|
Cash & Equivalents
|
1.37M | 1.96M | 1.11M | 0.65M | 0.19M | 6.05M | 9.36M | 7.38M | 5.93M | 4.82M | 24.31M | 21.97M | 45.34M | 39.52M | 84.47M | 74.81M | 66.73M | 61.21M | 57.41M | 52.15M | 51.00M | 47.83M | 41.81M | 35.85M | 26.00M | 31.07M | 33.55M | 20.92M | 19.34M | 33.37M | 27.73M |
|
Cash & Current Investments
|
1.37M | 1.96M | 1.11M | 0.65M | 0.19M | 6.05M | 9.36M | 7.38M | 5.93M | 4.82M | 24.31M | 21.97M | 45.34M | 39.52M | 84.47M | 74.81M | 66.73M | 61.21M | 57.41M | 52.15M | 51.00M | 47.83M | 41.81M | 35.85M | 26.00M | 31.07M | 33.55M | 20.92M | 19.34M | 33.37M | 27.73M |
|
Receivables - Net
|
| | | | | 0.60M | 0.60M | 0.60M | 0.30M | 0.30M | 2.90M | 0.50M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | 1.91M | | 3.14M | 1.11M | 1.18M | 1.28M | 2.00M | 1.70M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | 0.30M | 0.20M | 0.20M | 0.10M | 0.36M | | | | 0.54M | 0.56M | 0.59M | 0.55M | 0.23M | 0.13M | 0.55M | 0.76M |
|
Receivables
|
| | | | | 0.60M | 0.60M | 0.60M | 0.30M | 0.30M | 2.90M | 0.50M | 0.10M | 0.10M | 0.10M | 0.40M | 0.20M | 0.20M | 0.10M | | | | | 2.44M | | 3.73M | 1.65M | 1.41M | 1.42M | 2.55M | 2.46M |
|
Prepaid Assets
|
0.04M | | | | 0.02M | 0.28M | 0.20M | 0.12M | | 0.34M | 0.22M | 0.22M | 1.51M | 1.40M | 1.30M | 2.28M | 4.67M | 4.22M | 4.60M | 4.03M | 3.63M | 2.71M | 1.53M | 1.51M | 1.11M | 1.01M | 0.86M | 0.33M | 0.21M | 0.51M | 0.47M |
|
Current Assets
|
1.90M | | | | 0.85M | 7.13M | 10.81M | 8.68M | | 6.36M | 26.14M | 23.99M | 49.21M | 44.05M | 90.93M | 82.61M | 77.06M | 70.55M | 66.66M | 64.67M | 56.88M | 52.61M | 45.61M | 39.94M | 29.82M | 35.49M | 35.85M | 22.66M | 20.96M | 36.03M | 30.67M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.88M |
|
Intangibles
|
16.51M | | | | 16.51M | 16.51M | 16.51M | 16.51M | | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | | |
|
Goodwill & Intangibles
|
16.51M | | | | 16.51M | 16.51M | 16.51M | 16.51M | | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 0.10 | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | 16.51M | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 3.55M | | | | 6.79M | | | | 13.73M | | | | 19.60M | | 0.59M | 0.55M | 25.70M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.13M | 0.13M | 0.13M | 0.11M | 0.08M | 0.08M | 0.08M | 0.05M | 0.57M | 0.75M |
|
Non-Current Assets
|
16.51M | | | | 16.51M | 16.51M | 16.72M | 16.71M | | 16.69M | 16.68M | 16.67M | 16.66M | 16.65M | 16.74M | 17.34M | 17.29M | 17.26M | 17.14M | 17.12M | 17.10M | 17.11M | 17.09M | 17.06M | 17.01M | 16.96M | 16.93M | 16.90M | 16.84M | 1.65M | 2.69M |
|
Assets
|
18.41M | | | | 17.36M | 23.64M | 27.53M | 25.40M | | 23.05M | 42.82M | 40.66M | 65.87M | 60.70M | 107.67M | 99.94M | 94.35M | 87.81M | 83.80M | 81.80M | 73.98M | 69.72M | 62.70M | 57.00M | 46.83M | 52.45M | 52.78M | 39.56M | 37.80M | 37.68M | 33.36M |
|
Accounts Payables
|
0.18M | | | | 0.55M | 0.47M | 0.44M | 0.34M | | 0.62M | 1.19M | 1.52M | 1.57M | 2.36M | 4.22M | 3.73M | 2.55M | 1.69M | 3.46M | 5.21M | 2.08M | 2.38M | 3.67M | 7.90M | 9.29M | 9.28M | 10.59M | 6.54M | 7.20M | 7.67M | 6.88M |
|
Payables
|
0.18M | | | | 0.55M | 0.47M | 0.44M | 0.34M | | 0.62M | 1.19M | 1.52M | 1.57M | 2.36M | 4.22M | 3.73M | 2.55M | 1.69M | 3.46M | 5.21M | 2.08M | 2.38M | 3.67M | 7.90M | 9.29M | 9.28M | 10.59M | 6.54M | 7.20M | 7.67M | 6.88M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.08M | 0.04M | 0.06M | 0.14M | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.36M | 0.25M | 0.19M | 0.59M | 0.58M | 0.54M | 0.47M | 0.58M | 0.48M | 0.78M | 0.62M | 0.59M | 0.56M | 0.50M | 0.49M | 0.52M | 0.52M | 0.55M | 0.52M | 0.48M | 0.51M | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | 2.50M | 5.00M | 7.50M | 10.00M | 10.00M | 9.92M | 7.46M | 4.98M | 2.49M | | | | |
|
Current Leases
|
| | | | | | 0.01M | 0.02M | | 0.01M | 0.02M | 0.03M | 0.02M | 0.04M | 0.04M | 0.07M | 0.08M | 0.11M | 0.14M | 0.09M | 0.11M | 0.10M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.22M | 0.46M |
|
Total Current Liabilities
|
| | | | 0.82M | | 0.52M | 0.52M | | 1.22M | 1.47M | 1.78M | 2.20M | 2.99M | 4.81M | 4.36M | 3.23M | 2.29M | 6.89M | 10.92M | 10.28M | 13.05M | 14.36M | 18.46M | 17.45M | 15.05M | 13.82M | 7.22M | 7.93M | 8.59M | 7.36M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 14.35M | 14.40M | 14.46M | 14.51M | 14.57M | 12.13M | 9.70M | 7.26M | 4.82M | 2.38M | | 7.50M | 5.00M | 2.50M | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 0.80M | 0.80M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.26M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | 0.18M | 0.17M | | 0.15M | 0.14M | 0.17M | 0.12M | 0.11M | 0.10M | 0.78M | 0.77M | 0.76M | 0.75M | 0.61M | 0.60M | 0.56M | 0.54M | 0.40M | 0.36M | 0.32M | 0.28M | 0.24M | 0.20M | 0.45M | 0.62M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | 0.16M | 0.24M | | | | | 0.55M | | | 0.80M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 17.31M | 19.17M | 19.72M | 18.71M | | | 21.14M | | | 17.16M | | | | | | | | |
|
Total Liabilities
|
0.31M | -18.63M | -18.03M | -17.47M | 0.82M | 0.78M | 0.69M | 0.69M | -22.41M | 1.36M | 1.61M | 1.90M | 2.31M | 17.47M | 19.42M | 19.72M | 18.71M | 17.88M | 20.09M | 21.69M | 18.68M | 19.07M | 17.97M | 18.86M | 17.81M | 15.37M | 14.11M | 7.46M | 8.13M | 8.82M | 7.98M |
|
Total Debt
|
| | | | | | | | | | | | | 14.35M | 14.40M | 14.46M | 14.51M | 14.57M | 14.63M | 14.70M | 14.76M | 14.82M | 12.38M | 9.92M | 14.96M | 9.98M | 4.99M | | | | |
|
Common Equity
|
18.10M | 18.63M | 18.03M | 17.47M | 16.54M | 22.86M | 26.84M | 24.71M | 22.41M | 21.68M | 41.21M | 38.75M | 63.56M | 43.23M | 88.25M | 80.22M | 75.64M | 69.93M | 63.71M | 60.10M | 55.30M | 50.65M | 43.93M | 37.34M | 28.22M | 36.28M | 38.67M | 32.10M | 29.67M | 28.87M | 25.38M |
|
Shareholder's Equity
|
18.10M | 18.63M | 18.03M | 17.47M | 16.54M | 22.86M | 26.84M | 24.71M | 22.41M | 21.68M | 41.21M | 38.75M | 63.56M | 43.23M | 88.25M | 80.22M | 75.64M | 69.93M | 63.71M | 60.10M | 55.30M | 50.65M | 43.93M | 37.34M | 28.22M | 36.28M | 38.67M | 32.10M | 29.67M | 28.87M | 25.38M |
|
Liabilities and Shareholders Equity
|
18.41M | | | | 17.36M | 23.64M | 27.53M | 25.40M | | 23.05M | 42.82M | 40.66M | 65.87M | 60.70M | 107.67M | 99.94M | 94.35M | 87.81M | 83.80M | 81.80M | 73.98M | 69.72M | 62.70M | 57.00M | 46.83M | 52.45M | 52.78M | 39.56M | 37.80M | 37.68M | 33.36M |
|
Retained Earnings
|
-1.16M | | | | -13.60M | -15.50M | -15.89M | -18.96M | | -25.45M | -30.17M | -33.38M | -37.93M | -44.59M | -54.04M | -63.72M | -70.62M | -77.46M | -85.18M | -91.01M | -97.55M | -104.05M | -112.61M | -121.02M | -132.05M | -141.79M | -153.89M | -163.10M | -172.84M | -197.30M | -203.77M |