|
Cash & Equivalents
|
2.12M | 3.26M | 2.61M | 1.55M | 0.44M | 0.78M | 0.28M | 0.17M | 0.28M | 0.62M | 0.28M | 1.73M | 12.98M | 11.58M | 9.81M | 8.03M | 6.94M | 5.04M | 4.22M | 5.57M | 11.77M | 8.85M | 18.02M | 3.20M | 2.75M | 8.26M | 8.90M | 6.14M | 7.17M | 6.34M | 4.38M | 4.26M | 7.17M | 5.89M | 6.83M | 3.90M | 13.22M | 36.25M | 35.30M | 32.70M | 41.90M | 38.10M | 40.84M | 34.89M | 58.33M | 16.39M | 8.41M | 9.60M | 10.61M | 9.84M | 8.98M | 14.69M | 6.21M | 10.69M | 68.38M | 11.29M | 28.79M | 23.24M | 19.51M |
|
Short-term Investments
|
| | | | | | | 4.19M | | | | 0.33M | 0.33M | 0.33M | 0.33M | | 15.48M | 15.49M | 13.00M | 8.00M | 2.50M | 2.50M | 2.50M | 12.99M | 8.99M | 4.00M | 5.00M | 7.98M | 6.00M | 6.00M | 5.99M | 3.00M | | | | 5.99M | | | | | | | | | | 35.02M | 38.20M | 31.82M | 34.57M | 27.96M | 19.54M | 24.79M | 33.70M | 18.77M | 16.65M | 140.23M | 115.98M | 99.56M | 79.06M |
|
Cash & Current Investments
|
2.12M | 3.26M | 2.61M | 1.55M | 0.44M | 0.78M | 0.28M | 4.36M | 0.28M | 0.62M | 0.28M | 2.06M | 13.31M | 11.91M | 10.13M | 8.03M | 22.42M | 20.53M | 17.22M | 13.57M | 14.26M | 11.35M | 20.52M | 16.19M | 11.74M | 12.26M | 13.89M | 14.12M | 13.16M | 12.33M | 10.37M | 7.26M | 7.17M | 5.89M | 6.83M | 9.89M | 13.22M | 36.25M | 35.30M | 32.70M | 41.90M | 38.10M | 40.84M | 34.89M | 58.33M | 51.42M | 46.61M | 41.42M | 45.17M | 37.79M | 28.52M | 39.49M | 39.92M | 29.46M | 85.03M | 151.52M | 144.78M | 122.80M | 98.57M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | 1.70M | 2.10M | 2.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | 10.00M | | | |
|
Receivables - Other
|
| | | | | | | 0.77M | | | | | 757.00 | 230.00 | 0.26M | 0.36M | 0.75M | 0.38M | 0.40M | 0.21M | 0.30M | 0.22M | 1.16M | 0.22M | 0.20M | 0.31M | 0.54M | 0.34M | 2.10M | 0.29M | 0.17M | 0.20M | 0.12M | 0.14M | 0.10M | 0.09M | 0.12M | 0.05M | 0.02M | | 0.60M | 0.21M | 0.18M | 0.39M | 0.36M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 10.37M | 0.37M | 0.37M | 0.41M | 10.37M | 0.06M | 0.06M | 0.06M |
|
Receivables
|
| | | | | | | | | | | | | | | | | 2.08M | 2.50M | 2.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.37M | | | | 20.37M | | | |
|
Prepaid Assets
|
-0.23M | 0.38M | 0.42M | 0.27M | 0.22M | 0.16M | 0.16M | 0.04M | 0.11M | 0.06M | 0.04M | 0.22M | 0.17M | 0.12M | 0.11M | 0.24M | 0.20M | 0.13M | 0.09M | 0.21M | 0.32M | 0.24M | 0.12M | 0.34M | 0.40M | 0.24M | 0.19M | 0.50M | 0.52M | 0.39M | 0.43M | 0.72M | 0.43M | 0.38M | 0.13M | 0.57M | 0.43M | 0.25M | 0.17M | 1.01M | 0.74M | 0.65M | 0.28M | 1.16M | 0.94M | 0.66M | 0.34M | 0.92M | 0.88M | 0.58M | 0.46M | 1.00M | 1.13M | 0.84M | 0.39M | 1.50M | 1.41M | 1.27M | 2.33M |
|
Current Assets
|
2.35M | 3.64M | 3.03M | 1.31M | 0.66M | 0.94M | 0.44M | 5.19M | 0.40M | 0.29M | 0.11M | 3.68M | 14.03M | 16.41M | 14.20M | 11.61M | 25.42M | 21.64M | 17.71M | 13.99M | 14.89M | 11.81M | 22.40M | 18.11M | 13.46M | 13.64M | 15.23M | 15.71M | 14.61M | 13.54M | 11.39M | 8.47M | 7.90M | 6.64M | 7.29M | 10.54M | 13.77M | 36.55M | 35.49M | 33.68M | 42.62M | 38.73M | 41.30M | 36.44M | 59.63M | 52.62M | 47.50M | 42.89M | 46.59M | 38.92M | 29.53M | 50.86M | 41.41M | 30.67M | 85.82M | 163.39M | 146.25M | 124.13M | 100.95M |
|
Property, Plant & Equipment (Net)
|
-0.13M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.00M | 994.00 | 828.00 | 0.07M | 0.16M | 0.20M | 0.22M | 0.23M | 0.25M | 0.26M | 0.33M | 0.32M | 0.34M | 0.36M | 0.35M | 0.44M | 0.41M | 0.40M | 0.39M | 0.37M | 0.54M | 0.51M | 0.62M | 0.57M | 0.54M | 0.51M | 0.47M | 0.44M | 0.41M | 0.49M | 0.60M | 0.85M | 0.84M | 1.11M | 1.51M | 1.80M | 2.33M | 2.63M | 3.59M | 4.59M | 4.81M | 4.79M | 5.14M | 5.56M | 5.89M | 5.62M | 5.32M | 5.56M | 6.13M | 8.00M | 11.07M |
|
Intangibles
|
| | | | | | | 0.18M | | | | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 0.14M | 0.13M | 0.12M | 0.11M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 0.18M | | | | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | 0.14M | 0.13M | 0.12M | 0.11M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.02M | 0.01M | 0.00M | 0.00M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.13M | 0.07M | 0.07M | 0.06M | 0.60M | 1.30M | 1.10M | 0.80M | 0.60M | 0.70M | 0.60M | 0.50M | 0.40M | 0.15M | 0.20M | 0.20M | 0.12M | 0.12M | 0.11M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.29M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.29M | 0.32M | 0.32M | 0.22M | 0.25M | 0.51M | 0.49M |
|
Non-Current Assets
|
-0.05M | 0.06M | 0.06M | 0.06M | 0.06M | -0.05M | 0.06M | 0.23M | 0.01M | 0.01M | 0.01M | 1.86M | 1.95M | 2.03M | 2.09M | 2.02M | 2.05M | 2.05M | 2.17M | 2.08M | 2.09M | 2.08M | 2.07M | 0.64M | 0.60M | 0.58M | 0.56M | 0.56M | 0.78M | 0.79M | 0.84M | 0.78M | 0.71M | 0.66M | 0.62M | 0.57M | 0.52M | 0.57M | 0.70M | 0.94M | 0.93M | 1.20M | 1.80M | 4.89M | 5.29M | 5.44M | 6.42M | 7.21M | 7.27M | 7.09M | 7.62M | 7.88M | 8.03M | 7.61M | 7.13M | 7.10M | 7.51M | 9.44M | 25.49M |
|
Assets
|
| 3.70M | 3.09M | 1.37M | 0.72M | 1.00M | 0.50M | 5.42M | 0.42M | 0.29M | 0.11M | 5.54M | 15.98M | 18.44M | 16.28M | 13.63M | 27.47M | 23.69M | 19.88M | 16.07M | 16.98M | 13.89M | 24.47M | 18.75M | 14.07M | 14.22M | 15.79M | 16.27M | 15.39M | 14.33M | 12.23M | 9.25M | 8.62M | 7.31M | 7.91M | 11.11M | 14.29M | 37.13M | 36.19M | 34.62M | 43.54M | 39.93M | 43.10M | 41.33M | 64.92M | 58.07M | 53.93M | 50.09M | 53.86M | 46.01M | 37.15M | 58.73M | 49.44M | 38.28M | 92.95M | 170.48M | 153.77M | 133.57M | 126.44M |
|
Accounts Payables
|
| 0.24M | 0.50M | 0.44M | 0.33M | 0.12M | 0.21M | 0.26M | 0.25M | 0.40M | 0.34M | 1.63M | 1.52M | 1.68M | 1.61M | 1.70M | 2.75M | 2.68M | 2.31M | 2.53M | 3.22M | 2.92M | 3.92M | 3.04M | 2.51M | 2.18M | 1.26M | 1.50M | 1.41M | 1.21M | 1.74M | 1.15M | 1.46M | 1.52M | 0.95M | 0.90M | 1.30M | 1.78M | 2.08M | 2.72M | 3.47M | 3.17M | 2.99M | 3.12M | 3.52M | 3.13M | 3.85M | 4.83M | 5.41M | 5.12M | 6.77M | 6.25M | 6.25M | 6.17M | 6.53M | 3.28M | 5.25M | 4.81M | 2.72M |
|
Notes Payables
|
| | | | | | | | 0.19M | 0.26M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.19M | 0.25M | 0.28M | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 0.24M | 0.50M | 0.44M | 0.33M | 0.12M | 0.21M | 0.26M | 0.44M | 0.66M | 0.67M | 1.63M | 1.52M | 1.68M | 1.61M | 1.70M | 2.75M | 2.68M | 2.31M | 2.53M | 3.22M | 2.92M | 3.92M | 3.04M | 2.51M | 2.18M | 1.26M | 1.50M | 1.41M | 1.21M | 1.74M | 1.15M | 1.46M | 1.52M | 0.95M | 0.90M | 1.30M | 1.92M | 2.28M | 2.96M | 3.75M | 3.17M | 2.99M | 3.12M | 3.52M | 3.13M | 3.85M | 4.83M | 5.41M | 5.12M | 6.77M | 6.25M | 6.25M | 6.17M | 6.53M | 3.28M | 5.25M | 4.81M | 2.72M |
|
Accumulated Expenses
|
0.18M | 0.16M | 0.18M | 0.06M | 0.06M | 0.11M | 0.07M | 0.02M | 0.20M | 0.35M | 0.50M | 0.06M | 0.13M | 0.14M | 0.20M | 0.26M | 0.32M | 0.38M | 0.44M | 0.51M | 0.57M | 0.65M | 0.75M | 0.85M | 0.95M | 1.06M | 1.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.91M | 4.24M | 7.36M | 9.93M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.44M | 0.20M | 1.45M | 2.62M |
|
Short term Debt
|
0.08M | 0.04M | 0.04M | 0.04M | 0.10M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.04M | | | | | | | | | | | | | | 14.16M | 14.16M | | | | | | | | | | | | | | | | | 0.60M | 0.57M | 0.09M | 0.08M | 0.09M | 0.02M | 0.02M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.50M | 0.58M | 0.70M | 0.68M | 0.69M | 0.71M | 0.73M | 0.75M | 0.77M | 0.79M | 0.81M | 0.83M | 0.84M | 0.85M | 0.12M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 4.17M | 4.17M | 4.17M | 4.17M | 4.17M | 3.65M | 3.65M | 3.65M | 3.65M | 2.73M | 2.05M | 1.37M | 0.68M | | | | | | | | | | | | | | | | | | | | 9.73M | 15.75M | 18.60M | 17.98M | 31.01M | 29.31M | 25.41M | 24.27M | 19.36M | 15.39M | 13.13M | 12.00M | 12.00M | 12.00M | 12.00M |
|
Total Current Liabilities
|
0.74M | 0.44M | 0.72M | 0.54M | 0.49M | 0.27M | 0.29M | 0.53M | 0.65M | 1.02M | 1.18M | 2.05M | 6.30M | 6.49M | 6.19M | 6.30M | 7.55M | 6.86M | 6.53M | 6.53M | 7.34M | 6.20M | 6.67M | 4.90M | 3.30M | 16.64M | 16.69M | 1.67M | 1.48M | 1.32M | 1.88M | 1.26M | 1.50M | 1.57M | 0.96M | 0.90M | 1.32M | 1.92M | 2.28M | 2.97M | 3.75M | 3.17M | 2.99M | 4.13M | 14.32M | 19.55M | 23.19M | 23.59M | 37.13M | 35.15M | 32.93M | 31.27M | 26.38M | 22.35M | 20.48M | 21.03M | 22.34M | 28.40M | 28.15M |
|
Non-Current Debt
|
| | | | | | | | | | | 3.96M | 3.96M | 8.64M | 9.16M | 9.16M | 9.16M | 9.16M | 9.16M | 9.16M | 10.16M | 12.16M | 13.91M | 13.91M | 13.91M | 3.10M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 7.29M | 6.25M | 5.21M | 4.17M | 3.12M | 2.73M | 1.82M | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | 14.30M | 9.85M | 9.47M | 5.45M | 3.23M | 0.95M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.31M | 2.16M | 2.08M | 1.88M | 1.70M | 1.52M | 1.68M | 1.49M | 1.25M | 1.04M | 0.83M | 0.62M | 0.41M | 0.19M | 14.42M |
|
Other Non-Current Liabilities
|
| | | | | 0.19M | 0.18M | | 0.41M | 0.51M | 0.50M | 4.02M | 11.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | 0.27M | 0.29M | | 0.65M | 1.02M | 1.18M | 4.02M | 6.30M | 15.03M | 14.56M | 13.58M | 12.60M | 12.27M | 11.42M | 10.57M | 10.73M | 12.80M | 17.75M | 17.86M | 17.96M | 4.16M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.55M | 3.50M | 3.45M | 3.41M | 3.38M | 3.38M | 5.83M | 25.96M | 19.79M | 15.31M | 14.72M | 10.53M | 8.13M | 6.01M | 4.86M | 4.63M | 4.42M | 4.21M | 3.99M | 3.78M | 0.19M | 14.42M |
|
Total Liabilities
|
| | | 0.54M | | 0.46M | 0.47M | 0.53M | 1.06M | 1.53M | 1.68M | 6.07M | 17.64M | 21.52M | 20.75M | 19.88M | 20.15M | 19.14M | 17.96M | 17.10M | 18.07M | 19.01M | 24.42M | 22.75M | 21.26M | 20.80M | 20.06M | 5.05M | 4.85M | 4.70M | 5.25M | 4.63M | 4.88M | 4.94M | 4.34M | 4.27M | 4.70M | 5.47M | 5.78M | 6.42M | 7.16M | 6.55M | 6.36M | 9.96M | 40.28M | 39.34M | 38.50M | 38.31M | 47.66M | 43.28M | 38.94M | 36.13M | 31.01M | 26.78M | 24.69M | 25.02M | 26.12M | 28.59M | 42.57M |
|
Total Debt
|
0.08M | 0.04M | 0.04M | 0.04M | 0.10M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 4.00M | 3.96M | 8.64M | 9.16M | 9.16M | 9.16M | 9.16M | 9.16M | 9.16M | 10.16M | 12.16M | 13.91M | 13.91M | 13.91M | 17.26M | 17.53M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.98M | 3.95M | 3.47M | 3.46M | 3.47M | 3.39M | 3.39M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | | | | |
|
Common Equity
|
| 3.27M | 2.37M | 1.66M | 0.23M | 0.54M | 0.03M | 4.89M | -0.64M | -1.23M | -1.57M | -0.53M | -1.66M | -3.08M | -4.47M | -6.25M | 7.32M | 4.56M | 1.93M | -1.03M | -1.08M | -5.12M | 0.05M | -4.00M | -7.19M | -6.59M | -4.27M | 11.23M | 10.53M | 9.63M | 6.98M | 4.62M | 3.74M | 2.36M | 3.57M | 6.84M | 9.59M | 31.65M | 30.41M | 28.20M | 36.38M | 33.38M | 36.74M | 31.37M | 24.64M | 18.73M | 15.43M | 11.79M | 6.21M | 2.73M | -1.79M | 22.60M | 18.43M | 11.50M | 68.26M | 145.46M | 127.65M | 104.98M | 83.87M |
|
Shareholder's Equity
|
1.67M | 3.27M | 2.37M | 1.66M | 0.23M | 0.54M | 0.03M | 4.89M | -0.64M | -1.23M | -1.57M | -0.53M | -1.66M | -3.08M | -4.47M | -6.25M | 7.32M | 4.56M | 1.93M | -1.03M | -1.08M | -5.12M | 0.05M | -4.00M | -7.19M | -6.59M | -4.27M | 11.23M | 10.53M | 9.63M | 6.98M | 4.62M | 3.74M | 2.36M | 3.57M | 6.84M | 9.59M | 31.65M | 30.41M | 28.20M | 36.38M | 33.38M | 36.74M | 31.37M | 24.64M | 18.73M | 15.43M | 11.79M | 6.21M | 2.73M | -1.79M | 22.60M | 18.43M | 11.50M | 68.26M | 145.46M | 127.65M | 104.98M | 83.87M |
|
Liabilities and Shareholders Equity
|
| 3.70M | 3.09M | 1.37M | 0.72M | 1.00M | 0.50M | 5.42M | 0.42M | 0.29M | 0.11M | 5.54M | 15.98M | 18.44M | 16.28M | 13.63M | 27.47M | 23.69M | 19.88M | 16.07M | 16.98M | 13.89M | 24.47M | 18.75M | 14.07M | 14.22M | 15.79M | 16.27M | 15.39M | 14.33M | 12.23M | 9.25M | 8.62M | 7.31M | 7.91M | 11.11M | 14.29M | 37.13M | 36.19M | 34.62M | 43.54M | 39.93M | 43.10M | 41.33M | 64.92M | 58.07M | 53.93M | 50.09M | 53.86M | 46.01M | 37.15M | 58.73M | 49.44M | 38.28M | 92.95M | 170.48M | 153.77M | 133.57M | 126.44M |
|
Retained Earnings
|
-41.13M | -42.01M | -43.15M | -44.81M | -45.59M | -45.94M | -46.51M | 7.21M | -47.19M | -47.79M | -48.14M | -16.10M | 17.31M | 18.84M | 20.39M | -22.32M | -25.79M | -28.91M | -31.83M | -35.17M | -39.44M | -44.13M | -49.46M | -53.98M | -57.65M | -61.12M | -63.85M | -51.55M | -55.22M | -59.34M | -63.48M | -66.74M | -69.26M | -71.30M | -72.91M | -74.38M | -76.47M | -79.95M | -83.86M | -88.04M | -93.19M | -97.94M | -101.87M | -108.06M | -115.88M | -122.99M | -129.36M | -137.08M | -144.85M | -152.21M | -158.61M | -159.37M | -169.16M | -180.16M | -192.72M | -199.83M | -224.23M | -250.14M | -274.71M |