|
Cash & Equivalents
|
0.48M | 0.45M | 0.97M | 0.94M | 0.87M | 9.28M | 8.28M | 7.91M | 7.07M | 5.87M | 3.72M | 1.81M | 4.47M | 1.91M | 0.09M | 5.23M | 1.41M | 0.30M | 1.57M | 0.30M | 0.36M | 0.46M | 4.19M | 2.01M | 1.41M | 5.43M | 4.49M | 3.50M | 4.61M | 3.11M | 3.66M | 1.44M | 4.44M |
|
Short-term Investments
|
| 0.56M | | | 0.02M | 0.01M | 778.00 | 80.00 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.48M | 1.01M | 0.97M | 0.94M | 0.90M | 9.30M | 8.28M | 7.91M | 7.07M | 5.87M | 3.72M | 1.81M | 4.47M | 1.91M | 0.09M | 5.23M | 1.41M | 0.30M | 1.57M | 0.30M | 0.36M | 0.46M | 4.19M | 2.01M | 1.41M | 5.43M | 4.49M | 3.50M | 4.61M | 3.11M | 3.66M | 1.44M | 4.44M |
|
Receivables
|
| | | | | 0.04M | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.10M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.12M | | | 0.18M | 0.20M | 0.50M | 0.33M | 0.22M | 0.56M | 0.53M | 0.42M | 0.32M | 0.21M | 0.54M | 0.39M | 0.30M | 0.24M | 0.55M | 0.53M | 0.41M | 0.35M | 1.65M | 1.18M | 0.77M | 0.44M | 0.72M | 0.55M | 0.48M | 1.15M | 0.83M | 0.67M | 0.59M |
|
Current Assets
|
| 1.24M | | | 1.13M | 9.58M | 8.83M | 8.29M | 7.63M | 7.44M | 4.28M | 2.25M | 4.80M | 2.14M | 0.93M | 5.63M | 1.73M | 0.56M | 2.12M | 0.83M | 0.77M | 0.81M | 5.84M | 3.19M | 2.19M | 5.88M | 5.21M | 4.05M | 5.11M | 4.27M | 4.49M | 2.11M | 5.04M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
| 28.37M | | | 28.04M | 28.04M | 28.04M | 28.04M | 25.67M | 25.67M | 46.46M | 46.46M | 46.46M | 46.46M | 46.46M | 46.46M | 48.86M | 48.86M | 48.86M | 48.86M | 48.86M | 47.06M | 47.06M | 47.06M | 47.06M | 47.33M | 47.33M | 47.33M | 47.33M | 49.20M | 49.24M | 49.24M | 49.27M |
|
Goodwill & Intangibles
|
| 28.37M | | | 28.04M | 28.04M | 28.04M | 28.04M | 25.67M | 25.67M | 46.46M | 46.46M | 46.46M | 46.46M | 46.46M | 46.46M | 48.86M | 48.86M | 48.86M | 48.86M | 48.86M | 47.06M | 47.06M | 47.06M | 47.06M | 47.33M | 47.33M | 47.33M | 47.33M | 49.20M | 49.24M | 49.24M | 49.27M |
|
Other Non-Current Assets
|
| 2.63M | | | 2.54M | 2.50M | 2.51M | 2.38M | 2.39M | 2.35M | 2.35M | 2.29M | 2.08M | 2.09M | 2.09M | 2.01M | 2.00M | 1.77M | 1.68M | 1.61M | 1.41M | 1.40M | 1.38M | 1.08M | 0.69M | 0.70M | 0.63M | 0.46M | 0.46M | 0.53M | 0.50M | 0.50M | 0.50M |
|
Non-Current Assets
|
| 31.00M | | | 30.61M | 30.57M | 30.57M | 30.43M | 30.44M | 28.04M | 48.83M | 48.77M | 48.56M | 48.56M | 48.56M | 48.49M | 50.87M | 50.64M | 50.55M | 50.48M | 50.28M | 48.46M | 48.44M | 48.15M | 47.76M | 48.04M | 47.97M | 47.80M | 47.80M | 49.74M | 49.75M | 49.75M | 49.77M |
|
Assets
|
| 32.24M | | | 31.74M | 40.15M | 39.40M | 38.72M | 38.06M | 35.48M | 53.11M | 51.02M | 53.36M | 50.70M | 49.49M | 54.12M | 52.60M | 51.20M | 52.67M | 51.31M | 51.05M | 49.28M | 54.28M | 51.34M | 49.94M | 53.91M | 53.19M | 51.85M | 52.91M | 54.00M | 54.24M | 51.86M | 54.81M |
|
Accounts Payables
|
| 0.03M | | | 0.01M | 0.23M | 0.12M | 0.13M | 0.33M | 0.18M | 0.54M | 0.25M | 0.59M | 0.87M | 0.70M | 0.56M | 0.66M | 0.93M | 0.54M | 0.60M | 0.66M | 0.98M | 0.78M | 0.42M | 0.63M | 0.93M | 0.51M | 0.59M | 0.46M | 0.64M | 0.70M | 0.88M | 0.40M |
|
Payables
|
| 0.03M | | | 0.01M | 0.23M | 0.12M | 0.13M | 0.33M | 0.18M | 0.54M | 0.25M | 0.59M | 0.87M | 0.70M | 0.56M | 0.66M | 0.93M | 0.54M | 0.60M | 0.66M | 0.98M | 0.78M | 0.42M | 0.63M | 0.93M | 0.51M | 0.59M | 0.46M | 0.64M | 0.70M | 0.88M | 0.40M |
|
Short term Debt
|
| 15.36M | | | 16.61M | | | | | 0.38M | 0.38M | 0.38M | 0.11M | 0.22M | 0.22M | 0.14M | 0.14M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.31M | 0.09M | 0.03M | 0.07M | 0.31M | 0.32M | 0.29M | 0.29M |
|
Total Current Liabilities
|
| 15.39M | | | 16.63M | 0.23M | 0.12M | 0.13M | 0.33M | 0.56M | 0.92M | 0.63M | 0.70M | 1.09M | 0.92M | 0.70M | 0.80M | 1.03M | 0.64M | 0.70M | 0.76M | 1.08M | 0.88M | 0.52M | 0.72M | 1.08M | 0.60M | 0.62M | 0.54M | 0.95M | 1.01M | 1.17M | 0.70M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.64M | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 5.20M | 5.22M | 5.24M | 5.26M | 5.08M | 4.76M | 4.15M | 3.52M | 4.18M | 4.19M | 4.21M |
|
Other Non-Current Liabilities
|
| 1.29M | | | 1.30M | 1.29M | 1.33M | 1.24M | 1.28M | 1.40M | 1.44M | 1.41M | 1.23M | 1.26M | 1.30M | 1.26M | 1.27M | 1.07M | 1.01M | 0.98M | 0.81M | 0.97M | 0.96M | 0.68M | 0.31M | 1.54M | 0.57M | 0.40M | 0.41M | 1.85M | 1.90M | 1.91M | 1.95M |
|
Total Non-Current Liabilities
|
| 15.39M | | | 16.63M | 0.23M | 0.12M | 0.13M | 0.33M | 0.18M | 0.54M | 0.25M | 0.59M | 0.87M | 0.70M | 0.56M | 0.66M | 0.93M | 0.54M | 0.60M | 0.66M | 0.98M | 5.99M | 5.64M | 5.87M | 5.75M | 5.63M | 5.39M | 4.52M | 5.70M | 5.76M | 5.81M | 5.87M |
|
Total Liabilities
|
| 16.68M | | | 17.93M | 1.53M | 1.45M | 1.37M | 1.61M | 1.58M | 1.98M | 1.66M | 1.82M | 2.13M | 2.00M | 1.82M | 1.93M | 2.00M | 1.56M | 1.57M | 1.46M | 1.95M | 6.95M | 6.32M | 6.18M | 6.83M | 6.19M | 5.79M | 5.05M | 6.65M | 6.77M | 6.98M | 6.56M |
|
Total Debt
|
| 15.36M | | | 16.61M | | | | | 0.38M | 0.38M | 0.38M | 0.11M | 0.22M | 0.22M | 0.14M | 0.14M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.35M | 0.13M | 0.07M | 0.11M | 0.95M | 0.32M | 0.29M | 0.29M |
|
Common Equity
|
| 15.56M | | | 13.81M | 38.62M | 37.95M | 37.35M | 36.46M | 33.91M | 51.13M | 49.36M | 51.54M | 48.57M | 47.49M | 52.30M | 50.67M | 49.20M | 51.11M | 49.74M | 49.59M | 47.33M | 47.33M | 45.02M | 43.76M | 47.08M | 47.00M | 46.07M | 47.85M | 47.35M | 47.47M | 44.88M | 48.25M |
|
Shareholder's Equity
|
| 15.56M | | | 13.81M | 38.62M | 37.95M | 37.35M | 36.46M | 33.91M | 51.13M | 49.36M | 51.54M | 48.57M | 47.49M | 52.30M | 50.67M | 49.20M | 51.11M | 49.74M | 49.59M | 47.33M | 47.33M | 45.02M | 43.76M | 47.08M | 47.00M | 46.07M | 47.85M | 47.35M | 47.47M | 44.88M | 48.25M |
|
Liabilities and Shareholders Equity
|
| 32.24M | | | 31.74M | 40.15M | 39.40M | 38.72M | 38.06M | 35.48M | 53.11M | 51.02M | 53.36M | 50.70M | 49.49M | 54.12M | 52.60M | 51.20M | 52.67M | 51.31M | 51.05M | 49.28M | 54.28M | 51.34M | 49.94M | 53.91M | 53.19M | 51.85M | 52.91M | 54.00M | 54.24M | 51.86M | 54.81M |
|
Retained Earnings
|
| -20.75M | | | -24.52M | -25.98M | -26.78M | -27.52M | -28.62M | -31.32M | -29.37M | -31.19M | -32.62M | -35.66M | -36.74M | -38.56M | -40.22M | -41.73M | -42.79M | -44.22M | -45.39M | -47.70M | -48.71M | -51.05M | -52.49M | -54.13M | -55.46M | -57.24M | -58.59M | -60.03M | -61.95M | -64.65M | -66.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M |