|
Cash & Equivalents
|
12.96M | 14.51M | 17.34M | 9.21M | 39.45M | 21.63M | 18.15M | 16.95M | 12.59M | 2.19M | 59.74M | 2.34M | 8.32M | 8.48M | 18.36M | 9.98M | 20.69M | 12.31M | 9.79M | 22.54M | 6.81M | 6.80M | 11.46M | 11.05M | 10.36M | 17.22M | 6.15M |
|
Short-term Investments
|
30.05M | 27.89M | 20.72M | 21.93M | 10.38M | 19.80M | 18.00M | 14.74M | 38.05M | 41.87M | 56.61M | 105.58M | 90.34M | 80.07M | 59.02M | 56.16M | 93.69M | 96.27M | 92.34M | 75.62M | 77.69M | 71.68M | 54.53M | 61.07M | 65.99M | 63.13M | 84.05M |
|
Cash & Current Investments
|
43.02M | 42.40M | 38.06M | 31.14M | 49.83M | 41.43M | 36.15M | 31.69M | 50.64M | 44.06M | 116.35M | 107.91M | 98.67M | 88.55M | 77.37M | 66.15M | 114.39M | 108.58M | 102.13M | 98.17M | 84.50M | 78.48M | 65.99M | 72.12M | 76.35M | 80.35M | 90.20M |
|
Receivables - Other
|
| | | 0.10M | | 0.83M | 0.24M | 2.04M | 0.09M | 0.09M | 0.13M | 0.43M | 0.43M | 0.43M | 0.87M | 11.78M | 1.62M | 1.29M | 2.09M | 2.44M | 2.48M | 1.63M | 1.83M | 1.74M | 0.99M | 0.50M | 1.04M |
|
Prepaid Assets
|
1.09M | 1.47M | 1.08M | 0.68M | 0.55M | 1.57M | 1.83M | 1.80M | 1.41M | 2.26M | 5.09M | 5.22M | 4.03M | 4.38M | 6.39M | 2.95M | 3.44M | 4.56M | 3.08M | 2.39M | 9.94M | 10.19M | 8.50M | 8.09M | 5.93M | 6.65M | 1.77M |
|
Current Assets
|
44.74M | 43.87M | 39.14M | 31.93M | 50.37M | 43.84M | 38.22M | 35.53M | 52.13M | 46.41M | 121.57M | 113.57M | 103.12M | 93.36M | 84.63M | 80.87M | 119.45M | 114.43M | 107.30M | 102.99M | 96.92M | 90.30M | 76.32M | 81.95M | 83.27M | 87.49M | 93.01M |
|
Property, Plant & Equipment (Net)
|
1.69M | 1.51M | 1.39M | 1.27M | 1.28M | 1.14M | 1.00M | 0.90M | 0.87M | 0.75M | 0.71M | 0.54M | 0.43M | 0.56M | 1.27M | 3.06M | 5.17M | 5.81M | 5.64M | 5.53M | 5.35M | 5.18M | 5.02M | 4.85M | 4.68M | 4.53M | 4.43M |
|
Other Non-Current Assets
|
0.16M | 0.21M | 0.22M | 0.17M | 0.15M | 0.12M | 0.14M | | 0.23M | 0.15M | 0.16M | | | 0.73M | 2.24M | 3.17M | 3.19M | 3.42M | 3.45M | 3.48M | 3.21M | 2.90M | 2.93M | 2.95M | 2.43M | 2.90M | 2.71M |
|
Non-Current Assets
|
5.17M | 4.89M | 4.60M | 4.26M | 4.07M | 3.72M | 3.42M | 3.19M | 2.99M | 2.59M | 2.34M | 1.97M | 1.66M | 2.66M | 11.42M | 14.91M | 17.39M | 18.32M | 17.77M | 17.66M | 16.34M | 15.64M | 15.30M | 14.88M | 13.97M | 14.04M | 13.64M |
|
Assets
|
49.91M | 48.76M | 43.74M | 36.19M | 54.45M | 47.56M | 41.64M | 38.73M | 55.13M | 48.99M | 123.92M | 115.54M | 104.78M | 96.02M | 96.06M | 95.79M | 136.84M | 132.75M | 125.07M | 120.65M | 113.25M | 105.94M | 91.62M | 96.83M | 97.25M | 101.53M | 106.65M |
|
Accounts Payables
|
0.83M | 0.66M | 1.32M | 0.85M | 0.75M | 0.60M | 1.35M | 1.43M | 1.16M | 2.22M | 0.90M | 1.03M | 1.56M | 1.67M | 3.13M | 3.11M | 3.96M | 0.52M | 2.04M | 3.53M | 4.89M | 1.25M | 3.95M | 4.32M | 1.53M | 3.88M | 4.06M |
|
Payables
|
0.83M | 0.66M | 1.32M | 0.85M | 0.75M | 0.60M | 1.35M | 1.43M | 1.16M | 2.22M | 0.90M | 1.03M | 1.56M | 1.67M | 3.13M | 3.11M | 3.96M | 0.52M | 2.04M | 3.53M | 4.89M | 1.25M | 3.95M | 4.32M | 1.53M | 3.88M | 4.06M |
|
Accumulated Expenses
|
1.24M | 1.58M | 1.58M | 2.38M | 1.91M | 2.81M | 2.73M | 3.57M | 2.40M | 4.14M | 3.97M | 4.00M | 3.69M | 6.61M | 7.27M | 9.86M | 8.89M | 10.79M | 9.61M | 11.56M | 9.95M | 9.41M | 8.96M | 9.39M | 7.86M | 10.32M | 10.19M |
|
Other Accumulated Expenses
|
| | | 1.10M | | | | 0.67M | | | | 0.67M | | | | 1.93M | | | | 1.10M | | | | 0.77M | | | |
|
Short term Debt
|
7.79M | 7.82M | 7.84M | 8.74M | 6.87M | 4.98M | 3.06M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
0.68M | 0.70M | 0.73M | 0.76M | 0.78M | 0.81M | 0.83M | 0.86M | 0.89M | 0.92M | 0.95M | 0.98M | 1.01M | 0.91M | 0.66M | 0.63M | 0.42M | 0.62M | 0.77M | 0.83M | 0.63M | 0.66M | 0.68M | 0.71M | 0.74M | 0.77M | 0.80M |
|
Current Deferred Revenue
|
0.63M | 0.54M | 0.35M | 0.21M | 0.14M | 0.20M | 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
11.18M | 11.30M | 11.83M | 12.92M | 10.45M | 9.80M | 8.03M | 5.86M | 4.45M | 7.28M | 5.82M | 6.01M | 6.27M | 9.26M | 11.21M | 13.86M | 13.65M | 12.37M | 12.88M | 16.42M | 15.98M | 11.84M | 14.12M | 14.97M | 10.68M | 15.53M | 15.68M |
|
Capital Leases
|
| | | | | | | | | | | | | 0.30M | 0.62M | 1.01M | 1.57M | 1.52M | 1.44M | 1.43M | 1.30M | 1.16M | 1.03M | 0.89M | 0.75M | 0.60M | 0.40M |
|
Non-Current Debt
|
6.44M | 4.60M | 2.74M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | -0.16M | -0.16M | -0.16M | -0.16M | -0.17M | -0.17M | -0.17M | -0.17M | -0.17M | -0.18M | -0.18M | -0.18M | -0.18M | -0.18M | -0.18M | -0.19M | -0.19M | -0.18M | -0.18M | -0.19M | -0.19M | -0.19M | -0.19M | -0.19M |
|
Operating Leases
|
2.81M | 2.63M | 2.44M | 2.24M | 2.04M | 1.82M | 1.60M | 1.38M | 1.15M | 0.91M | 0.66M | 0.40M | 0.13M | | 7.22M | 9.63M | 11.92M | 12.80M | 12.55M | 12.34M | 11.69M | 11.51M | 11.33M | 11.14M | 10.95M | 10.74M | 10.53M |
|
Total Liabilities
|
20.43M | 18.54M | 17.01M | 15.00M | 12.32M | 11.46M | 9.47M | 7.24M | 5.43M | 8.19M | 6.48M | 6.41M | 6.40M | 9.56M | 19.05M | 24.50M | 27.14M | 26.70M | 26.87M | 30.00M | 28.97M | 24.52M | 26.48M | 26.81M | 22.20M | 26.69M | 26.42M |
|
Total Debt
|
14.23M | 12.42M | 10.59M | 8.74M | 6.87M | 4.98M | 3.06M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
29.48M | 30.23M | 26.74M | 21.19M | 42.13M | 36.10M | 32.16M | 31.48M | 49.70M | 40.80M | 117.44M | 109.13M | 98.37M | 86.46M | 77.01M | 71.28M | 109.70M | 106.05M | 98.20M | 90.66M | 84.28M | 81.42M | 65.14M | 70.02M | 75.05M | 74.84M | 80.23M |
|
Shareholder's Equity
|
29.48M | 30.23M | 26.74M | 21.19M | 42.13M | 36.10M | 32.16M | 31.48M | 49.70M | 40.80M | 117.44M | 109.13M | 98.37M | 86.46M | 77.01M | 71.28M | 109.70M | 106.05M | 98.20M | 90.66M | 84.28M | 81.42M | 65.14M | 70.02M | 75.05M | 74.84M | 80.23M |
|
Liabilities and Shareholders Equity
|
49.91M | 48.76M | 43.74M | 36.19M | 54.45M | 47.56M | 41.64M | 38.73M | 55.13M | 48.99M | 123.92M | 115.54M | 104.78M | 96.02M | 96.06M | 95.79M | 136.84M | 132.75M | 125.07M | 120.65M | 113.25M | 105.94M | 91.62M | 96.83M | 97.25M | 101.53M | 106.65M |
|
Retained Earnings
|
-304.84M | -310.69M | -316.33M | -322.30M | -320.55M | -327.00M | -333.60M | -338.53M | -345.68M | -356.10M | -363.74M | -372.30M | -384.45M | -396.90M | -410.11M | -417.63M | -429.60M | -441.92M | -453.30M | -468.02M | -483.51M | -499.82M | -517.10M | -532.05M | -546.93M | -566.50M | -592.20M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
0.29M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.12M | 0.12M | 0.12M | 0.10M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M |