|
Cash & Equivalents
|
4.38M | 4.91M | 3.87M | 3.03M | 2.00M | 3.08M | 3.57M | 2.37M | 3.01M | 1.29M | 3.17M | 2.37M | 1.68M | 0.62M | 0.75M | 1.48M | 3.21M | 3.58M | 5.22M | 3.99M | 4.21M | 4.52M | 21.97M | 25.71M | 25.33M | 23.53M | 20.98M | 20.58M | 17.96M | 16.33M | 17.06M | 17.41M | 21.53M | 15.24M | 13.86M | 16.13M | 24.75M | 28.23M | 29.27M | 31.28M | 28.90M | 28.05M | 28.20M | 29.24M | 28.60M | 27.94M | 27.07M | 26.63M | 39.99M | 56.93M | 97.90M | 153.33M |
|
Receivables - Net
|
4.32M | 3.90M | 2.07M | 2.42M | 2.65M | 1.13M | 1.27M | 0.99M | 0.90M | 1.29M | 0.32M | 0.25M | 0.26M | 0.14M | 0.15M | 0.07M | 0.08M | 0.39M | 0.09M | 0.01M | 0.02M | 0.01M | | | | | | | 0.40M | | | | | | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.05M | | 1.60M | 1.50M | | | | 1.50M | 0.50M | 0.40M | 0.50M | 0.36M | 0.51M | 0.63M | 0.40M | | | | | | 0.79M | 0.11M | | | | | | | | | | | | | | | | |
|
Receivables
|
4.32M | 3.90M | 2.07M | 2.42M | 2.65M | 1.13M | 1.27M | 0.99M | 0.90M | 1.29M | 0.32M | 0.35M | 0.36M | 0.24M | 0.20M | 0.07M | 1.68M | 1.89M | 0.09M | 0.01M | 0.02M | 1.51M | | | | | | | 0.80M | | | | | | 0.90M | 0.22M | 0.11M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.39M | 0.67M | -0.46M | 0.57M | 0.68M | 0.39M | 0.05M | 0.33M | 0.80M | | 0.32M | 0.20M | 0.11M | 0.17M | 0.50M | 0.19M | 0.14M | 0.08M | 0.17M | 0.13M | 0.10M | 0.07M | 0.15M | 0.11M | 0.12M | 0.19M | 0.15M | 0.10M | 0.05M | 0.34M | 0.25M | 0.16M | -0.13M | 0.64M | 0.39M | 0.25M | 0.11M | 0.56M | 0.41M | 0.31M | 0.34M | 0.39M | 0.49M | 0.49M | 0.48M | 0.48M | 0.48M | 0.47M | 0.53M | 0.70M | 0.49M | 1.29M |
|
Current Deferred Tax Assets
|
| | | | | | | 0.04M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
10.14M | 10.13M | 7.46M | 6.68M | 5.98M | 4.86M | 16.06M | 14.74M | 14.14M | | 4.13M | 3.15M | 2.37M | 1.26M | 1.71M | 1.78M | 4.04M | 4.66M | 6.07M | 4.74M | 4.93M | 5.09M | 22.61M | 26.23M | 25.97M | 24.08M | 21.64M | 21.31M | 18.41M | 16.68M | 17.31M | 17.58M | 21.70M | 15.87M | 15.03M | 16.49M | 24.86M | 28.79M | 29.68M | 31.59M | 29.02M | 28.44M | 28.56M | 29.49M | 28.81M | 28.34M | 27.37M | 27.04M | 40.32M | 57.48M | 98.36M | 154.62M |
|
Property, Plant & Equipment (Net)
|
0.10M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | -5.22M | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
0.23M | -0.02M | -0.02M | -0.02M | 0.24M | 0.26M | -0.05M | 0.38M | -0.02M | | 0.85M | 0.88M | 0.89M | 0.95M | 1.01M | 1.05M | 1.12M | 1.16M | 1.20M | 1.28M | 1.32M | 1.37M | 1.46M | 1.51M | 1.54M | 1.69M | 1.71M | 1.73M | 1.70M | 1.80M | 1.76M | 1.83M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Goodwill & Intangibles
|
0.23M | -0.02M | -0.02M | -0.02M | 0.24M | 0.26M | -0.05M | 0.38M | -0.02M | | 0.85M | 0.88M | 0.89M | 0.95M | 1.01M | 1.05M | 1.12M | 1.16M | 1.20M | 1.28M | 1.32M | 1.37M | 1.46M | 1.51M | 1.54M | 1.69M | 1.71M | 1.73M | 1.70M | 1.80M | 1.76M | 1.83M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.90M | | | | 19.80M | | | | 20.50M | | | |
|
Other Non-Current Assets
|
0.65M | | -0.00M | 0.65M | 0.65M | 0.39M | 0.41M | 0.55M | -283.00 | | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.04M | 1.11M | 0.98M | 0.86M | 0.74M | 0.61M | 0.49M | | | | | | | 1.80M | | | | | | | | | | | | 0.34M | | | | | | | | | | | |
|
Non-Current Assets
|
0.46M | 0.47M | 0.47M | 0.46M | 0.45M | 0.47M | 0.49M | 0.57M | 0.59M | | 0.85M | 0.88M | 0.89M | 0.95M | 1.01M | 1.05M | 2.23M | 2.14M | 2.06M | 2.01M | 1.93M | 1.86M | 1.46M | 1.51M | 1.54M | 1.69M | 1.77M | 1.73M | 1.14M | 1.80M | 1.76M | 1.83M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.45M | 0.45M | 0.60M | 0.60M | 0.59M | 0.59M | 0.59M | 0.58M | 0.64M | 0.81M | 0.61M | 0.44M |
|
Assets
|
10.60M | 10.60M | 7.93M | 7.14M | 6.43M | 5.33M | 16.55M | 15.31M | 14.73M | 13.16M | 4.99M | 4.03M | 3.26M | 2.21M | 2.72M | 2.83M | 6.26M | 6.80M | 8.14M | 6.75M | 6.87M | 6.95M | 28.26M | 30.15M | 28.18M | 25.77M | 23.41M | 23.04M | 19.55M | 18.48M | 19.07M | 19.40M | 21.79M | 15.96M | 15.13M | 16.59M | 24.96M | 28.89M | 29.79M | 31.70M | 29.47M | 28.90M | 29.16M | 30.08M | 29.40M | 28.93M | 27.95M | 27.62M | 40.95M | 58.29M | 98.97M | 155.07M |
|
Accounts Payables
|
3.54M | 3.64M | 2.08M | 2.16M | 1.58M | 1.55M | 1.63M | 2.09M | 1.90M | | 0.59M | 0.45M | 0.61M | 1.20M | 1.65M | 1.34M | 0.95M | 1.22M | 1.20M | 1.00M | 1.33M | 1.20M | 1.30M | 1.41M | 1.40M | 0.61M | 0.47M | 1.20M | 0.40M | 0.49M | 0.89M | 1.82M | 0.40M | 0.63M | 0.54M | 1,108.00M | 0.20M | 0.50M | 0.50M | 1.20M | 0.40M | 0.60M | 0.60M | 0.90M | 0.50M | 0.91M | 0.93M | 1.20M | 0.42M | 1.00M | 1.20M | 1.60M |
|
Notes Payables
|
| | | | | | | | | | | | | | 0.14M | 0.14M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.54M | 3.64M | 2.08M | 2.16M | 1.58M | 1.55M | 1.63M | 2.09M | 1.90M | | 0.59M | 0.45M | 0.61M | 1.20M | 1.79M | 1.48M | 0.98M | 1.22M | 1.20M | 1.00M | 1.33M | 1.20M | 1.30M | 1.41M | 1.40M | 0.61M | 0.47M | 1.20M | 0.40M | 0.49M | 0.89M | 1.82M | 0.40M | 0.63M | 0.54M | 1,108.00M | 0.20M | 0.50M | 0.50M | 1.20M | 0.40M | 0.60M | 0.60M | 0.90M | 0.50M | 0.91M | 0.93M | 1.20M | 0.42M | 1.00M | 1.20M | 1.60M |
|
Accumulated Expenses
|
| | | | | | | | | | 0.30M | 0.30M | 0.40M | 0.40M | 0.70M | 0.50M | 0.50M | 0.40M | 0.40M | 0.30M | 0.20M | 0.60M | 0.60M | 0.40M | 0.30M | | | | | | | | 4.20M | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| -0.00M | -0.01M | -0.02M | | -0.00M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | 0.21M | | 0.10M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | 0.59M | 0.45M | 0.61M | 1.18M | 1.76M | 1.41M | 0.98M | 1.22M | 1.16M | 1.00M | 1.33M | 1.15M | 1.29M | 1.41M | 1.39M | 0.69M | 0.47M | 1.69M | 0.35M | 0.49M | 0.89M | 1.82M | 4.58M | 0.63M | 1.21M | 1.11M | 0.17M | 0.45M | 0.48M | 1.19M | 0.35M | 0.58M | 0.59M | 0.88M | 0.49M | 0.91M | 0.93M | 1.16M | 0.42M | 0.97M | 1.19M | 1.56M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 3.44M | 2.98M | 1.89M | 2.33M | 1.07M | 0.20M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 0.59M | 0.45M | 0.61M | 1.38M | 1.90M | 1.52M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
3.54M | 3.64M | 2.08M | 2.16M | 1.58M | 1.76M | 1.63M | 2.19M | 2.84M | | 4.02M | 3.43M | 2.50M | 3.71M | 2.97M | 1.72M | 1.17M | 1.24M | 1.16M | 1.00M | 1.33M | 1.15M | 1.29M | 1.41M | 1.39M | 0.69M | 0.47M | 1.69M | 0.35M | 1.14M | 1.55M | 2.47M | 4.58M | 0.63M | 1.21M | 1.11M | 0.17M | 0.45M | 0.48M | 1.19M | 0.35M | 0.58M | 0.59M | 0.88M | 0.49M | 0.91M | 0.93M | 1.16M | 0.42M | 0.97M | 1.19M | 1.56M |
|
Common Equity
|
7.06M | 6.96M | 5.85M | 4.97M | 4.85M | 3.57M | 14.92M | 13.12M | 11.89M | | 0.97M | 0.60M | 0.76M | -1.50M | -0.25M | 1.10M | 5.10M | 5.56M | 6.98M | 5.75M | 5.54M | 5.79M | 26.97M | 28.75M | 26.79M | 25.08M | 22.94M | 21.35M | 19.20M | 17.34M | 17.52M | 16.93M | 17.21M | 15.33M | 13.92M | 15.48M | 24.79M | 28.43M | 29.30M | 30.51M | 29.12M | 28.32M | 28.56M | 29.21M | 28.91M | 28.03M | 27.02M | 26.46M | 40.53M | 57.32M | 97.77M | 153.51M |
|
Shareholder's Equity
|
| | | | | | | 13.12M | | | 0.97M | 0.60M | 0.76M | -1.50M | -0.25M | 1.10M | 5.10M | 5.56M | 6.98M | 5.75M | 5.54M | 5.79M | 26.97M | 28.75M | 26.79M | 25.08M | 22.94M | 21.35M | 19.20M | 17.34M | 17.52M | 16.93M | 17.21M | 15.33M | 13.92M | 15.48M | 24.79M | 28.43M | 29.30M | 30.51M | 29.12M | 28.32M | 28.56M | 29.21M | 28.91M | 28.03M | 27.02M | 26.46M | 40.53M | 57.32M | 97.77M | 153.51M |
|
Liabilities and Shareholders Equity
|
10.60M | 10.60M | 7.93M | 7.14M | 6.43M | 5.33M | 16.55M | 15.31M | 14.73M | 13.16M | 4.99M | 4.03M | 3.26M | 2.21M | 2.72M | 2.83M | 6.26M | 6.80M | 8.14M | 6.75M | 6.87M | 6.95M | 28.26M | 30.15M | 28.18M | 25.77M | 23.41M | 23.04M | 19.55M | 18.48M | 19.07M | 19.40M | 21.79M | 15.96M | 15.13M | 16.59M | 24.96M | 28.89M | 29.79M | 31.70M | 29.47M | 28.90M | 29.16M | 30.08M | 29.40M | 28.93M | 27.95M | 27.62M | 40.95M | 58.29M | 98.97M | 155.07M |
|
Retained Earnings
|
-43.01M | -44.36M | -46.65M | 48.72M | -50.41M | -52.41M | -54.08M | 56.29M | -57.93M | | -69.94M | -70.96M | -71.13M | -74.37M | -74.71M | -76.00M | -77.51M | -80.72M | -82.46M | -84.10M | -85.83M | -87.82M | -92.54M | -96.06M | -100.27M | -106.61M | -109.92M | -112.36M | -114.74M | -116.35M | -118.48M | -121.54M | -129.16M | -131.17M | -132.78M | -134.69M | -136.99M | -139.04M | -140.54M | -142.58M | -144.49M | -146.52M | -148.19M | -150.03M | -152.40M | -155.22M | -157.59M | -160.25M | -164.18M | -168.96M | -172.48M | -176.58M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | 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 | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | 10.17M | | | | 12.35M | | | | | | 3.73M | | | | 7.11M | 9.72M | 9.91M | 11.43M | 1.06M | 2.67M | 2.67M | 2.67M | 3.01M | 3.13M | 3.25M | 3.25M | 3.36M | 3.81M | 4.42M | 6.57M | 6.59M | 6.60M | 7.21M | 9.76M | 10.59M | 11.01M | 11.54M | 11.90M | 12.13M | 12.48M | 12.93M | 13.70M | 14.19M | 14.59M | 15.28M | 18.78M | 21.56M | 25.55M | 30.38M |