|
Cash & Equivalents
|
11.17M | 13.62M | 31.34M | 17.01M | 22.44M | 16.44M | 27.66M | | 23.96M | 20.89M | 14.80M | 19.77M | 26.05M | 21.16M | 13.58M | 121.52M | 121.16M | 54.54M | 48.37M | 76.78M | 46.63M |
|
Short-term Investments
|
| 40.32M | | 40.58M | 21.56M | 25.27M | 15.62M | | | 14.71M | | | 16.54M | 16.89M | 17.81M | 10.59M | 5.98M | 18.23M | 19.16M | 17.58M | 23.70M |
|
Cash & Current Investments
|
11.17M | 53.95M | 31.34M | 57.59M | 44.00M | 41.72M | 43.28M | | 23.96M | 35.60M | 14.80M | 19.77M | 42.59M | 38.05M | 31.39M | 132.11M | 127.13M | 72.77M | 67.53M | 94.36M | 70.33M |
|
Receivables - Net
|
| 30.23M | | 15.96M | 11.63M | 5.83M | 5.85M | 5.08M | 3.77M | 4.56M | 4.33M | 1.02M | 2.37M | 2.12M | 3.28M | 0.90M | 3.24M | 3.85M | 5.59M | 4.30M | 7.50M |
|
Receivables - Other
|
| | | | | 5.83M | | 5.08M | 3.77M | 4.56M | 4.33M | 1.02M | 2.37M | | | | | | | | |
|
Receivables
|
| 30.23M | | 15.96M | 11.63M | 11.66M | 5.85M | 10.17M | 7.54M | 9.12M | 8.65M | 2.05M | 4.74M | 2.12M | 3.28M | 0.90M | 3.24M | 3.85M | 5.59M | 4.30M | 7.50M |
|
Inventory
|
| 0.90M | | 0.90M | 0.90M | 0.26M | 0.26M | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| 0.72M | | 0.75M | 0.75M | 2.30M | 0.45M | | | 0.41M | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.10M | 0.09M |
|
Prepaid Assets
|
| 1.00M | | 0.26M | 0.80M | 0.38M | 0.41M | | | 1.10M | | | 1.66M | 1.73M | 0.83M | 5.02M | 4.55M | 6.17M | 4.32M | 5.45M | 4.97M |
|
Current Assets
|
| 87.42M | | 79.88M | 60.45M | 52.86M | 52.95M | 45.06M | 46.58M | 41.98M | 35.41M | 33.53M | 46.84M | 42.12M | 35.73M | 138.25M | 135.14M | 89.34M | 81.37M | 107.09M | 84.50M |
|
Property, Plant & Equipment (Net)
|
| 1.93M | | 1.54M | 1.35M | 1.10M | 1.00M | 0.88M | 0.75M | 0.58M | 0.49M | 0.42M | 0.36M | 0.31M | 0.26M | 0.22M | 0.21M | 0.21M | 0.73M | 1.05M | 1.15M |
|
Long-Term Investments
|
| 11.77M | | 12.98M | 16.42M | 15.38M | 13.07M | 16.35M | 2.51M | 1.15M | | | 0.68M | 2.58M | 2.68M | 0.60M | 0.30M | 41.12M | 41.12M | 36.06M | 47.79M |
|
Other Non-Current Assets
|
| | | 6.70M | 7.16M | 7.43M | 7.73M | 8.70M | 9.11M | 8.69M | 6.07M | 5.70M | 5.08M | 3.62M | 4.50M | 2.70M | 1.28M | 6.03M | 6.50M | 5.70M | 5.24M |
|
Non-Current Assets
|
| 22.03M | | 28.54M | 32.06M | 29.35M | 27.14M | 31.17M | 17.51M | 15.46M | 11.49M | 6.39M | 6.37M | 6.75M | 7.66M | 3.73M | 1.98M | 47.53M | 48.50M | 43.09M | 54.45M |
|
Assets
|
| 109.45M | | 108.41M | 92.51M | 82.21M | 80.08M | 76.24M | 64.09M | 57.44M | 46.90M | 39.92M | 53.20M | 48.87M | 43.39M | 141.97M | 137.12M | 136.87M | 129.87M | 150.18M | 138.96M |
|
Accounts Payables
|
| 8.20M | | 5.01M | 3.58M | 2.50M | 2.06M | | | 3.97M | | | 1.24M | 4.17M | 1.35M | 2.36M | 2.27M | 2.85M | 5.31M | 3.82M | 3.78M |
|
Notes Payables
|
| | | | | | | | | | | | | | | 30.00M | 30.00M | 30.00M | | | |
|
Payables
|
| 8.20M | | 5.01M | 3.58M | 2.50M | 2.06M | | | 3.97M | | | 1.24M | 4.17M | 1.35M | 32.36M | 32.27M | 32.85M | 5.31M | 3.82M | 3.78M |
|
Accumulated Expenses
|
| 17.30M | | 12.31M | 12.03M | 12.62M | 9.25M | | | 9.86M | | | 7.67M | 5.74M | 6.31M | 7.31M | 11.25M | 6.03M | 12.29M | 19.00M | 23.03M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 1.87M | | | | 4.68M | | | |
|
Current Deferred Revenue
|
| 2.50M | | 3.32M | 3.37M | 9.79M | 2.40M | | | 1.39M | | | 1.54M | 1.47M | 1.47M | 1.48M | 1.48M | 5.61M | 5.53M | 6.45M | 2.10M |
|
Total Current Liabilities
|
| 28.00M | | 21.96M | 19.33M | 26.30M | 16.16M | 19.11M | 12.56M | 17.22M | 11.32M | 11.96M | 13.18M | 15.26M | 13.69M | 44.94M | 49.82M | 57.29M | 61.86M | 63.77M | 64.44M |
|
Non-Current Debt
|
| | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | | | 30.00M | 30.00M | 30.00M | 30.00M |
|
Non-Current Deffered Revenue
|
| 15.94M | | 14.70M | 14.07M | 7.10M | 6.81M | 6.51M | 6.21M | 5.92M | 5.62M | 5.33M | 5.03M | 4.74M | 4.44M | 4.14M | 3.85M | 3.55M | 3.26M | 9.96M | 10.12M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 2.81M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | -2.81M | | | | | |
|
Total Debt
|
| | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | | | 30.00M | 30.00M | 30.00M | 30.00M |
|
Common Equity
|
| 65.50M | | 39.27M | 26.04M | 14.81M | 23.15M | 15.66M | 9.78M | -0.45M | -2.84M | -9.05M | 3.41M | -1.13M | -5.72M | 90.09M | 83.45M | 75.64M | 64.37M | 76.09M | 64.05M |
|
Shareholder's Equity
|
| 65.50M | | 39.27M | 26.04M | 14.81M | 23.15M | 15.66M | 9.78M | -0.45M | -2.84M | -9.05M | 3.41M | -1.13M | -5.72M | 90.09M | 83.45M | 75.64M | 64.37M | 76.09M | 64.05M |
|
Liabilities and Shareholders Equity
|
| 109.45M | | 108.41M | 92.51M | 82.21M | 80.08M | 76.24M | 64.09M | 57.44M | 46.90M | 39.92M | 53.20M | 48.87M | 43.39M | 141.97M | 137.12M | 136.87M | 129.87M | 150.18M | 138.96M |
|
Retained Earnings
|
| -296.57M | | -325.87M | -340.33M | -353.52M | -359.57M | | | -392.60M | | | -417.28M | -422.71M | -432.85M | -447.50M | -456.23M | -467.90M | -483.06M | -478.16M | -492.78M |
|
Treasury Shares
|
| 0.00M | | | | 0.01M | | | | | | | | | | | | | | | |