|
Cash & Equivalents
|
28.50M | 26.33M | 18.63M | 13.70M | 26.12M | 22.13M | 17.83M | 13.68M | 16.37M | 16.10M | 17.42M |
|
Short-term Investments
|
32.43M | 28.64M | 27.73M | 27.48M | 18.70M | 23.63M | 30.84M | 30.16M | 25.94M | 21.86M | 21.57M |
|
Cash & Current Investments
|
60.93M | 54.97M | 46.36M | 41.17M | 44.81M | 45.76M | 48.67M | 43.84M | 42.31M | 37.96M | 38.98M |
|
Receivables - Net
|
9.75M | 9.58M | 10.37M | 12.10M | 12.27M | 8.95M | 8.71M | 20.61M | 10.27M | 18.75M | 16.48M |
|
Receivables - Other
|
1.01M | 1.24M | 1.19M | 0.31M | 0.24M | 0.23M | 0.19M | 0.17M | 0.11M | 0.03M | |
|
Receivables
|
10.76M | 10.82M | 11.56M | 12.41M | 12.51M | 9.18M | 8.90M | 20.77M | 10.37M | 18.79M | 16.48M |
|
Prepaid Assets
|
5.10M | 5.86M | 5.25M | 5.25M | 4.72M | 4.20M | 5.40M | 4.63M | 4.82M | 4.83M | 5.57M |
|
Current Assets
|
75.78M | 70.41M | 61.98M | 58.43M | 61.80M | 58.91M | 62.78M | 69.08M | 57.40M | 61.54M | 61.03M |
|
Property, Plant & Equipment (Net)
|
3.31M | 5.17M | 5.43M | 5.75M | 5.24M | 4.67M | 4.06M | 4.02M | 3.43M | 4.29M | 4.46M |
|
Long-Term Investments
|
11.06M | 10.33M | 10.29M | 11.80M | 8.60M | 8.12M | 6.44M | 8.50M | 12.78M | 15.90M | 17.24M |
|
Goodwill
|
4.22M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M | 4.20M |
|
Intangibles
|
4.38M | 4.19M | 4.05M | 3.86M | 3.66M | 3.47M | 3.25M | 3.02M | 2.80M | 2.58M | 2.36M |
|
Goodwill & Intangibles
|
8.60M | 8.39M | 8.25M | 8.06M | 7.86M | 7.67M | 7.45M | 7.22M | 7.00M | 6.78M | 6.56M |
|
Other Non-Current Assets
|
4.15M | 4.85M | 5.24M | 6.00M | 6.07M | 6.19M | 7.11M | 7.69M | 8.41M | 9.74M | 10.55M |
|
Non-Current Assets
|
31.52M | 36.41M | 40.19M | 44.37M | 39.56M | 37.47M | 34.94M | 37.05M | 40.91M | 45.34M | 46.71M |
|
Assets
|
107.29M | 106.83M | 102.17M | 102.80M | 101.35M | 96.37M | 97.72M | 106.14M | 98.32M | 106.88M | 107.74M |
|
Accounts Payables
|
1.22M | 0.21M | 0.45M | 0.18M | 0.75M | 0.34M | 0.14M | 0.54M | 0.23M | 0.86M | 0.52M |
|
Payables
|
1.22M | 0.21M | 0.45M | 0.18M | 0.75M | 0.34M | 0.14M | 0.54M | 0.23M | 0.86M | 0.52M |
|
Accumulated Expenses
|
9.99M | 10.82M | 11.98M | 11.83M | 12.66M | 11.71M | 12.97M | 15.90M | 13.71M | 15.32M | 17.21M |
|
Short term Debt
|
1.16M | 1.58M | 1.62M | 2.07M | 1.99M | 1.91M | 1.17M | 1.48M | 1.38M | 1.96M | 1.61M |
|
Current Leases
|
0.78M | 0.71M | 0.57M | 0.78M | 0.86M | 0.83M | 0.95M | 0.92M | 1.05M | 1.11M | 1.19M |
|
Current Deferred Revenue
|
50.06M | 53.38M | 52.55M | 56.71M | 60.12M | 61.44M | 65.50M | 75.62M | 73.72M | 81.95M | 85.87M |
|
Total Current Liabilities
|
40.94M | 43.74M | 44.52M | 46.40M | 49.82M | 51.73M | 54.22M | 59.28M | 56.54M | 62.56M | 66.77M |
|
Non-Current Debt
|
0.26M | 1.35M | 1.38M | 1.29M | 1.09M | 0.89M | 0.67M | 0.59M | 0.37M | 0.56M | 0.62M |
|
Non-Current Deffered Revenue
|
22.27M | 22.96M | 22.65M | 25.17M | 26.56M | 24.50M | 26.51M | 35.18M | 33.55M | 38.63M | 39.63M |
|
Operating Leases
|
1.99M | 1.89M | 1.61M | 3.61M | 4.19M | 3.95M | 4.28M | 3.00M | 4.54M | 4.84M | 4.62M |
|
Other Non-Current Liabilities
|
1.15M | 1.27M | 1.45M | 2.41M | 2.49M | 2.63M | 2.85M | 1.64M | 1.85M | 1.88M | 1.98M |
|
Total Non-Current Liabilities
|
74.37M | 78.64M | 78.69M | 85.29M | 89.32M | 88.47M | 92.66M | 105.68M | 101.29M | 112.53M | 117.20M |
|
Total Liabilities
|
75.53M | 79.91M | 80.14M | 87.70M | 91.81M | 91.10M | 95.51M | 107.32M | 103.14M | 114.41M | 119.19M |
|
Total Debt
|
1.42M | 2.93M | 3.00M | 3.36M | 3.08M | 2.79M | 1.84M | 2.08M | 1.75M | 2.52M | 2.24M |
|
Common Equity
|
31.77M | 26.92M | 22.03M | 15.10M | 9.55M | 5.28M | 2.21M | -1.19M | -4.82M | -7.53M | -11.45M |
|
Shareholder's Equity
|
31.77M | 26.92M | 22.03M | 15.10M | 9.55M | 5.28M | 2.21M | -1.19M | -4.82M | -7.53M | -11.45M |
|
Liabilities and Shareholders Equity
|
107.29M | 106.83M | 102.17M | 102.80M | 101.35M | 96.37M | 97.72M | 106.14M | 98.32M | 106.88M | 107.74M |
|
Retained Earnings
|
-75.39M | -84.55M | -92.71M | -103.25M | -112.65M | -120.99M | -128.68M | -136.88M | -145.01M | -154.14M | -163.13M |
|
Treasury Shares
|
6.14M | 7.16M | 6.23M | | 0.06M | 6.25M | 0.06M | 5.23M | 0.06M | 5.59M | 4.76M |