|
Accumulated Depreciation
|
| | | | | | | 1.28M | | 1.02M | | 1.48M | |
|
Cash & Equivalents
|
35.97M | 30.64M | 25.44M | 19.18M | 15.26M | 8.43M | 11.20M | 6.28M | 6.28M | 0.14M | 0.42M | 0.32M | 1.38M |
|
Receivables - Net
|
0.39M | 1.17M | 1.89M | 2.78M | 1.51M | 2.24M | 0.76M | 0.67M | 0.51M | | | | |
|
Receivables - Other
|
| | | 1.74M | | | | | | | | | |
|
Receivables
|
0.39M | 1.17M | 1.89M | 4.52M | 1.51M | 2.24M | 0.76M | 0.67M | 0.51M | | | | |
|
Prepaid Assets
|
| | | | | | | 0.69M | | 0.37M | 0.68M | 0.41M | 0.24M |
|
Current Assets
|
36.51M | 31.96M | 27.48M | 22.11M | 16.92M | 10.81M | 12.10M | 7.13M | 4.55M | 4.97M | 6.34M | 1.77M | 2.11M |
|
Property, Plant & Equipment (Net)
|
1.80M | 2.21M | 2.47M | 2.92M | 4.18M | 4.65M | 4.39M | 3.50M | 2.24M | 2.34M | 2.51M | 2.86M | 1.93M |
|
Long-Term Investments
|
| | | 1.35M | | | | 1.16M | | | | | |
|
Intangibles
|
9.80M | 9.93M | 11.36M | 13.45M | 13.20M | 12.36M | 11.71M | | | | | | |
|
Goodwill & Intangibles
|
9.80M | 9.93M | 11.36M | 13.45M | 13.20M | 12.36M | 11.71M | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | 5.85M | | 6.28M | | | |
|
Other Non-Current Assets
|
0.05M | 0.39M | 0.39M | 0.41M | 0.41M | 0.38M | 0.37M | 0.33M | 0.31M | 0.30M | 0.30M | 0.31M | 0.01M |
|
Non-Current Assets
|
13.21M | 14.09M | 15.84M | 18.54M | 23.18M | 22.21M | 21.12M | 8.67M | 6.28M | 5.86M | 5.81M | 6.01M | 3.75M |
|
Assets
|
49.71M | 46.05M | 43.31M | 40.65M | 40.10M | 33.02M | 33.23M | 15.80M | 10.84M | 10.82M | 12.15M | 7.79M | 5.86M |
|
Accounts Payables
|
1.36M | 0.36M | 0.31M | 2.24M | 0.75M | 0.78M | 0.58M | 2.10M | 0.25M | 1.78M | 1.19M | 0.93M | 0.73M |
|
Payables
|
1.36M | 0.36M | 0.31M | 2.24M | 0.75M | 0.78M | 0.58M | 2.10M | 0.25M | 1.78M | 1.19M | 0.93M | 0.73M |
|
Other Accumulated Expenses
|
1.42M | 1.57M | 1.84M | 2.24M | 2.63M | 2.17M | 2.15M | 0.20M | 1.70M | 0.19M | 0.19M | 0.19M | 0.10M |
|
Current Leases
|
0.21M | 0.21M | 0.25M | 0.17M | 0.49M | 0.43M | 0.41M | 0.60M | 0.35M | 0.35M | 0.36M | 0.39M | |
|
Total Current Liabilities
|
2.98M | 2.14M | 2.40M | 2.79M | 3.86M | 3.38M | 5.59M | 3.65M | 7.29M | 2.48M | 2.19M | 1.67M | 0.87M |
|
Convertible Debt
|
| | | | | | | | | | | | 1.75M |
|
Operating Leases
|
0.10M | 0.10M | 0.08M | 0.41M | 3.60M | 3.25M | 3.19M | 2.75M | 2.85M | 2.46M | 2.20M | 2.07M | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.00M | | | | | |
|
Total Non-Current Liabilities
|
0.10M | 0.10M | 0.08M | 0.25M | 3.60M | 3.25M | 3.19M | 2.75M | 2.85M | 2.46M | 2.20M | 2.07M | 0.87M |
|
Total Liabilities
|
3.08M | 2.24M | 2.48M | 3.03M | 7.46M | 6.63M | 8.79M | 6.40M | 10.14M | 4.94M | | 3.74M | |
|
Common Equity
|
46.63M | 43.81M | 40.83M | 37.62M | 32.64M | 26.39M | 24.44M | 9.40M | 0.70M | 5.88M | | 4.05M | |
|
Shareholder's Equity
|
| | | | | | | 9.40M | | 5.88M | 7.76M | 4.05M | 4.11M |
|
Liabilities and Shareholders Equity
|
49.71M | 46.05M | 43.31M | 40.65M | 40.10M | 33.02M | 33.23M | 15.80M | 10.84M | 10.82M | 12.15M | 7.79M | 5.86M |
|
Retained Earnings
|
-22.61M | -26.71M | -30.69M | -36.97M | -41.96M | -46.13M | -48.60M | -53.31M | -77.89M | -70.18M | -74.51M | -78.70M | -82.54M |
|
Preferred Shares
|
| | | | | | | | | 76.06M | 82.28M | 82.74M | 86.77M |
|
Shares Outstanding
|
| | | 5.92M | | | | 0.85M | | | | | |