|
Cash & Equivalents
|
0.09M | 0.10M | 0.13M | 0.11M | 0.12M | 0.10M | 0.11M | 0.11M | 0.09M | 0.06M | 0.39M | 0.09M | 0.09M | 0.10M | 0.07M | 0.09M | 0.09M | 0.23M | 0.31M | 0.39M | 0.12M | 0.13M | 0.45M | 0.33M | 0.36M | 0.03M | 0.32M | 0.11M | 0.30M | 0.44M | 0.35M | 0.29M | 0.32M | 0.38M | 0.36M | 1.53M | 0.95M | 0.10M | 1.87M | 1.20M | 0.82M | 1.33M | 0.99M | 0.11M | 0.12M | 0.10M | 0.01M | 0.01M | 0.00M | 0.04M | 1.89M | 1.99M | 1.94M | 1.88M | 1.54M | 0.25M | 0.42M | 0.57M |
|
Cash & Current Investments
|
0.09M | 0.10M | 0.13M | 0.11M | 0.12M | 0.10M | 0.11M | 0.11M | 0.09M | 0.06M | 0.39M | 0.09M | 0.09M | 0.10M | 0.07M | 0.09M | 0.09M | 0.23M | 0.31M | 0.39M | 0.12M | 0.13M | 0.45M | 0.33M | 0.36M | 0.03M | 0.32M | 0.11M | 0.30M | 0.44M | 0.35M | 0.29M | 0.32M | 0.38M | 0.36M | 1.53M | 0.95M | 0.10M | 1.87M | 1.20M | 0.82M | 1.33M | 0.99M | 0.11M | 0.12M | 0.10M | 0.01M | 0.01M | 0.00M | 0.04M | 1.89M | 1.99M | 1.94M | 1.88M | 1.54M | 0.25M | 0.42M | 0.57M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.15M | 0.03M | 0.17M | | | | | | | | 0.41M | 0.01M | 0.00M | | 0.09M | | 0.03M | 0.04M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.12M | 0.11M | 0.02M | 0.15M | 0.03M | 0.14M | 0.02M | 0.31M | 0.03M | 0.29M | 0.01M | | | | 0.05M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.17M | | | 0.00M | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.17M | 0.15M | 0.08M | 0.17M | | | | | | | | 0.41M | 0.01M | 0.00M | | 0.09M | | 0.03M | 0.04M |
|
Prepaid Assets
|
0.04M | 0.02M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.04M | 0.05M | 0.16M | 0.19M | 0.13M | 0.16M | 0.09M | | 0.13M | 0.05M | 0.18M | 0.12M | 0.08M | 0.02M | 0.03M | 0.05M | 0.02M | 0.04M | 0.03M | 0.01M | 0.05M | 0.04M | 0.03M | 0.01M | 0.06M | 0.06M | 0.03M | 0.02M | 0.17M | 0.27M | 0.17M | 0.16M | 0.24M | 0.02M | 0.03M | | -0.01M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.09M | 0.05M | 0.05M | 0.02M | 0.03M | 0.03M |
|
Current Assets
|
| | | 0.15M | 0.16M | 0.13M | 0.14M | 0.14M | 0.14M | 0.11M | 0.42M | 0.14M | 0.25M | 0.29M | 0.20M | 0.24M | 0.19M | | 0.44M | 0.44M | 0.30M | 0.25M | 0.53M | 0.38M | 0.39M | 0.08M | 0.34M | 0.27M | 0.44M | 0.47M | 0.55M | 0.36M | 0.49M | 0.41M | 0.72M | 1.62M | 1.27M | 0.13M | 2.04M | 1.63M | 1.15M | 0.23M | 0.23M | 0.13M | 0.14M | 0.20M | 0.04M | 0.05M | 0.21M | 0.07M | 2.33M | 2.02M | 2.03M | 1.93M | 1.68M | 0.30M | 0.48M | 0.63M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.54M | 0.68M | 0.81M | 0.91M | 1.04M | 1.35M | 3.17M | 4.45M | | 4.58M | 0.46M | 0.49M | 0.55M | 0.57M | 0.75M | 2.60M | 2.97M | 3.76M | 1.11M | 1.10M | 1.06M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.31M | 0.34M | 0.33M | 0.34M | 0.32M | 0.32M | 0.34M | 0.33M | | 0.30M | -0.02M | 0.23M | 0.24M | 0.16M | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | 0.65M | | | | 0.77M | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.01M | 0.01M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 1.86M | 1.83M | 1.88M | 1.52M | 0.19M | 0.18M | 0.03M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.62M | 0.60M | 0.51M | 0.59M | 0.60M | 0.60M | 1.14M | 1.86M | 1.86M | 1.86M | 0.94M | 1.86M | 1.86M | 1.86M | 0.79M | 2.64M | 3.01M | 3.80M | 1.15M | 1.12M | 1.07M |
|
Assets
|
0.12M | 0.12M | 0.16M | 0.15M | 0.16M | 0.13M | 0.14M | 0.14M | 0.14M | 0.11M | 0.42M | 0.14M | 0.25M | 0.29M | 0.20M | 0.24M | 0.19M | | 0.44M | 0.44M | 0.30M | 0.25M | 0.53M | 0.38M | 0.39M | 0.08M | 0.34M | 0.27M | 0.44M | 0.47M | 0.55M | 0.36M | 0.49M | 0.41M | 0.72M | 1.62M | 1.72M | 5.05M | 3.06M | 2.77M | 2.40M | 0.83M | 0.83M | 3.70M | 5.00M | 1.86M | 4.99M | 0.54M | 0.74M | 0.64M | 2.93M | 2.80M | 4.67M | 4.94M | 5.47M | 1.45M | 1.60M | 1.70M |
|
Accounts Payables
|
0.04M | 0.02M | 0.02M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.07M | 0.05M | 0.12M | 0.04M | 0.04M | | 0.03M | 0.03M | 0.04M | 0.02M | 0.21M | 0.04M | 0.03M | 0.03M | 0.03M | 0.01M | 0.06M | 0.06M | 0.01M | 0.01M | 0.05M | 0.03M | 0.02M | 0.02M | 0.08M | 1.78M | 0.22M | 0.27M | 0.19M | 0.09M | 0.30M | 1.24M | 1.68M | | 1.92M | 2.26M | 2.42M | 2.33M | 2.38M | 2.30M | 2.56M | 2.59M | 2.45M | 2.03M | 2.12M | 2.13M |
|
Notes Payables
|
0.35M | | | | | | 0.35M | | | | 0.35M | 0.35M | 0.35M | | 0.35M | 0.35M | 0.35M | | 0.35M | 0.35M | 0.35M | | 0.35M | 0.35M | 0.35M | | 0.35M | 0.35M | 0.35M | | 0.35M | | 0.35M | | 0.35M | 1.23M | 1.23M | 0.65M | 2.47M | 2.47M | 1.26M | 1.25M | 0.62M | 1.19M | 1.12M | 1.04M | 1.01M | 0.99M | 0.88M | 0.86M | 0.37M | 0.95M | 0.94M | 0.92M | 0.90M | 0.89M | 0.87M | 0.86M |
|
Payables
|
0.39M | 0.02M | 0.02M | 0.02M | 0.04M | 0.02M | 0.38M | 0.03M | 0.04M | 0.03M | 0.38M | 0.38M | 0.42M | 0.05M | 0.47M | 0.39M | 0.39M | | 0.38M | 0.38M | 0.39M | 0.02M | 0.56M | 0.39M | 0.38M | 0.03M | 0.38M | 0.36M | 0.41M | 0.06M | 0.36M | 0.01M | 0.40M | 0.03M | 0.37M | 1.25M | 1.32M | 2.42M | 2.69M | 2.73M | 1.44M | 1.34M | 0.91M | 2.43M | 2.81M | 1.04M | 2.93M | 3.25M | 3.30M | 3.19M | 2.75M | 3.26M | 3.50M | 3.51M | 3.35M | 2.91M | 3.00M | 2.99M |
|
Accumulated Expenses
|
0.04M | 0.06M | 0.07M | 0.06M | 0.11M | 0.14M | 0.16M | 0.22M | 0.26M | 0.31M | 0.37M | 0.48M | 0.64M | 0.71M | 0.83M | 1.01M | 0.99M | | 1.04M | 1.06M | 1.06M | 1.18M | 1.24M | 1.67M | 1.52M | 1.29M | 1.24M | 1.21M | 1.36M | 1.30M | 1.42M | 1.43M | 1.61M | 1.51M | 1.83M | 1.58M | 1.80M | 2.00M | 1.54M | 1.56M | 1.59M | 1.61M | 1.63M | 1.74M | 1.88M | | 2.08M | 2.26M | 2.49M | 2.74M | 2.94M | 3.17M | 3.36M | 3.50M | 3.61M | 3.75M | 3.86M | 4.01M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.02M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | 0.35M | | | | | 0.61M | | | 0.62M | | | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M |
|
Current Deferred Revenue
|
0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.30M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.10M | 0.10M | -0.10M | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.26M | 0.16M | 0.22M | 0.24M | 0.25M | 0.69M | 0.48M | 0.59M | 0.72M | 1.33M | 1.62M | 1.74M | 1.27M | 1.74M | 1.80M | 1.53M | | 1.59M | 1.79M | 1.63M | 1.39M | 2.03M | 2.29M | 2.11M | 1.54M | 1.85M | 1.84M | 2.02M | 1.65M | 2.04M | 2.06M | 2.28M | 1.82M | 2.49M | 2.73M | 3.23M | 7.68M | 2.14M | 3.16M | 2.56M | 0.13M | 0.13M | 5.58M | 6.93M | 0.14M | 9.01M | 9.67M | 10.34M | 10.10M | 12.47M | 12.95M | 14.79M | 15.35M | 16.26M | 12.91M | 13.84M | 14.02M |
|
Non-Current Debt
|
| 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | | 0.35M | 0.35M | 0.35M | | | | 0.35M | | | | | | | | 0.35M | | | | 0.35M | | | | 0.35M | | | | 0.35M | | 0.76M | 0.55M | 0.70M | 2.19M | 1.25M | 1.18M | 1.01M | 1.01M | 0.86M | 0.78M | 0.70M | 0.62M | 0.54M | 0.46M | 0.92M | 0.90M | 0.89M | 0.87M | 0.86M | 0.84M | 0.83M | 0.81M | 0.79M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | |
|
Other Non-Current Liabilities
|
0.19M | 0.15M | 0.03M | 0.07M | 0.05M | 0.04M | 0.06M | 0.14M | 0.19M | 0.27M | 0.21M | 0.64M | 0.55M | 0.38M | 0.30M | 0.25M | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 1.00M | | 0.06M | 0.06M | 0.06M | 0.07M | 0.12M | 0.12M | 0.16M | 0.16M | 0.16M | 0.25M | 0.25M | 0.25M | 0.16M | 0.29M | 0.16M |
|
Total Non-Current Liabilities
|
0.47M | 0.46M | 0.48M | 0.50M | 0.54M | 0.56M | 0.63M | 0.69M | 0.75M | 0.80M | 1.12M | 0.98M | 1.19M | 1.24M | 1.44M | 1.54M | 1.53M | | 1.59M | 1.79M | | | | | | | | | | | | | | | | 0.76M | | 1.38M | 0.09M | 1.85M | 1.18M | 0.07M | 0.07M | 0.92M | 1.46M | 0.45M | 0.68M | 0.66M | 0.58M | 1.08M | 1.06M | 1.05M | 1.12M | 1.10M | 1.09M | 1.11M | 1.10M | 0.95M |
|
Total Liabilities
|
0.66M | 0.61M | 0.51M | 0.57M | 0.59M | 0.60M | 0.69M | 0.83M | 0.94M | 1.07M | 1.33M | 1.62M | 1.74M | 1.62M | 1.74M | 1.80M | 1.53M | | 1.59M | 1.79M | 1.63M | 1.74M | 2.03M | 2.29M | 2.11M | 1.89M | 1.85M | 1.84M | 2.02M | 2.00M | 2.04M | 2.06M | 2.28M | 2.17M | 2.49M | 3.49M | 3.78M | 9.06M | 4.94M | 5.01M | 3.75M | 4.84M | 5.04M | 6.50M | 8.39M | 5.87M | 9.69M | 10.33M | 10.92M | 11.17M | 13.53M | 13.99M | 15.90M | 16.45M | 17.35M | 14.02M | 14.94M | 14.97M |
|
Total Debt
|
| 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | | 0.35M | 0.35M | 0.35M | | | | 0.35M | | | | | | | | 0.35M | | | | 0.35M | | | | 0.35M | | 0.35M | | 0.35M | | 1.11M | 0.55M | 0.70M | 2.19M | 1.25M | 1.79M | 1.01M | 1.01M | 1.48M | 0.78M | 0.70M | 1.24M | 1.15M | 1.07M | 1.54M | 1.52M | 1.51M | 1.49M | 1.47M | 1.46M | 1.44M | 1.43M | 1.41M |
|
Common Equity
|
-0.54M | -0.49M | -0.35M | -0.43M | -0.43M | -0.47M | -0.55M | -0.69M | -0.80M | -0.95M | -0.91M | -1.48M | -1.49M | -1.33M | -1.54M | -1.55M | -1.34M | | -1.15M | -1.35M | -1.33M | -1.49M | -1.50M | -1.91M | -1.72M | -1.81M | -1.51M | -1.57M | -1.58M | -1.53M | -1.49M | -1.70M | -1.79M | -1.76M | -1.77M | -1.87M | -2.06M | -4.01M | -1.88M | -2.24M | -1.35M | -1.88M | -2.32M | -2.80M | -3.39M | -4.01M | -4.70M | -9.78M | -10.18M | -10.53M | -10.60M | -11.19M | -11.23M | -11.51M | -11.88M | -12.57M | -13.34M | -13.26M |
|
Shareholder's Equity
|
-0.54M | -0.49M | -0.35M | -0.43M | -0.43M | -0.47M | -0.55M | -0.69M | -0.80M | -0.95M | -0.91M | -1.48M | -1.49M | -1.33M | -1.54M | -1.55M | -1.34M | | -1.15M | -1.35M | -1.33M | -1.49M | -1.50M | -1.91M | -1.72M | -1.81M | -1.51M | -1.57M | -1.58M | -1.53M | -1.49M | -1.70M | -1.79M | -1.76M | -1.77M | -1.87M | -2.06M | -4.01M | -1.88M | -2.24M | -1.35M | -1.88M | -2.32M | -2.80M | -3.39M | -4.01M | -4.70M | -9.78M | -10.18M | -10.53M | -10.60M | -11.19M | -11.23M | -11.51M | -11.88M | -12.57M | -13.34M | -13.26M |
|
Liabilities and Shareholders Equity
|
0.12M | 0.12M | 0.16M | 0.15M | 0.16M | 0.13M | 0.14M | 0.14M | 0.14M | 0.11M | 0.42M | 0.14M | 0.25M | 0.29M | 0.20M | 0.24M | 0.19M | | 0.44M | 0.44M | 0.30M | 0.25M | 0.53M | 0.38M | 0.39M | 0.08M | 0.34M | 0.27M | 0.44M | 0.47M | 0.55M | 0.36M | 0.49M | 0.41M | 0.72M | 1.62M | 1.72M | 5.05M | 3.06M | 2.77M | 2.40M | 0.83M | 0.83M | 3.70M | 5.00M | 1.86M | 4.99M | 0.54M | 0.74M | 0.64M | 2.93M | 2.80M | 4.67M | 4.94M | 5.47M | 1.45M | 1.60M | 1.70M |
|
Retained Earnings
|
-6.13M | -6.08M | 6.01M | 6.17M | 6.28M | 6.43M | 6.61M | 6.86M | 7.08M | 7.33M | 7.46M | -8.17M | 8.35M | 8.35M | 8.72M | -8.88M | -9.08M | | -9.19M | -9.54M | -9.66M | -9.93M | -10.02M | -10.50M | -10.39M | -10.55M | -10.31M | -10.41M | -10.43M | -10.38M | -10.34M | -10.55M | -10.64M | -10.61M | -10.62M | -10.72M | -10.91M | -13.59M | -10.73M | -11.09M | -10.20M | -10.74M | -11.19M | -11.98M | -12.84M | | -14.29M | -19.86M | -20.98M | -21.73M | -22.00M | -22.72M | -23.19M | -24.01M | -24.42M | -25.91M | -26.86M | -30.17M |