|
Cash & Equivalents
|
0.55M | 0.32M | 0.25M | 0.51M | | 0.46M | 0.37M | | | | | | | 0.41M | 0.38M | 0.50M | 0.45M | 0.47M | 0.58M | 0.63M | 0.81M | 0.97M | 1.02M | 0.97M | 0.82M | 0.80M | 0.64M | 0.68M | 0.42M | 0.82M | 0.63M | 0.27M | 0.26M | 0.40M | 0.89M | 0.30M | 0.48M | 0.68M | 0.74M | 0.82M | 0.34M | 0.24M | 0.23M | 0.29M | 0.59M | 0.17M | 0.41M | 0.28M |
|
Cash & Current Investments
|
0.55M | 0.32M | 0.25M | 0.51M | | 0.46M | 0.37M | | | | | | | 0.41M | 0.38M | 0.50M | 0.45M | 0.47M | 0.58M | 0.63M | 0.81M | 0.97M | 1.02M | 0.97M | 0.82M | 0.80M | 0.64M | 0.68M | 0.42M | 0.82M | 0.63M | 0.27M | 0.26M | 0.40M | 0.89M | 0.30M | 0.48M | 0.68M | 0.74M | 0.82M | 0.34M | 0.24M | 0.23M | 0.29M | 0.59M | 0.17M | 0.41M | 0.28M |
|
Receivables - Net
|
0.37M | | | 0.38M | | 0.49M | 0.51M | 0.65M | 0.81M | 0.63M | 0.81M | 0.65M | 0.84M | 0.29M | 0.40M | 0.33M | 0.34M | 0.51M | 0.51M | 0.56M | 0.54M | 0.46M | 0.66M | 0.65M | 0.68M | 0.70M | 0.79M | 0.73M | 0.70M | 0.49M | 0.46M | 0.68M | 0.62M | 0.84M | 0.81M | 0.72M | 0.91M | 0.85M | 0.88M | 1.03M | 1.15M | 1.29M | 1.25M | 1.08M | 1.02M | 1.05M | 1.08M | 1.12M |
|
Receivables
|
0.37M | | | 0.38M | | 0.49M | 0.51M | 0.65M | 0.81M | 0.63M | 0.81M | 0.65M | 0.84M | 0.29M | 0.40M | 0.33M | 0.34M | 0.51M | 0.51M | 0.56M | 0.54M | 0.46M | 0.66M | 0.65M | 0.68M | 0.70M | 0.79M | 0.73M | 0.70M | 0.49M | 0.46M | 0.68M | 0.62M | 0.84M | 0.81M | 0.72M | 0.91M | 0.85M | 0.88M | 1.03M | 1.15M | 1.29M | 1.25M | 1.08M | 1.02M | 1.05M | 1.08M | 1.12M |
|
Prepaid Assets
|
0.24M | | | 0.20M | | 0.24M | 0.22M | 0.25M | 0.28M | 0.52M | 0.26M | 0.27M | 0.30M | 0.11M | 0.13M | 0.14M | 0.15M | 0.15M | 0.16M | 0.17M | 0.17M | 0.19M | 0.21M | 0.24M | 0.10M | 0.09M | 0.10M | 0.14M | 0.11M | 0.21M | 0.20M | 0.24M | 0.22M | 0.21M | 0.15M | 0.14M | 0.23M | 0.26M | 0.23M | 0.16M | 0.13M | 0.22M | 0.22M | 0.21M | 0.18M | 0.18M | 0.20M | 0.22M |
|
Current Assets
|
1.30M | | | 1.23M | | 1.35M | 1.29M | 1.53M | 1.89M | 1.69M | 1.54M | 1.66M | 1.68M | 0.87M | 0.98M | 1.00M | 1.03M | 1.20M | 1.32M | 1.43M | 1.65M | 1.73M | 1.96M | 1.95M | 1.65M | 1.64M | 1.59M | 1.63M | 1.34M | 1.55M | 1.33M | 1.23M | 1.14M | 1.46M | 1.87M | 1.18M | 1.65M | 1.83M | 1.95M | 2.10M | 1.74M | 1.87M | 1.83M | 1.73M | 1.94M | 1.58M | 1.87M | 1.81M |
|
Property, Plant & Equipment (Net)
|
1.12M | | | 1.17M | | 1.16M | 1.19M | 1.24M | 1.25M | 1.26M | 1.27M | 1.28M | 1.27M | 1.36M | 1.36M | 1.41M | 1.42M | 1.52M | 1.61M | 1.62M | 1.70M | 1.89M | 1.99M | 2.25M | 2.27M | 2.34M | 2.48M | 2.64M | 2.76M | 2.93M | 3.09M | 3.29M | 3.42M | 3.55M | 3.79M | 4.01M | 0.41M | 4.38M | 4.55M | 4.73M | 0.30M | 0.28M | 0.26M | 0.24M | 0.21M | 0.20M | 0.19M | 0.18M |
|
Goodwill
|
| | | 0.11M | 0.20M | 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 | 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 | 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 | 0.11M |
|
Intangibles
|
0.18M | | | 0.10M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.07M | 0.07M | 0.07M | 0.13M | 0.06M | 0.06M | 0.06M | 0.12M | 0.06M | 0.05M | 0.05M | 0.12M | 0.07M | 0.07M | 0.06M | 0.13M | 0.07M | 0.07M | 0.07M | 0.14M | 0.06M | 0.08M | 0.08M | 3.80M | 0.07M | 0.07M | 0.07M | 4.55M | 4.68M | 4.83M | 5.00M | 5.04M | 4.79M | 4.34M | 3.87M |
|
Goodwill & Intangibles
|
0.18M | | | 0.24M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.18M | 0.18M | 0.18M | 0.24M | 0.17M | 0.17M | 0.17M | 0.23M | 0.17M | 0.16M | 0.16M | 0.23M | 0.18M | 0.18M | 0.17M | 0.24M | 0.18M | 0.18M | 0.18M | 0.25M | 0.17M | 0.19M | 0.19M | 3.91M | 0.18M | 0.18M | 0.18M | 4.66M | 4.79M | 4.94M | 5.11M | 5.15M | 4.90M | 4.45M | 3.98M |
|
Other Non-Current Assets
|
-747.00 | | | 0.02M | | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets
|
-1.30M | | | 1.41M | | 1.39M | 1.42M | 1.47M | 1.48M | 1.49M | 1.49M | 1.50M | 1.49M | 1.55M | 1.56M | 1.60M | 1.61M | 1.71M | 1.80M | 1.81M | 1.89M | 2.35M | 2.40M | 2.69M | 2.78M | 2.81M | 2.90M | 3.53M | 3.61M | 3.77M | 4.15M | 4.33M | 4.44M | 4.56M | 4.63M | 4.80M | 4.91M | 5.04M | 5.16M | 5.37M | 5.44M | 5.49M | 5.57M | 5.66M | 5.62M | 5.30M | 4.79M | 4.42M |
|
Assets
|
| | | 2.63M | | 2.74M | 2.72M | 3.00M | 3.37M | 3.18M | 3.03M | 3.16M | 3.18M | 2.42M | 2.53M | 2.60M | 2.65M | 2.91M | 3.12M | 3.24M | 3.54M | 4.08M | 4.36M | 4.64M | 4.43M | 4.45M | 4.49M | 5.17M | 4.95M | 5.32M | 5.48M | 5.56M | 5.58M | 6.02M | 6.50M | 5.98M | 6.56M | 6.87M | 7.11M | 7.47M | 7.18M | 7.35M | 7.40M | 7.39M | 7.56M | 6.89M | 6.66M | 6.23M |
|
Accounts Payables
|
1.12M | | | 1.29M | | 1.07M | 0.93M | 1.06M | 1.24M | 1.04M | 1.06M | 1.16M | 1.32M | 1.48M | 1.38M | 1.40M | 1.57M | 1.66M | 1.54M | 1.33M | 1.50M | 1.56M | 1.54M | 1.71M | 1.29M | 1.49M | 1.56M | 1.76M | 2.03M | 2.55M | 2.39M | 2.36M | 2.43M | 2.37M | 2.52M | 2.26M | 2.51M | 2.37M | 2.18M | 2.20M | 2.21M | 2.52M | 2.53M | 2.85M | 3.56M | 3.95M | 4.05M | 4.14M |
|
Payables
|
1.12M | | | 1.29M | | 1.07M | 0.93M | 1.06M | 1.24M | 1.04M | 1.06M | 1.16M | 1.32M | 1.48M | 1.38M | 1.40M | 1.57M | 1.66M | 1.54M | 1.33M | 1.50M | 1.56M | 1.54M | 1.71M | 1.29M | 1.49M | 1.56M | 1.76M | 2.03M | 2.55M | 2.39M | 2.36M | 2.43M | 2.37M | 2.52M | 2.26M | 2.51M | 2.37M | 2.18M | 2.20M | 2.21M | 2.52M | 2.53M | 2.85M | 3.56M | 3.95M | 4.05M | 4.14M |
|
Short term Debt
|
1.04M | | | | | | | | | | | | | 0.05M | 0.03M | 0.00M | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.17M | 0.18M | 0.16M | 0.17M | 0.14M | 0.18M | 0.17M | 0.16M | 0.15M | 0.18M | 0.18M | 0.53M | 0.19M | 0.19M | 0.17M | 0.17M | 0.17M | 0.17M | 0.20M | 0.21M | 0.20M | 0.20M | 0.19M | 0.15M | 0.12M | 0.09M | 0.08M |
|
Current Deferred Revenue
|
-0.03M | | | 0.44M | | 0.64M | 0.65M | 0.60M | 0.60M | 0.64M | 0.63M | 0.53M | 0.52M | 0.61M | 0.77M | 0.78M | 0.71M | 0.68M | 0.79M | 0.83M | 0.71M | 0.70M | 0.78M | 0.63M | 0.58M | 0.59M | 0.58M | 0.67M | 0.54M | 0.54M | 0.74M | 0.75M | 0.62M | 0.95M | 1.48M | 1.09M | 1.17M | 1.47M | 1.81M | 2.05M | 1.83M | 1.78M | 2.12M | 2.28M | 2.40M | 1.89M | 2.12M | 2.15M |
|
Total Current Liabilities
|
2.56M | | | 1.73M | | 1.71M | 1.57M | 1.66M | 1.84M | 1.68M | 1.69M | 1.68M | 1.85M | 2.14M | 2.18M | 2.18M | 2.27M | 2.36M | 2.35M | 2.19M | 2.23M | 2.46M | 2.53M | 2.53M | 2.07M | 2.25M | 2.35M | 2.62M | 2.75M | 3.25M | 3.32M | 3.29M | 3.24M | 3.51M | 4.19M | 3.52M | 3.85M | 3.64M | 3.88M | 4.08M | 3.87M | 4.23M | 4.60M | 5.06M | 5.42M | 5.60M | 6.22M | 6.21M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | 0.10M | 0.09M | 0.09M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 715.00 | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
2.79M | | | 4.83M | | 5.56M | 5.68M | 5.98M | 6.27M | 6.33M | 6.37M | 6.62M | 6.76M | 11.30M | 11.73M | 12.23M | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.28M | 0.37M | 0.38M | 0.28M | 0.26M | 0.34M | 0.70M | 0.36M | 0.34M | 0.16M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | 0.51M | | 0.59M | 0.50M | 0.63M | 0.71M | 0.77M | 0.71M | 0.61M | 0.61M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.27M | 0.24M | 0.27M | 0.34M | 0.27M | 0.23M | 0.69M | 0.67M | 0.63M | 0.82M | 0.76M | 0.71M | 0.68M | 0.62M | 0.53M | 0.50M | 0.45M | 0.42M | 0.44M | 0.39M | 0.34M | 0.29M | 0.24M | 0.18M | 0.13M | 0.09M | 0.20M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.03M | 0.34M | 0.31M | 0.73M | 0.37M | 0.34M | 0.28M |
|
Total Debt
|
3.83M | | | 4.83M | | 5.56M | 5.68M | 5.98M | 6.27M | 6.33M | 6.37M | 6.62M | 6.76M | 11.35M | 11.76M | 12.23M | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -3.93M | | -4.53M | -4.54M | -4.64M | -4.74M | -4.84M | -5.03M | -5.14M | -5.43M | -11.01M | -11.37M | -11.80M | -2.71M | -2.60M | -2.37M | -2.05M | -1.78M | -1.56M | -1.26M | -1.00M | -0.81M | -0.92M | -1.03M | -1.10M | -1.93M | -1.39M | -1.98M | -1.30M | -1.69M | -0.97M | -1.69M | -1.38M | -1.23M | -1.12M | -1.04M | -0.92M | -0.86M | -0.89M | 2.46M | 2.02M | 1.42M | 0.92M | 0.10M | -0.26M |
|
Shareholder's Equity
|
| | | -3.93M | | -4.53M | -4.54M | -4.64M | -4.74M | -4.84M | -5.03M | -5.14M | -5.43M | -11.01M | -11.37M | -11.80M | -2.71M | -2.60M | -2.37M | -2.05M | -1.78M | -1.56M | -1.26M | -1.00M | -0.81M | -0.92M | -1.03M | -1.10M | -1.93M | -1.39M | -1.98M | -1.30M | -1.69M | -0.97M | -1.69M | -1.38M | -1.23M | -1.12M | -1.04M | -0.92M | -0.86M | -0.89M | 2.46M | 2.02M | 1.42M | 0.92M | 0.10M | -0.26M |
|
Liabilities and Shareholders Equity
|
| | | 2.63M | | 2.74M | 2.72M | 3.00M | 3.37M | 3.18M | 3.03M | 3.16M | 3.18M | 2.42M | 2.53M | 2.60M | 2.65M | 2.91M | 3.12M | 3.24M | 3.54M | 4.08M | 4.36M | 4.64M | 4.43M | 4.45M | 4.49M | 5.17M | 4.95M | 5.32M | 5.48M | 5.56M | 5.58M | 6.02M | 6.50M | 5.98M | 6.56M | 6.87M | 7.11M | 7.47M | 7.18M | 7.35M | 7.40M | 7.39M | 7.56M | 6.89M | 6.66M | 6.23M |
|
Retained Earnings
|
-11.35M | | | -12.89M | | -13.53M | -13.53M | -13.64M | -13.75M | -13.85M | -14.04M | -14.15M | -14.44M | -20.50M | -20.88M | -21.32M | -21.53M | -21.52M | -21.41M | -21.20M | -21.03M | -20.92M | -20.71M | -20.56M | -20.47M | -20.59M | -20.71M | -20.79M | -21.12M | -21.09M | -21.17M | -21.02M | 0.24M | -20.70M | -20.68M | -20.37M | -20.22M | -20.11M | -20.04M | -19.91M | -19.86M | -19.89M | -20.14M | -20.58M | -21.19M | -21.69M | -22.54M | -22.91M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | | 2.98M | | 2.98M | | | 2.98M | 2.98M | 2.98M | 2.98M | 2.98M | 2.98M | 2.98M | | | 2.98M | 2.98M | 2.98M | 2.98M |
|
Treasury Shares
|
| | | 0.07 | | | | | | | | 0.74M | 0.65M | | | | | | | | | | | | | | | | | | | | 25.77M | | | | 25.77M | | | | 25.77M | 25.77M | 25.77M | 25.77M | 25.77M | | | |