|
Cash & Equivalents
|
108.00 | 108.00 | 0.00M | 358.00 | 313.00 | 314.00 | 0.25M | 1.07M | 0.97M | 1.85M | 1.36M | 1.28M | 1.05M | 0.82M | 0.61M | 0.37M | 2.13M | 0.93M | 0.79M | 0.82M | 0.92M | 0.76M | 0.69M | 0.35M | 0.44M | 0.50M | 0.57M | 0.64M | 0.63M | 0.60M | 0.58M | 0.70M | 0.76M | 1.03M | 1.09M | 1.19M | 0.79M | 0.89M | 0.84M | 4.34M | 3.25M | 3.28M | 3.01M | 3.10M | 1.52M | 1.53M | 1.15M | 1.02M | 0.99M | 0.99M | 1.11M |
|
Cash & Current Investments
|
108.00 | 108.00 | 0.00M | 358.00 | 313.00 | 314.00 | 0.25M | 1.07M | 0.97M | 1.85M | 1.36M | 1.28M | 1.05M | 0.82M | 0.61M | 0.37M | 2.13M | 0.93M | 0.79M | 0.82M | 0.92M | 0.76M | 0.69M | 0.35M | 0.44M | 0.50M | 0.57M | 0.64M | 0.63M | 0.60M | 0.58M | 0.70M | 0.76M | 1.03M | 1.09M | 1.19M | 0.79M | 0.89M | 0.84M | 4.34M | 3.25M | 3.28M | 3.01M | 3.10M | 1.52M | 1.53M | 1.15M | 1.02M | 0.99M | 0.99M | 1.11M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | 0.07M | | | | | | | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.15M | 0.02M | 0.01M | 0.32M | 0.27M | 0.35M | 0.14M | 0.12M | 0.14M | 0.17M | 0.14M | 0.18M | 0.08M | 0.11M | 0.37M | 0.25M | 0.22M | 0.30M |
|
Receivables - Other
|
| 0.05M | | | | | | 0.04M | | | | 0.05M | 0.02M | 0.09M | 0.11M | 0.04M | | | | | 0.04M | 0.04M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | 0.59M | 0.06M | 0.14M | 0.25M | 0.18M | 0.28M | 0.28M | 0.16M | 0.17M | 0.18M | 0.19M | 0.12M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | 0.07M | | | | | | | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.00M | 0.01M | 0.15M | 0.02M | 0.01M | 0.32M | 0.27M | 0.35M | 0.73M | 0.18M | 0.28M | 0.41M | 0.31M | 0.46M | 0.35M | 0.26M | 0.54M | 0.43M | 0.41M | 0.42M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | 0.33M | 0.35M | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | 0.18M | | | | 0.11M | 0.10M | 0.06M | 0.17M | 0.14M | 0.12M | 0.09M | 0.13M | 0.13M | 0.11M | 0.08M | 0.13M | 0.12M | 0.09M | 0.07M | 0.13M | 0.11M | 0.09M | 0.06M | 0.13M | 0.10M | 0.05M | 0.02M | 0.04M | 0.03M | 0.02M | 0.06M | 0.23M | 0.06M | 0.05M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.13M | 0.02M | 0.05M |
|
Current Assets
|
| 0.06M | 0.00M | 358.00 | 313.00 | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.05M | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 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 |
|
Long-Term Investments
|
| 1.88M | 1.50M | 0.48M | | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.16M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.01M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 1.14M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | 0.00M | 0.00M | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.00M | 0.00M | 0.00M | 0.02M | 0.46M | 1.53M | 0.62M | 0.75M | 0.87M | 0.99M | 1.04M |
|
Non-Current Assets
|
| 1.88M | 1.53M | 0.48M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| 1.93M | 1.53M | 0.48M | 0.48M | 0.25M | 0.25M | 9.86M | | | | 9.09M | 9.16M | 9.27M | 9.46M | 9.64M | 10.52M | 9.59M | 9.85M | 10.05M | 10.27M | 8.29M | 8.29M | 8.23M | 8.20M | 8.18M | 8.20M | 8.16M | 8.14M | 8.09M | 8.13M | 8.13M | 8.15M | 8.37M | 8.24M | 8.14M | 8.52M | 8.55M | 8.64M | 14.38M | 14.74M | 14.75M | 14.71M | 14.44M | 14.64M | 14.52M | 15.70M | 16.18M | 16.62M | 16.68M | 16.80M |
|
Accounts Payables
|
| 0.17M | 0.17M | 0.19M | 0.19M | 0.19M | 0.20M | 0.03M | | | | 0.04M | 0.07M | 0.11M | 0.09M | 0.08M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.12M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.26M | 0.22M | 0.27M | 0.22M | 0.28M | 0.28M | 0.29M | 0.29M | 0.32M | 0.31M | 0.35M | 0.36M | 0.36M | 0.38M | 0.40M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | 5.73M | 6.14M | 6.13M | 6.11M | 6.28M | 6.09M | 6.23M | 7.23M | 7.19M | 7.48M | 7.46M | 7.43M |
|
Payables
|
| 0.17M | 0.17M | 0.19M | 0.19M | 0.19M | 0.20M | 0.03M | | | | 0.04M | 0.07M | 0.11M | 0.09M | 0.08M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.13M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.26M | 0.22M | 0.27M | 5.95M | 6.42M | 6.40M | 6.40M | 6.57M | 6.41M | 6.54M | 7.58M | 7.55M | 7.84M | 7.84M | 7.84M |
|
Accumulated Expenses
|
| | | | | | | 0.06M | | | | 0.09M | 0.07M | 0.16M | 0.15M | 0.07M | 0.08M | 0.07M | 0.09M | 0.05M | 0.04M | 0.06M | 0.09M | 0.05M | 0.12M | 0.10M | 0.12M | 0.09M | 0.12M | 0.09M | 0.11M | 0.09M | 0.08M | 0.10M | 0.11M | 0.11M | 0.09M | 0.12M | 0.16M | 0.19M | 0.16M | 0.18M | 0.19M | 0.18M | 0.30M | 0.33M | 0.35M | 0.43M | 0.35M | 0.41M | 0.34M |
|
Short term Debt
|
| 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.22M | 0.08M | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.05M | 0.05M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.30M | 0.35M | 0.45M | 0.34M | 0.35M | 0.37M | 0.37M | 0.32M | 0.32M | 0.31M | 0.31M | 0.31M |
|
Non-Current Debt
|
| | | | | | | 2.10M | | | | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 0.50M | | | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.08M | 0.07M | 0.06M | 0.05M |
|
Other Non-Current Liabilities
|
| 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.16M | 0.15M | 0.15M | 0.15M | 0.03M | 0.09M | 0.35M | 0.45M | | 0.01M | 0.29M | 0.31M | 0.18M | 0.36M | 0.04M | 0.09M | 0.11M |
|
Total Non-Current Liabilities
|
| -0.03M | -0.03M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 2.07M | 2.07M | 2.36M | 2.35M | 2.56M | 8.61M | 8.97M | 8.81M | | 9.18M | 9.00M | 8.88M | 10.12M | 9.96M | 10.51M | 10.51M | 10.45M |
|
Total Liabilities
|
| 0.20M | 0.20M | 0.24M | 0.24M | 0.24M | 0.24M | 3.25M | | | | 3.35M | 3.36M | 3.53M | 3.49M | 3.46M | 3.30M | 2.21M | 2.24M | 2.22M | 2.24M | 2.25M | 2.23M | 2.31M | 2.24M | 2.21M | 2.23M | 2.19M | 2.24M | 2.20M | 2.21M | 2.19M | 2.22M | 2.28M | 2.22M | 2.22M | 2.51M | 2.50M | 2.59M | 8.70M | 9.33M | 9.26M | 9.07M | 9.20M | 9.29M | 9.18M | 10.30M | 10.32M | 10.55M | 10.60M | 10.55M |
|
Total Debt
|
| 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 2.10M | | | | 2.10M | 2.10M | 2.10M | 2.10M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.22M | 0.08M | | | | | | | | | |
|
Common Equity
|
| | | 0.24M | | 0.01M | 0.01M | 6.61M | | | | 5.74M | 5.80M | 5.74M | 5.97M | 6.18M | 7.22M | 7.39M | 7.61M | 7.83M | 8.03M | 6.03M | 6.06M | 5.92M | 5.95M | 5.97M | 5.98M | 5.97M | 5.91M | 5.89M | 5.92M | 5.94M | 5.93M | 6.09M | 6.02M | 5.92M | 6.01M | 6.05M | 6.06M | 5.68M | 5.41M | 5.49M | 5.64M | 5.24M | 5.35M | 5.33M | 5.40M | 5.86M | 6.06M | 6.07M | 6.25M |
|
Shareholder's Equity
|
| 1.73M | 1.33M | 0.24M | 0.24M | 0.01M | 0.01M | 6.61M | | | | 5.74M | 5.80M | 5.74M | 5.97M | 6.18M | 7.22M | 7.39M | 7.61M | 7.83M | 8.03M | 6.03M | 6.06M | 5.92M | 5.95M | 5.97M | 5.98M | 5.97M | 5.91M | 5.89M | 5.92M | 5.94M | 5.93M | 6.09M | 6.02M | 5.92M | 6.01M | 6.05M | 6.06M | 5.68M | 5.41M | 5.49M | 5.64M | 5.24M | 5.35M | 5.33M | 5.40M | 5.86M | 6.06M | 6.07M | 6.25M |
|
Liabilities and Shareholders Equity
|
| 1.93M | 1.53M | 0.48M | 0.48M | 0.25M | 0.25M | 9.86M | | | | 9.09M | 9.16M | 9.27M | 9.46M | 9.64M | 10.52M | 9.59M | 9.85M | 10.05M | 10.27M | 8.29M | 8.29M | 8.23M | 8.20M | 8.18M | 8.20M | 8.16M | 8.14M | 8.09M | 8.13M | 8.13M | 8.15M | 8.37M | 8.24M | 8.14M | 8.52M | 8.55M | 8.64M | 14.38M | 14.74M | 14.75M | 14.71M | 14.44M | 14.64M | 14.52M | 15.70M | 16.18M | 16.62M | 16.68M | 16.80M |
|
Treasury Shares
|
| | | | | | | | | | | -0.23M | | | | | | | | 0.17M | | | | 0.15M | 0.15M | 0.15M | 0.15M | 0.12M | 0.21M | 0.21M | 0.12M | 0.28M | 0.20M | 0.20M | 0.30M | 0.28M | 0.81M | 0.81M | 0.86M | | 0.72M | 0.68M | 0.62M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.17M | 0.17M |
|
Retained Earnings
|
| -5.46M | -5.48M | 6.57M | -6.57M | 5.56M | 5.56M | -12.32M | | | | -13.69M | -13.93M | -14.10M | -14.03M | -14.19M | -13.30M | -13.19M | -13.00M | -12.82M | -12.69M | -14.71M | -14.70M | -14.84M | -14.85M | -14.84M | -14.84M | -14.85M | -14.95M | -14.97M | -14.95M | -14.93M | -15.00M | -14.89M | -14.99M | -15.10M | -15.12M | -15.16M | -15.24M | -15.67M | -15.98M | -15.94M | -15.83M | -16.21M | -16.12M | -16.15M | -16.09M | -15.64M | -15.49M | -15.47M | -15.31M |
|
Preferred Shares
|
| | | | | | | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |