M | 0.09M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.50M | 0.50M | | 0.05M | 0.05M | 0.09M | 0.10M | 1.02M | 1.33M | 0.67M | 0.71M | 0.78M | 0.82M | 0.71M | 0.20M | 0.08M | 0.08M | | | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | 7.78M | 6.94M | 7.19M | 7.32M | 7.53M | 7.90M | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
1.34M | 1.58M | 1.02M | 1.25M | 1.52M | 1.76M | 2.11M | 2.46M | 2.75M | 2.62M | 2.96M | 3.26M | 3.18M | 3.53M | 3.86M | 4.25M | 4.49M | | | 4.99M | | | 5.82M | 5.98M | 6.16M | 5.47M | 5.76M | 6.04M | 6.34M | 6.61M | 6.86M | 7.05M | 7.29M | 7.55M | 7.63M | 7.88M | 7.03M | 7.28M | 7.37M | 7.58M | 7.96M | 8.24M | 8.20M | 8.75M | 9.12M | 9.43M | 9.65M | 9.96M | 10.22M | 10.41M | 10.60M | 10.86M | 11.33M | 11.58M | 11.83M | 12.10M | 12.48M | 12.80M | 12.98M |
|
Total Debt
|
0.75M | 0.88M | 0.13M | 0.73M | 0.05M | 0.60M | | 1.02M | 1.01M | 0.67M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | | | | 1.86M | | | | 2.43M | 2.58M | 2.76M | 2.83M | 3.06M | 3.06M | 3.28M | 3.34M | 3.49M | 3.74M | 3.89M | 3.99M | 4.11M | 4.32M | | |
|
Common Equity
|
1.23M | 1.71M | 1.93M | 0.96M | 0.53M | 0.14M | -0.34M | -1.65M | -1.99M | -1.88M | -2.11M | -2.18M | -2.42M | -2.80M | -3.15M | -3.61M | -3.80M | | | -4.47M | | | -5.26M | -5.61M | -5.63M | -5.03M | -5.33M | -5.60M | -5.91M | -6.17M | -6.43M | -6.71M | -6.91M | -7.18M | -7.29M | -7.53M | -6.62M | -6.89M | -7.03M | -7.26M | -7.59M | -7.93M | -8.20M | -8.47M | -8.77M | -9.06M | -9.32M | -9.59M | -9.89M | -10.04M | -10.32M | -10.59M | -10.88M | -11.15M | -11.44M | -11.79M | -12.11M | -12.44M | -12.66M |
|
Shareholder's Equity
|
| | | 0.96M | | | | -1.65M | | -1.88M | -2.11M | -2.18M | -2.42M | -2.80M | -3.15M | -3.61M | -3.80M | | | -4.47M | | | -5.26M | -5.61M | -5.63M | -5.03M | -5.33M | -5.60M | -5.91M | -6.17M | -6.43M | -6.71M | -6.91M | -7.18M | -7.29M | -7.53M | -6.62M | -6.89M | -7.03M | -7.26M | -7.59M | -7.93M | -8.20M | -8.47M | -8.77M | -9.06M | -9.32M | -9.59M | -9.89M | -10.04M | -10.32M | -10.59M | -10.88M | -11.15M | -11.44M | -11.79M | -12.11M | -12.44M | -12.66M |
|
Liabilities and Shareholders Equity
|
2.57M | 3.28M | 2.95M | 2.21M | 2.05M | 1.90M | 1.77M | 0.81M | 0.76M | 0.74M | 0.85M | 1.07M | 0.76M | 0.74M | 0.71M | 0.64M | 0.69M | | | 0.52M | | | 0.56M | 0.38M | 0.53M | 0.45M | 0.43M | 0.43M | 0.43M | 0.44M | 0.43M | 0.34M | 0.37M | 0.38M | 0.34M | 0.35M | 0.41M | 0.38M | 0.34M | 0.32M | 0.37M | 0.32M | | 0.28M | 0.35M | 0.37M | 0.33M | 0.37M | 0.34M | 0.37M | 0.28M | 0.27M | 0.45M | 0.43M | 0.39M | 0.31M | 0.37M | 0.36M | 0.32M |
|
Retained Earnings
|
-19.70M | -20.28M | -20.46M | -21.45M | -21.89M | -22.40M | -0.02M | -24.22M | -24.59M | -25.35M | -26.30M | -26.50M | -26.84M | -27.22M | -27.65M | -28.11M | -28.46M | | | -29.81M | | | -30.71M | -31.10M | -31.46M | -31.77M | -32.08M | -32.36M | -32.66M | -32.95M | -34.27M | -34.73M | -34.93M | -35.20M | -35.42M | -35.66M | -35.90M | -36.17M | -36.36M | -36.59M | -36.91M | -37.26M | | -37.80M | -38.10M | -38.39M | -38.65M | -38.91M | -39.22M | -39.51M | -39.85M | -40.12M | -40.42M | -40.68M | -40.98M | -41.32M | -41.64M | -41.97M | -42.19M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |