|
Cash & Equivalents
|
0.30M | 7.52M | 6.28M | 5.13M | 19.64M | 8.59M | 6.85M | 11.39M | 9.01M | 11.91M | 5.13M | 8.50M | 6.58M | 5.99M | 4.04M | 5.17M | 4.19M | 3.83M | 2.43M | 12.96M | 10.21M | 7.75M | 5.47M | 3.63M | 2.66M | 5.37M | 3.29M | 14.93M | 12.80M | 10.87M | 8.76M | 6.98M | 13.33M | 18.91M | 16.92M | 14.24M | 32.70M | 29.43M | 26.53M |
|
Short-term Investments
|
| | | | | 9.00M | 9.00M | 3.00M | 3.00M | | 5.00M | | | 8.00M | 8.00M | 5.50M | 3.50M | 2.00M | 2.00M | 0.01M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.30M | 7.52M | 6.28M | 5.13M | 19.64M | 17.59M | 15.85M | 14.39M | 12.01M | 11.91M | 10.13M | 8.50M | 6.58M | 13.99M | 12.04M | 10.67M | 7.69M | 5.83M | 4.43M | 12.96M | 10.21M | 7.76M | 5.47M | 3.63M | 2.66M | 5.37M | 3.29M | 14.93M | 12.80M | 10.87M | 8.76M | 6.98M | 13.33M | 18.91M | 16.92M | 14.24M | 32.70M | 29.43M | 26.53M |
|
Receivables
|
| 0.80M | 0.80M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.06M | 0.16M | 0.14M | 0.21M | 0.10M | 0.21M | 0.18M | 0.30M | 0.23M | 0.37M | 0.51M | 0.44M | 0.35M | 0.72M | 0.43M | 0.31M | 0.27M | 0.48M | 0.32M | 0.15M | 0.12M | 0.34M | 0.27M | 0.20M | 0.21M | 0.46M | 0.33M | 0.22M | 0.12M | 0.51M | 0.53M | 0.32M | 0.27M | 0.64M | 0.70M | 0.87M | 0.58M | 1.68M | 0.87M |
|
Current Assets
|
1.01M | 7.74M | 6.47M | 5.39M | 19.80M | 17.85M | 16.08M | 14.74M | 12.29M | 12.33M | 10.69M | 8.99M | 6.98M | 14.75M | 12.52M | 10.98M | 8.01M | 6.36M | 4.75M | 13.11M | 10.38M | 8.09M | 5.74M | 3.83M | 2.86M | 5.82M | 3.62M | 15.15M | 12.91M | 11.37M | 9.29M | 7.30M | 13.60M | 19.55M | 17.62M | 15.16M | 33.32M | 31.16M | 27.45M |
|
Property, Plant & Equipment (Net)
|
0.32M | 0.28M | 0.23M | 0.20M | 0.17M | 0.15M | 0.13M | 0.18M | 0.15M | 0.20M | 0.19M | 0.18M | 0.17M | 0.18M | 0.16M | 0.16M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.28M | 0.27M | 0.25M | 0.23M | 0.21M | 0.19M | 0.17M | 0.15M | 0.15M | 0.23M | 0.21M | 0.20M | 0.18M | 0.17M | 0.16M | 0.14M | 0.14M | 0.15M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.41M | | | |
|
Other Non-Current Assets
|
| | 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 | 0.03M | 0.03M | 0.03M | 0.03M | 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 |
|
Non-Current Assets
|
0.32M | 0.28M | 0.24M | 0.20M | 0.17M | 0.15M | 0.13M | 0.20M | 0.17M | 0.22M | 0.21M | 0.20M | 0.19M | 0.20M | 0.18M | 0.18M | 0.17M | 0.16M | 0.15M | 0.29M | 0.13M | 0.30M | 0.30M | 0.27M | 0.23M | 0.21M | 0.19M | 0.17M | 0.77M | 0.73M | 0.79M | 0.74M | 0.70M | 0.66M | 0.62M | 0.57M | 0.53M | 0.50M | 0.49M |
|
Assets
|
1.33M | 8.02M | 6.71M | 5.59M | 19.97M | 18.00M | 16.21M | 14.94M | 12.46M | 12.55M | 10.90M | 9.19M | 7.17M | 14.95M | 12.70M | 11.16M | 8.17M | 6.52M | 4.90M | 13.40M | 10.51M | 8.39M | 6.03M | 4.10M | 3.09M | 6.03M | 3.81M | 15.32M | 13.68M | 12.11M | 10.08M | 8.04M | 14.30M | 20.21M | 18.24M | 15.74M | 33.86M | 31.66M | 27.94M |
|
Accounts Payables
|
0.75M | 0.28M | 0.15M | 0.42M | 0.37M | 0.36M | 0.18M | 0.16M | 0.28M | 0.29M | 0.14M | 0.28M | 0.46M | 0.64M | 0.22M | 1.16M | 0.28M | 0.30M | 0.46M | 0.92M | 0.67M | 0.74M | 0.70M | 0.51M | 0.52M | 0.54M | 0.49M | 0.55M | 0.72M | 0.74M | 0.86M | 0.81M | 0.69M | 0.48M | 0.74M | 0.73M | 0.61M | 0.35M | 0.32M |
|
Payables
|
0.75M | 0.28M | 0.15M | 0.42M | 0.37M | 0.36M | 0.18M | 0.16M | 0.28M | 0.29M | 0.14M | 0.28M | 0.46M | 0.64M | 0.22M | 1.16M | 0.28M | 0.30M | 0.46M | 0.92M | 0.67M | 0.74M | 0.70M | 0.51M | 0.52M | 0.54M | 0.49M | 0.55M | 0.72M | 0.74M | 0.86M | 0.81M | 0.69M | 0.48M | 0.74M | 0.73M | 0.61M | 0.35M | 0.32M |
|
Accumulated Expenses
|
0.54M | 0.61M | 0.88M | 0.77M | 1.13M | 0.91M | 1.02M | 1.79M | 1.02M | 0.68M | 0.96M | 1.00M | 1.10M | 1.19M | 1.44M | 1.11M | 0.94M | 1.26M | 1.41M | 1.62M | 1.59M | 1.71M | 1.90M | 1.75M | 2.00M | 2.22M | 1.57M | 1.19M | 0.70M | 1.10M | 1.08M | 0.96M | 1.14M | 1.30M | 1.38M | 1.35M | 1.46M | 2.11M | 2.06M |
|
Other Accumulated Expenses
|
| | | 0.26M | | | | 0.18M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | 0.01M | | | | | | | | 0.03M | | | | 0.10M | | | |
|
Current Leases
|
0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.11M |
|
Current Deferred Revenue
|
0.80M | 0.47M | 0.37M | 0.49M | 0.46M | 0.24M | 0.15M | 0.12M | 0.09M | 0.08M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.10M | 1.37M | 1.41M | 1.68M | 1.96M | 1.51M | 1.34M | 2.08M | 1.39M | 1.05M | 1.16M | 1.33M | 1.56M | 1.82M | 1.67M | 2.27M | 1.22M | 1.55M | 1.86M | 2.54M | 2.27M | 2.45M | 2.60M | 2.27M | 2.52M | 2.76M | 2.06M | 1.74M | 1.52M | 1.94M | 2.04M | 1.88M | 1.94M | 1.89M | 2.23M | 2.20M | 2.19M | 2.58M | 2.50M |
|
Capital Leases
|
0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | | | |
|
Convertible Debt
|
1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 9.73M | 9.90M | 9.77M | 7.82M | 7.92M | 4.85M | 4.93M | 5.02M | 5.11M | 3.08M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.47M | 0.54M | 0.52M | 0.49M | 0.47M | 0.44M | 0.41M | 0.38M | 0.35M | 0.31M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | |
|
Total Liabilities
|
3.10M | 1.37M | 1.41M | 1.71M | 1.96M | 1.51M | 1.34M | 2.08M | 6.24M | 5.99M | 6.18M | 6.44M | 4.64M | 1.82M | 1.67M | 2.27M | 1.22M | 1.55M | 1.86M | 2.54M | 2.27M | 2.45M | 2.60M | 2.27M | 2.52M | 2.76M | 2.06M | 1.74M | 2.02M | 2.40M | 2.47M | 2.29M | 2.32M | 2.48M | 2.79M | 2.72M | 2.46M | 2.81M | 2.70M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | | | |
|
Common Equity
|
-1.78M | -2.78M | -4.27M | -5.84M | 8.12M | 6.71M | 7.05M | 4.94M | 6.22M | 6.56M | 4.72M | 2.75M | 2.53M | 13.13M | 11.03M | 8.89M | 6.95M | 4.97M | 3.04M | 10.86M | 8.25M | 5.94M | 3.43M | 1.83M | 0.57M | 3.27M | 1.75M | 13.58M | 11.66M | 9.71M | 7.61M | 5.75M | 11.98M | 17.73M | 15.45M | 13.02M | 31.40M | 28.84M | 25.25M |
|
Shareholder's Equity
|
-1.78M | -2.78M | -4.27M | -5.84M | 8.12M | 6.71M | 7.05M | 4.94M | 6.22M | 6.56M | 4.72M | 2.75M | 2.53M | 13.13M | 11.03M | 8.89M | 6.95M | 4.97M | 3.04M | 10.86M | 8.25M | 5.94M | 3.43M | 1.83M | 0.57M | 3.27M | 1.75M | 13.58M | 11.66M | 9.71M | 7.61M | 5.75M | 11.98M | 17.73M | 15.45M | 13.02M | 31.40M | 28.84M | 25.25M |
|
Liabilities and Shareholders Equity
|
1.33M | 8.02M | 6.71M | 5.59M | 19.97M | 18.00M | 16.21M | 14.94M | 12.46M | 12.55M | 10.90M | 9.19M | 7.17M | 14.95M | 12.70M | 11.16M | 8.17M | 6.52M | 4.90M | 13.40M | 10.51M | 8.39M | 6.03M | 4.10M | 3.09M | 6.03M | 3.81M | 15.32M | 13.68M | 12.11M | 10.08M | 8.04M | 14.30M | 20.21M | 18.24M | 15.74M | 33.86M | 31.66M | 27.94M |
|
Retained Earnings
|
-6.20M | -13.80M | 15.45M | 17.16M | 31.55M | 33.52M | 35.57M | -38.08M | 40.37M | -42.37M | -44.58M | -46.88M | -49.83M | -51.99M | -54.49M | -57.10M | -59.34M | -61.55M | -63.76M | -66.10M | -71.56M | -74.07M | -76.55M | -78.55M | -80.79M | -82.69M | -84.18M | -85.91M | -88.03M | -90.06M | -92.16M | -94.82M | -97.17M | -98.84M | -101.15M | -103.61M | -107.02M | -109.71M | -113.45M |
|
Preferred Shares
|
| 9.42M | 9.57M | | | | 2.02M | | 4.62M | | | | | | | | | | | 3.52M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.00M | 0.39M | 0.62M | 0.52M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.34M | 0.34M | 0.37M |
|
Shares Outstanding
|
| 156.48M | 157.50M | 5.29M | 321.63M | 11.44M | 11.68M | 11.79M | | | | 2.20M | | | | 6.53M | | | | 13.00M | | | | 0.04M | 2.70M | 4.36M | 4.45M | 0.34M | 0.43M | 0.46M | 0.47M | 0.67M | 2.87M | 5.78M | 5.78M | 0.48M | 13.53M | 13.53M | 13.53M |