|
Cash & Equivalents
|
0.90M | 7.72M | 16.07M | 12.74M | 9.40M | 4.07M | 0.60M | 4.89M | 5.90M | 5.93M | 2.01M | 0.72M | 4.57M | 8.57M |
|
Short-term Investments
|
2.00M | | 2.06M | 1.00M | 2.50M | 2.50M | 1.00M | 1.00M | 1.50M | 1.50M | 1.57M | 1.50M | | |
|
Cash & Current Investments
|
2.90M | 7.72M | 18.14M | 13.74M | 11.90M | 6.57M | 1.60M | 5.89M | 7.40M | 7.43M | 3.58M | 2.22M | 4.57M | 8.57M |
|
Receivables - Net
|
0.76M | 0.02M | 0.35M | 0.17M | 1.13M | 0.66M | 1.00M | -0.22M | 0.47M | -0.07M | 0.58M | 0.14M | 0.34M | 0.49M |
|
Receivables - Other
|
| | | | | | 0.01M | | 0.19M | | 0.31M | | 0.04M | |
|
Receivables
|
0.76M | 0.02M | 0.35M | 0.17M | 1.13M | 0.66M | 1.01M | -0.22M | 0.65M | -0.07M | 0.89M | 0.14M | 0.39M | 0.49M |
|
Work In Process
|
0.25M | | 0.25M | | 0.30M | | 0.14M | | 0.12M | | 0.15M | | 0.19M | |
|
Prepaid Assets
|
0.34M | -0.07M | 0.42M | 0.72M | 0.71M | 1.40M | 0.94M | -0.68M | 1.50M | -0.28M | 1.92M | -0.53M | 1.14M | 0.91M |
|
Current Assets
|
4.00M | | 15.07M | 11.38M | 11.24M | 8.93M | 3.53M | 8.73M | 7.87M | 6.76M | 6.08M | 5.11M | 6.06M | 9.97M |
|
Property, Plant & Equipment (Net)
|
2.00M | | 1.43M | 0.15M | 1.34M | 2.21M | 3.60M | 0.28M | 7.47M | 0.16M | 7.11M | 0.06M | 0.02M | 9.05M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.29M | | 0.36M | | | |
|
Other Non-Current Assets
|
1.53M | -0.04M | 1.77M | 2.25M | 1.17M | -0.08M | 1.50M | 1.50M | 1.50M | 0.98M | 0.94M | -0.00M | 0.86M | 0.83M |
|
Non-Current Assets
|
5.88M | | 6.08M | 6.45M | 4.33M | 5.25M | 8.56M | 10.40M | 12.71M | 11.95M | 11.64M | 12.36M | 15.86M | 15.25M |
|
Assets
|
9.88M | | 21.16M | 17.83M | 15.58M | 14.19M | 12.09M | 19.12M | 20.57M | 18.71M | 17.72M | 17.47M | 21.91M | 25.22M |
|
Accounts Payables
|
1.03M | | 0.92M | | | | 1.60M | | 0.72M | 0.77M | 0.75M | 1.47M | 0.90M | 0.68M |
|
Payables
|
1.03M | | 0.92M | | | | 1.60M | | 0.72M | 0.77M | 0.75M | 1.47M | 0.90M | 0.68M |
|
Accumulated Expenses
|
0.42M | -0.04M | 0.58M | -0.33M | 0.43M | 0.46M | 0.14M | 0.21M | 0.02M | 0.06M | 0.15M | 0.28M | 0.35M | 0.24M |
|
Other Accumulated Expenses
|
0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | -0.00M | 0.07M | 0.11M | 0.02M | 0.28M | 0.02M | 0.02M |
|
Short term Debt
|
1.11M | | 1.11M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M | | | | | 0.00M | 0.02M |
|
Current Leases
|
| | | | | | | 0.28M | 0.26M | 0.29M | 0.63M | 0.57M | 0.56M | 0.49M |
|
Current Taxes
|
0.10M | -0.01M | 0.11M | -0.01M | 0.10M | 0.05M | 0.08M | 0.06M | 0.15M | 0.04M | 0.06M | 0.02M | 0.08M | 0.12M |
|
Total Current Liabilities
|
2.67M | | 2.74M | 1.54M | 1.83M | 2.44M | 2.83M | 3.22M | 1.22M | 1.30M | 1.61M | 2.68M | 1.91M | 1.57M |
|
Non-Current Deffered Revenue
|
0.44M | | | | | | | | | | | | | |
|
Pension
|
0.03M | -0.01M | | | 0.07M | 0.07M | 0.12M | 0.03M | 0.10M | 0.04M | 0.12M | 0.02M | 0.14M | |
|
Operating Leases
|
| | | | | | | 0.16M | 0.10M | 0.08M | 0.47M | 0.38M | 0.32M | 0.22M |
|
Other Non-Current Liabilities
|
2.00M | | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 0.47M | 0.45M | 1.12M | 0.48M | 0.63M | 0.58M | 0.61M |
|
Total Non-Current Liabilities
|
2.13M | | 2.22M | 2.00M | 1.39M | 1.39M | 1.44M | 4.33M | 2.03M | 1.71M | 1.42M | 1.72M | 1.82M | 1.72M |
|
Total Liabilities
|
4.80M | | 4.96M | 3.54M | 3.22M | 3.83M | 4.27M | 7.55M | 3.25M | 3.01M | 3.03M | 4.40M | 3.72M | 3.28M |
|
Total Debt
|
1.11M | | 1.11M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M | | | | | 0.00M | 0.02M |
|
Common Equity
|
5.07M | | 16.19M | 14.29M | 12.36M | 10.35M | 7.82M | 11.57M | 17.32M | 15.70M | 14.69M | 13.08M | 18.19M | 21.93M |
|
Shareholder's Equity
|
5.07M | | 16.19M | | 12.36M | | 7.82M | | 17.32M | | 14.69M | | 18.19M | |
|
Liabilities and Shareholders Equity
|
9.88M | | 21.16M | 17.83M | 15.58M | 14.19M | 12.09M | 19.12M | 20.57M | 18.71M | 17.72M | 17.47M | 21.91M | 25.22M |
|
Retained Earnings
|
-19.11M | | -20.78M | -24.35M | -27.73M | -30.67M | -33.82M | -34.88M | -36.94M | -38.56M | -39.58M | -41.68M | -45.93M | -48.75M |