|
Cash & Equivalents
|
4.67M | 3.79M | 2.99M | 1.69M | 2.57M | 2.41M | 2.19M | 1.74M | 2.30M | 1.86M | 3.40M | 2.97M | 3.34M | 7.30M | 7.02M | 6.59M | 5.84M | 5.84M | 5.44M | 4.77M | 4.22M | 3.50M | 0.21M | 0.27M | 2.50M | 1.90M | 4.80M | 4.23M | 1.15M | 3.52M | 0.52M | 2.48M | 2.10M | 1.91M | 1.65M | 1.99M | 1.40M | 1.30M | 1.13M |
|
Short-term Investments
|
| | 1.52M | 1.52M | | | | | | | | | | | | | | | | | | 3.13M | 2.78M | 2.76M | | | | | 2.99M | | 2.50M | | | | | | | | |
|
Cash & Current Investments
|
4.67M | 3.79M | 4.51M | 3.21M | 2.57M | 2.41M | 2.19M | 1.74M | 2.30M | 1.86M | 3.40M | 2.97M | 3.34M | 7.30M | 7.02M | 6.59M | 5.84M | 5.84M | 5.44M | 4.77M | 4.22M | 6.63M | 2.98M | 3.03M | 2.50M | 1.90M | 4.80M | 4.23M | 4.14M | 3.52M | 3.02M | 2.48M | 2.10M | 1.91M | 1.65M | 1.99M | 1.40M | 1.30M | 1.13M |
|
Receivables - Net
|
1.37M | 1.33M | 1.54M | 1.12M | 1.08M | 0.79M | 0.78M | 0.60M | 0.74M | 0.66M | 0.78M | 0.69M | 0.76M | 0.77M | | | | | | | | | | | | | | 0.59M | | 0.67M | 0.72M | 1.00M | 0.96M | 1.08M | 1.05M | 0.66M | 0.97M | 0.54M | 0.37M |
|
Receivables - Other
|
| | | | | | | | | | | 0.69M | | | 0.78M | 0.66M | 0.75M | 0.65M | 0.55M | 0.60M | 0.74M | 0.83M | 1.35M | 0.83M | 0.75M | 0.44M | 0.53M | 0.59M | 0.68M | 0.12M | 0.12M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.27M | 0.05M | 0.04M |
|
Receivables
|
1.37M | 1.33M | 1.54M | 1.12M | 1.08M | 0.79M | 0.78M | 0.60M | 0.74M | 0.66M | 0.78M | 1.38M | 0.76M | 0.77M | | | | | | | | | | | | | | 1.18M | | 0.79M | 0.85M | 1.03M | 0.98M | 1.11M | 1.09M | 0.70M | 1.24M | 0.59M | 0.41M |
|
Prepaid Assets
|
| | 0.06M | 0.26M | 0.08M | 0.06M | 0.05M | 0.03M | 0.09M | 0.11M | 0.10M | 0.05M | 0.15M | 0.10M | 0.11M | 0.06M | 0.18M | 0.14M | 0.11M | 0.06M | 0.09M | 0.20M | 0.16M | 0.09M | 0.09M | 0.24M | 0.17M | 0.10M | 0.09M | 0.23M | 0.16M | 0.10M | 0.24M | 0.20M | 0.15M | 0.09M | 0.20M | 0.16M | 0.11M |
|
Current Assets
|
| | 6.11M | 4.59M | 3.73M | 3.26M | 3.02M | 2.36M | 3.12M | 2.60M | 4.21M | 3.71M | 4.25M | 8.17M | 7.90M | 7.31M | 6.77M | 6.63M | 6.10M | 5.43M | 5.04M | 4.50M | 4.50M | 3.95M | 3.31M | 2.56M | 5.50M | 4.92M | 4.92M | 4.42M | 3.91M | 3.58M | 3.29M | 3.19M | 2.85M | 2.75M | 2.52M | 1.97M | 1.61M |
|
Property, Plant & Equipment (Net)
|
| | 0.70M | 0.65M | 0.61M | 0.57M | 0.53M | 0.48M | 0.44M | 0.40M | 0.36M | 0.31M | 0.27M | 0.29M | 0.24M | 0.14M | 0.09M | 0.05M | 0.07M | 0.12M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Other Non-Current Assets
|
| | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Non-Current Assets
|
| | 0.73M | 0.69M | 0.65M | 0.60M | 0.56M | 0.52M | 0.48M | 0.44M | 0.39M | 0.35M | 1.20M | 1.18M | 1.09M | 0.95M | 0.86M | 0.78M | 0.76M | 0.77M | 0.73M | 0.68M | 0.64M | 0.60M | 0.55M | 0.51M | 0.47M | 0.44M | 0.40M | 0.36M | 0.32M | 0.27M | 0.23M | 0.19M | 0.15M | 1.29M | 1.25M | 1.20M | 1.15M |
|
Assets
|
| | 6.84M | 5.27M | 4.37M | 3.87M | 3.58M | 2.88M | 3.60M | 3.04M | 4.60M | 4.06M | 5.45M | 9.35M | 8.99M | 8.26M | 7.63M | 7.41M | 6.86M | 6.20M | 5.77M | 5.19M | 5.14M | 4.55M | 3.86M | 3.07M | 5.97M | 5.37M | 5.32M | 4.77M | 4.23M | 3.85M | 3.52M | 3.38M | 3.00M | 4.04M | 3.77M | 3.17M | 2.77M |
|
Accounts Payables
|
| | 0.03M | 0.03M | 0.05M | 0.08M | 0.10M | 0.06M | 0.08M | 0.08M | 0.06M | 0.13M | 0.07M | 0.03M | 0.01M | 0.17M | 0.07M | 0.06M | 0.05M | 0.03M | 0.04M | 0.04M | 0.03M | 0.07M | 0.02M | 0.03M | 0.04M | 0.07M | 0.03M | 0.05M | 0.03M | 0.05M | 0.17M | 0.06M | 0.03M | 0.09M | 0.01M | 0.02M | 0.03M |
|
Payables
|
| | 0.03M | 0.03M | 0.05M | 0.08M | 0.10M | 0.06M | 0.08M | 0.08M | 0.06M | 0.13M | 0.07M | 0.03M | 0.01M | 0.17M | 0.07M | 0.06M | 0.05M | 0.03M | 0.04M | 0.04M | 0.03M | 0.07M | 0.02M | 0.03M | 0.04M | 0.07M | 0.03M | 0.05M | 0.03M | 0.05M | 0.17M | 0.06M | 0.03M | 0.09M | 0.01M | 0.02M | 0.03M |
|
Accumulated Expenses
|
| | 0.57M | 0.34M | 0.34M | 0.29M | 0.27M | 0.05M | 0.29M | 0.28M | | 0.07M | | | | 0.04M | | | | 0.03M | | | | 0.05M | 0.07M | 0.06M | 0.03M | 0.03M | 0.05M | 0.02M | 0.02M | 0.01M | 0.05M | 0.04M | 0.03M | 0.05M | 0.06M | 0.05M | 0.04M |
|
Other Accumulated Expenses
|
| | | | | | | 0.25M | | | 0.26M | 0.27M | 0.09M | 0.07M | 0.06M | 0.05M | 0.11M | 0.08M | 0.06M | 358.00 | 0.07M | 0.06M | 0.05M | 360.00 | | | | 360.00 | | | | 360.00 | | | | 360.00 | | | |
|
Current Leases
|
| | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.22M | 0.16M | 0.11M | 0.13M | 0.13M | 0.14M | 0.14M |
|
Current Deferred Revenue
|
| | 0.01M | | 0.03M | 0.03M | 0.05M | 0.20M | 0.17M | 0.11M | 0.05M | 0.19M | 0.05M | 0.04M | 0.07M | 0.01M | 0.08M | 0.05M | 0.02M | | 0.03M | 0.03M | 0.01M | | 0.01M | 0.01M | 0.00M | | 0.01M | 0.01M | 0.00M | | | 0.12M | | | | 0.07M | 0.01M |
|
Total Current Liabilities
|
| | 0.61M | 0.37M | 0.42M | 0.40M | 0.42M | 0.31M | 0.52M | 0.46M | 0.36M | 0.46M | 0.37M | 0.29M | 0.31M | 0.39M | 0.42M | 0.36M | 0.29M | 0.23M | 0.31M | 0.30M | 0.28M | 0.30M | 0.29M | 0.29M | 0.27M | 0.30M | 0.28M | 0.29M | 0.26M | 0.28M | 0.44M | 0.39M | 0.18M | 0.27M | 0.21M | 0.28M | 0.21M |
|
Operating Leases
|
| | | | | | | | | | | | 1.09M | 1.05M | 1.01M | 0.81M | 0.77M | 0.89M | 0.85M | 0.65M | 0.77M | 0.73M | 0.69M | 0.46M | 0.60M | 0.56M | 0.51M | 0.27M | 0.42M | 0.37M | 0.32M | 0.06M | 0.22M | 0.16M | 0.11M | 1.17M | 1.26M | 1.23M | 1.20M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.51M | 0.50M | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 0.36M | 0.46M | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 0.61M | 0.37M | 0.42M | 0.40M | 0.42M | 0.31M | 0.52M | 0.46M | 0.87M | 0.96M | 2.06M | 1.19M | 1.16M | 1.20M | 1.20M | 1.09M | 0.98M | 0.87M | 0.91M | 0.86M | 0.79M | 0.76M | 0.70M | 0.66M | 0.59M | 0.57M | 0.50M | 0.45M | 0.37M | 0.33M | 0.44M | 0.39M | 0.18M | 1.44M | 1.34M | 1.37M | 1.27M |
|
Common Equity
|
| | 6.22M | 4.90M | 3.95M | 3.46M | 3.16M | 2.57M | 3.08M | 2.58M | 3.73M | 3.10M | 3.40M | 8.16M | 7.83M | 7.06M | 6.43M | 6.32M | 5.88M | 5.33M | 4.86M | 4.33M | 4.35M | 3.78M | 3.20M | 2.41M | 5.40M | 4.80M | 4.82M | 4.33M | 3.90M | 3.52M | 3.10M | 3.00M | 2.82M | 2.60M | 2.43M | 1.80M | 1.50M |
|
Shareholder's Equity
|
| | 6.22M | 4.90M | 3.95M | 3.46M | 3.16M | 2.57M | 3.08M | 2.58M | 3.73M | 3.10M | 3.40M | 8.16M | 7.83M | 7.06M | 6.43M | 6.32M | 5.88M | 5.33M | 4.86M | 4.33M | 4.35M | 3.78M | 3.20M | 2.41M | 5.40M | 4.80M | 4.82M | 4.33M | 3.90M | 3.52M | 3.10M | 3.00M | 2.82M | 2.60M | 2.43M | 1.80M | 1.50M |
|
Liabilities and Shareholders Equity
|
| | 6.84M | 5.27M | 4.37M | 3.87M | 3.58M | 2.88M | 3.60M | 3.04M | 4.60M | 4.06M | 5.45M | 9.35M | 8.99M | 8.26M | 7.63M | 7.41M | 6.86M | 6.20M | 5.77M | 5.19M | 5.14M | 4.55M | 3.86M | 3.07M | 5.97M | 5.37M | 5.32M | 4.77M | 4.23M | 3.85M | 3.52M | 3.38M | 3.00M | 4.04M | 3.77M | 3.17M | 2.77M |
|
Retained Earnings
|
| | -105.26M | -106.65M | -107.60M | -108.09M | -108.39M | -109.06M | -109.80M | -110.37M | -111.06M | -111.69M | -112.49M | -113.85M | -114.24M | -115.50M | -116.12M | -116.52M | -116.96M | -117.84M | -118.40M | -118.93M | -118.90M | -119.69M | -120.32M | -121.10M | -121.54M | -122.36M | -122.82M | -123.31M | -123.80M | -124.26M | -124.71M | -124.80M | -125.00M | -125.58M | -125.80M | -126.60M | -126.90M |
|
Treasury Shares
|
| | | 0.79M | | | | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |