|
Cash & Equivalents
|
0.07M | 0.02M | 0.47M | 0.79M | 0.87M | 0.42M | 0.50M | 0.43M | 0.12M | 0.28M | 1.18M | 4.12M | 5.28M | 4.45M | 0.88M | 2.80M | 11.24M | 10.47M | 9.68M | 8.43M | 6.60M | 5.81M | 9.22M | 11.53M | 8.82M | 6.65M | 5.48M | 2.77M | 4.44M | 3.19M |
|
Short-term Investments
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 928.00 | 612.00 | 567.00 | 338.00 | 423.00 | 385.00 | 566.00 | 0.08M | | | | | |
|
Cash & Current Investments
|
0.07M | 0.03M | 0.48M | 0.79M | 0.88M | 0.42M | 0.50M | 0.43M | 0.12M | 0.29M | 1.19M | 4.12M | 5.28M | 4.45M | 0.88M | 2.80M | 11.25M | 10.47M | 9.68M | 8.44M | 6.60M | 5.81M | 9.22M | 11.53M | 8.89M | 6.65M | 5.48M | 2.77M | 4.44M | 3.19M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M |
|
Inventory
|
| | | | | | | | | | | | | | 4.09M | 4.14M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.04M | 0.16M | 0.08M | 0.18M | 0.14M | 0.19M | 0.19M | 0.14M | 0.10M | 0.25M | 0.11M | 0.13M | 0.18M | 0.26M | 0.36M | 0.28M | 0.30M | 0.25M | 0.17M | 0.14M | 0.18M | 0.38M | 0.25M | 0.17M | 0.21M | 0.35M | 0.29M | 0.19M | 0.42M |
|
Current Assets
|
| 0.31M | 0.87M | 1.11M | 1.31M | 0.83M | 0.97M | 0.69M | 0.34M | 0.46M | 1.53M | 4.33M | 5.52M | 4.75M | 5.46M | 7.49M | 11.69M | 10.89M | 10.24M | 8.81M | 6.92M | 6.18M | 9.81M | 11.99M | 9.11M | 7.01M | 5.99M | 3.24M | 4.84M | 3.87M |
|
Intangibles
|
| 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.68M | 11.80M | 11.79M | 11.79M | 11.78M | 12.14M | 12.41M | 12.66M | 12.80M | 13.38M | 14.42M | 14.51M | | | | | | | | |
|
Goodwill & Intangibles
|
| 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M | 11.68M | 11.80M | 11.79M | 11.79M | 11.78M | 12.14M | 12.41M | 12.66M | 12.80M | 13.38M | 14.42M | 14.51M | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 5.88M | | | | 6.56M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.89M | 0.83M | 6.17M | 5.34M | 0.67M | 3.54M | 11.99M | 11.22M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.74M | 0.74M | 1.09M | 1.14M | 1.16M |
|
Non-Current Assets
|
| 21.95M | 21.95M | 21.95M | 21.95M | 21.95M | 21.95M | 21.95M | 21.95M | 21.95M | 22.06M | 22.12M | 22.10M | 22.10M | 21.93M | 22.30M | 22.56M | 22.82M | 22.96M | 23.54M | 24.58M | 24.67M | 25.09M | 25.38M | 25.86M | 25.90M | 27.93M | 28.25M | 28.31M | 28.13M |
|
Assets
|
| 22.26M | 22.83M | 23.07M | 23.26M | 22.78M | 22.92M | 22.64M | 22.29M | 22.42M | 23.59M | 26.45M | 27.62M | 26.85M | 27.40M | 29.79M | 34.25M | 33.71M | 33.20M | 32.35M | 31.51M | 30.86M | 34.90M | 37.37M | 34.96M | 32.91M | 33.92M | 31.49M | 33.14M | 32.00M |
|
Accounts Payables
|
| 0.85M | 0.79M | 0.77M | 0.68M | 0.65M | 0.65M | 0.60M | 0.62M | 0.59M | 0.45M | 0.49M | 0.54M | 0.62M | 0.70M | 0.50M | 0.67M | 0.57M | 0.55M | 0.56M | 0.66M | 0.58M | 0.76M | 0.73M | 0.77M | 0.76M | 0.67M | 0.61M | 0.75M | 0.66M |
|
Notes Payables
|
| 0.54M | 0.30M | 0.18M | | | 0.48M | 0.49M | 0.49M | 0.50M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 1.39M | 1.09M | 0.95M | 0.68M | 0.65M | 1.13M | 1.09M | 1.11M | 1.08M | 0.45M | 0.49M | 0.54M | 0.62M | 0.70M | 0.50M | 0.67M | 0.57M | 0.55M | 0.56M | 0.66M | 0.58M | 0.76M | 0.73M | 0.77M | 0.76M | 0.67M | 0.61M | 0.75M | 0.66M |
|
Accumulated Expenses
|
| 0.36M | 0.22M | 0.22M | 0.22M | 0.16M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.15M | 0.16M | | | | | | 0.15M | | | | 0.20M | 0.23M | 0.14M | 0.26M | 0.16M | 0.21M | 0.17M | 0.20M |
|
Current Deferred Revenue
|
| | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.03M | 0.01M | | | | | | | | | |
|
Total Current Liabilities
|
| 1.97M | 1.68M | 1.17M | 0.89M | 0.87M | 1.39M | 1.13M | 1.19M | 1.21M | 0.50M | 0.63M | 0.66M | 0.75M | 0.97M | 0.64M | 0.81M | 0.71M | 0.67M | 0.66M | 0.75M | 0.65M | 0.84M | 0.81M | 0.85M | 0.84M | 0.75M | 0.69M | 0.82M | 0.74M |
|
Non-Current Debt
|
| 0.46M | 0.46M | 0.47M | 0.47M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 0.07M | 0.06M | 0.08M | 0.07M | 0.06M | 0.09M | 0.09M | 0.08M | 0.06M | 0.03M | 0.03M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 4.06M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M | 2.71M |
|
Other Non-Current Liabilities
|
| 0.18M | 0.19M | 0.37M | 0.37M | 0.38M | 0.39M | 0.39M | 0.38M | 0.37M | 0.36M | 0.38M | 0.37M | 0.36M | 0.36M | 0.37M | 0.35M | 0.32M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M | 0.26M | 0.34M | 0.34M | 0.34M | 0.34M |
|
Total Non-Current Liabilities
|
| 6.50M | 6.20M | 5.89M | 5.62M | 5.60M | 5.71M | 4.10M | 4.18M | 4.19M | 3.49M | 3.67M | 3.70M | 3.77M | 3.93M | 3.58M | 3.77M | 3.64M | 3.72M | 3.71M | 3.79M | 3.68M | 3.89M | 3.84M | 3.89M | 3.89M | 3.77M | 3.71M | 3.86M | 3.78M |
|
Total Liabilities
|
| 6.68M | 6.39M | 6.26M | 5.99M | 5.98M | 6.11M | 4.49M | 4.57M | 4.56M | 3.85M | 4.05M | 4.08M | 4.13M | 4.30M | 3.95M | 4.11M | 3.96M | 3.94M | 3.94M | 4.02M | 3.92M | 4.13M | 4.09M | 4.14M | 4.16M | 4.10M | 4.05M | 4.21M | 4.11M |
|
Total Debt
|
| 0.46M | 0.46M | 0.47M | 0.47M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 15.58M | 16.43M | 16.81M | 17.27M | 16.80M | 16.82M | 18.15M | 17.72M | 17.86M | 19.74M | 22.40M | 23.54M | 22.72M | 23.10M | 25.84M | 30.14M | 29.75M | 29.26M | 28.41M | 27.49M | 26.93M | 30.77M | 33.28M | 30.83M | 28.75M | 29.82M | 27.44M | 28.93M | 27.89M |
|
Shareholder's Equity
|
| 15.58M | 16.43M | 16.81M | 17.27M | 16.80M | 16.82M | 18.15M | 17.72M | 17.86M | 19.74M | 22.40M | 23.54M | 22.72M | 23.10M | 25.84M | 30.14M | 29.75M | 29.26M | 28.41M | 27.49M | 26.93M | 30.77M | 33.28M | 30.83M | 28.75M | 29.82M | 27.44M | 28.93M | 27.89M |
|
Liabilities and Shareholders Equity
|
| 22.26M | 22.83M | 23.07M | 23.26M | 22.78M | 22.92M | 22.64M | 22.29M | 22.42M | 23.59M | 26.45M | 27.62M | 26.85M | 27.40M | 29.79M | 34.25M | 33.71M | 33.20M | 32.35M | 31.51M | 30.86M | 34.90M | 37.37M | 34.96M | 32.91M | 33.92M | 31.49M | 33.14M | 32.00M |
|
Retained Earnings
|
| -2.93M | -3.47M | -4.13M | -4.73M | -5.20M | -5.54M | -4.54M | -5.04M | -5.39M | -5.87M | -11.38M | -11.85M | -12.68M | -13.16M | -14.34M | -12.06M | -12.58M | -13.88M | -14.98M | -16.06M | -17.12M | -18.82M | -21.29M | -23.92M | -26.16M | -28.93M | -31.57M | -33.54M | -34.66M |
|
Treasury Shares
|
| | | | | | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | 306.00 | | | 306.00 | 306.00 | | 306.00 | 306.00 | 306.00 |