|
Cash & Equivalents
|
27.11M | 28.57M | 82.03M | 41.47M | 46.73M | 59.44M | 45.63M | 52.42M | 19.84M | 38.34M |
|
Short-term Investments
|
40.56M | 24.39M | 37.91M | 176.61M | 227.31M | 156.97M | 101.00M | 39.19M | 110.41M | 73.73M |
|
Cash & Current Investments
|
67.66M | 52.96M | 119.95M | 218.08M | 274.04M | 216.41M | 146.63M | 91.61M | 130.25M | 112.08M |
|
Receivables - Net
|
| | 2.27M | 2.43M | 3.37M | 1.23M | 0.34M | 0.94M | 0.04M | |
|
Receivables
|
| | 2.27M | 2.43M | 3.37M | 1.23M | 0.34M | 0.94M | 0.04M | |
|
Prepaid Assets
|
0.70M | 0.61M | 0.90M | 1.99M | 5.36M | 6.85M | 7.24M | 4.41M | 3.50M | 3.42M |
|
Current Assets
|
68.37M | 53.57M | 123.12M | 222.50M | 282.78M | 224.49M | 154.20M | 96.97M | 133.79M | 115.50M |
|
Property, Plant & Equipment (Net)
|
0.15M | 0.21M | 0.86M | 0.56M | 1.83M | 1.60M | 1.14M | 0.74M | 0.39M | 0.28M |
|
Long-Term Investments
|
23.39M | 2.44M | 3.35M | | | | 27.97M | 18.60M | | |
|
Goodwill
|
12.64M | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | | | | |
|
Intangibles
|
29.00M | 29.00M | 29.00M | 29.00M | 29.00M | 29.00M | | | | |
|
Goodwill & Intangibles
|
41.64M | 41.64M | 41.64M | 41.64M | 41.64M | 41.64M | | | | |
|
Other Non-Current Assets
|
0.20M | 0.26M | 0.34M | 3.35M | 1.68M | 6.39M | 1.70M | 0.89M | 0.31M | 0.31M |
|
Non-Current Assets
|
65.38M | 44.54M | 46.19M | 45.54M | 57.13M | 58.76M | 36.86M | 4.83M | 3.04M | 3.67M |
|
Assets
|
133.74M | 98.12M | 169.30M | 268.05M | 339.91M | 283.25M | 191.06M | 101.79M | 136.82M | 119.17M |
|
Accounts Payables
|
1.36M | 2.37M | 2.12M | 3.69M | 1.73M | 4.60M | 2.66M | 2.49M | 0.46M | 0.58M |
|
Payables
|
1.36M | 2.37M | 2.12M | 3.69M | 1.73M | 4.60M | 2.66M | 2.49M | 0.46M | 0.58M |
|
Accumulated Expenses
|
2.04M | 4.75M | 6.14M | 5.01M | 5.31M | 4.44M | | | | |
|
Other Accumulated Expenses
|
0.18M | 0.92M | | 6.12M | 8.29M | 11.99M | 6.86M | 7.32M | 5.74M | 6.86M |
|
Current Leases
|
| | | | 3.19M | 3.40M | 3.15M | 3.36M | 1.22M | 0.46M |
|
Current Deferred Revenue
|
| | 5.23M | 40.66M | 37.05M | 8.99M | 2.73M | 2.73M | 86.29M | 37.62M |
|
Curent Deferred Tax Liability
|
11.60M | 11.12M | 2.14M | 3.25M | | | | | | |
|
Total Current Liabilities
|
3.40M | 7.12M | 13.49M | 18.47M | 24.44M | 24.43M | 16.07M | 16.30M | 39.23M | 47.80M |
|
Non-Current Deffered Revenue
|
| | 40.56M | 35.56M | 30.64M | 8.99M | 2.73M | 2.73M | 55.38M | 35.38M |
|
Non-Current Deferred Tax Liability
|
11.60M | 11.12M | 2.14M | 3.25M | 2.53M | 2.53M | | | | |
|
Operating Leases
|
| | | | 9.08M | 6.72M | 3.33M | 0.10M | 1.12M | 2.63M |
|
Total Non-Current Liabilities
|
11.60M | 11.12M | 42.69M | 38.92M | | | | | | |
|
Total Liabilities
|
15.00M | 18.24M | 56.18M | 57.39M | 66.69M | 42.68M | 22.13M | 19.13M | 95.73M | 85.81M |
|
Common Equity
|
118.74M | 79.88M | 113.12M | 210.65M | 273.22M | 240.58M | 168.93M | 82.66M | 41.10M | 33.36M |
|
Shareholder's Equity
|
118.74M | 79.88M | 113.12M | 210.65M | 273.22M | 240.58M | 168.93M | 82.66M | 41.10M | 33.36M |
|
Liabilities and Shareholders Equity
|
133.74M | 98.12M | 169.30M | 268.05M | 339.91M | 283.25M | 191.06M | 101.79M | 136.82M | 119.17M |
|
Retained Earnings
|
-163.97M | -208.23M | -251.04M | -341.79M | -439.42M | -501.57M | -631.43M | -724.52M | -785.75M | -825.92M |
|
Treasury Shares
|
0.02M | | 0.12M | 0.57M | 0.76M | 0.89M | 0.97M | 0.14M | 0.10M | 0.07M |