|
Cash & Equivalents
|
0.39M | 0.22M | 0.24M | 1.02M | 0.05M | 0.11M | 0.10M | 0.14M | 0.36M | 0.12M | 0.46M | 0.14M | 0.10M | 1.69M | 0.20M |
|
Short-term Investments
|
| | | | | | | | | | | | | 1.59M | 0.02M |
|
Cash & Current Investments
|
0.39M | 0.22M | 0.24M | 1.02M | 0.05M | 0.11M | 0.10M | 0.14M | 0.36M | 0.12M | 0.46M | 0.14M | 0.10M | 3.28M | 0.23M |
|
Receivables - Net
|
| | | | | | | | | | | | | | 65.41M |
|
Receivables - Other
|
0.09M | 0.11M | 0.16M | 0.17M | 0.21M | 0.38M | 0.35M | | | | | | | 1.40M | 1.52M |
|
Receivables
|
| | | | | | | | | | | | | | 66.93M |
|
Prepaid Assets
|
0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | | | | | | | | |
|
Current Assets
|
8.65M | 7.26M | 11.44M | 11.91M | 19.43M | 20.72M | 27.97M | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.00M | 588.00 | | | 0.02M | 0.01M | 0.01M | | | | | | | | |
|
Long-Term Investments
|
0.10M | 0.10M | 0.10M | 0.07M | 0.07M | 0.05M | 0.04M | | | | | | | | |
|
Other Non-Current Assets
|
0.11M | 0.01M | 0.01M | 0.01M | 0.03M | 0.16M | 0.08M | 0.06M | 0.15M | 0.05M | 0.33M | 0.06M | 0.06M | 1.59M | 0.06M |
|
Non-Current Assets
|
0.23M | 2.82M | 2.90M | 4.22M | 5.02M | 10.94M | 7.37M | | | | | | | | |
|
Assets
|
8.88M | 10.09M | 14.34M | 16.12M | 24.44M | 31.66M | 35.33M | 45.90M | 55.90M | 54.44M | 59.84M | 67.21M | 76.28M | 76.43M | 67.36M |
|
Accounts Payables
|
0.06M | 0.06M | 0.07M | 0.06M | 0.16M | 0.10M | 0.11M | 0.17M | 0.18M | 0.15M | 0.17M | 0.15M | 0.29M | 0.30M | 0.23M |
|
Notes Payables
|
| 1.16M | 1.40M | 1.32M | 2.47M | 1.10M | 4.10M | | | | | | | | |
|
Dividends payables
|
| | | | | 0.62M | 0.81M | 0.89M | 1.16M | 1.16M | 1.06M | 1.44M | 1.44M | 1.29M | 1.32M |
|
Payables
|
0.06M | 1.22M | 1.47M | 1.38M | 2.63M | 1.81M | 5.02M | 1.06M | 1.34M | 1.31M | 1.23M | 1.59M | 1.73M | 1.58M | 1.55M |
|
Short term Debt
|
| 1.16M | 3.50M | 5.35M | 7.70M | 11.82M | 6.48M | | | | | | | | |
|
Current Taxes
|
0.18M | 0.17M | 0.27M | 0.37M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.11M | 0.12M | 0.13M | 0.24M | 0.28M | 0.32M | 0.30M | 0.40M | 0.32M | 0.37M | 0.58M | 0.67M | 0.72M | 0.57M |
|
Total Current Liabilities
|
0.61M | 1.50M | 5.86M | 7.23M | 10.58M | 13.91M | 7.72M | | | | | | | | |
|
Non-Current Debt
|
0.50M | 0.50M | | | | | 6.48M | 16.91M | 16.62M | 15.23M | 20.31M | 15.65M | 24.99M | 25.15M | 16.43M |
|
Operating Leases
|
| | | | | | | | | 0.09M | 0.37M | 0.32M | 0.27M | 0.22M | 0.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 0.01M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | 22.48M | | | | | |
|
Total Liabilities
|
1.11M | 2.00M | 5.86M | | | 13.91M | 13.02M | 23.65M | 23.82M | 22.50M | 27.88M | 23.82M | 33.42M | 33.50M | 24.10M |
|
Total Debt
|
0.50M | 1.66M | 3.50M | 5.35M | 7.70M | 11.82M | 12.97M | 16.91M | 16.62M | 15.23M | 20.31M | 15.65M | 24.99M | 25.15M | 16.43M |
|
Common Equity
|
7.76M | 8.09M | 8.48M | 8.89M | 13.87M | 17.74M | 22.31M | 22.25M | 32.08M | 31.94M | 31.96M | 43.39M | 42.86M | 42.93M | 43.27M |
|
Shareholder's Equity
|
7.76M | 8.09M | 8.48M | 8.89M | 13.87M | 17.74M | 22.31M | 22.25M | 32.08M | 31.94M | 31.96M | 43.39M | 42.86M | 42.93M | 43.27M |
|
Liabilities and Shareholders Equity
|
8.88M | 10.09M | 14.34M | 16.12M | 24.44M | 31.66M | 35.33M | 45.90M | 55.90M | 54.44M | 59.84M | 67.21M | 76.28M | 76.43M | 67.36M |
|
Treasury Shares
|
0.10M | 0.08M | 0.11M | 0.18M | 0.18M | 0.18M | 0.18M | 0.21M | 0.22M | 0.22M | 0.26M | 0.26M | 0.26M | 0.32M | 0.32M |
|
Retained Earnings
|
-1.59M | -1.33M | -0.94M | -0.49M | 0.11M | -0.40M | -0.46M | -0.39M | -0.45M | -0.59M | -0.40M | -1.35M | -1.89M | -1.57M | -1.24M |