|
Cash & Equivalents
|
0.50M | 0.12M | 4.63M | 3.53M | 2.54M | 1.53M | 2.18M | 0.95M | 5.41M | 3.86M | 2.54M | 0.89M | 17.37M | 18.55M | 21.23M | 42.98M | 57.79M | 70.27M | 82.66M | 88.61M | 97.42M | 86.05M | 81.51M | 22.97M | 6.36M | 13.83M | 10.24M | 14.92M | 23.10M | 13.86M | 10.80M | 2.94M | 1.90M | 11.12M | 11.44M |
|
Short-term Investments
|
| | | | | | | 0.35M | | 0.59M | 0.55M | 0.43M | 0.59M | 1.42M | 6.05M | 4.34M | 2.30M | 2.11M | 1.25M | 1.26M | 0.98M | 9.95M | 4.98M | 58.29M | 68.92M | 55.31M | 53.19M | 43.63M | 26.86M | 31.02M | 26.86M | 26.81M | 19.58M | 2.25M | |
|
Cash & Current Investments
|
0.50M | 0.12M | 4.63M | 3.53M | 2.54M | 1.53M | 2.18M | 1.30M | 5.41M | 4.44M | 3.09M | 1.33M | 17.96M | 19.97M | 27.28M | 47.31M | 60.09M | 72.38M | 83.91M | 89.86M | 98.41M | 96.00M | 86.49M | 81.26M | 75.28M | 69.14M | 63.43M | 58.55M | 49.96M | 44.88M | 37.66M | 29.75M | 21.48M | 13.36M | 11.44M |
|
Receivables - Net
|
| | | | | | | 0.01M | 0.04M | 0.07M | 0.06M | 0.13M | 1.10M | 5.35M | 11.50M | 12.93M | 12.12M | 12.76M | 15.35M | 20.84M | 21.66M | 12.94M | 8.97M | 6.55M | 2.70M | 4.51M | 4.23M | 0.50M | 0.43M | 0.71M | 0.38M | 0.24M | 0.24M | 0.21M | 0.06M |
|
Receivables - Other
|
| 0.00M | 0.00M | | 0.02M | 0.03M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 0.01M | 0.04M | 0.07M | 0.06M | 0.13M | 1.10M | 5.35M | 11.50M | 12.93M | 12.12M | 12.76M | 15.35M | 20.84M | 21.66M | 12.94M | 8.97M | 6.55M | 2.70M | 4.51M | 4.23M | 0.50M | 0.43M | 0.71M | 0.38M | 0.24M | 0.24M | 0.21M | 0.06M |
|
Inventory
|
| | 0.05M | 0.01M | | | | 0.02M | 0.02M | 0.01M | 0.02M | 0.20M | 0.69M | 10.11M | 10.73M | 8.00M | 6.20M | 4.12M | 3.30M | 2.00M | 4.90M | 4.71M | 5.44M | 5.31M | 5.29M | 4.69M | 4.52M | 1.66M | 1.55M | 1.46M | 1.27M | 1.07M | 1.08M | 1.08M | 1.09M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 0.55M | 0.24M | 0.02M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| 0.19M | 1.24M | 0.91M | 0.58M | 0.23M | 0.21M | 0.07M | 0.10M | 0.63M | 0.46M | 0.36M | 0.50M | 2.89M | 0.38M | 0.37M | 0.48M | 1.04M | 0.49M | 2.34M | 1.28M | 1.57M | 1.24M | 0.76M | 0.91M | 0.98M | 1.29M | 1.60M | 1.75M | 1.32M | 1.00M | 1.34M | 1.13M | 0.65M | 0.54M |
|
Current Assets
|
| 0.31M | 5.91M | 4.45M | 3.14M | 1.78M | 2.39M | 1.05M | 5.58M | 4.56M | 3.08M | 1.58M | 19.61M | 36.90M | 51.95M | 67.81M | 79.13M | 90.32M | 102.29M | 115.12M | 125.34M | 114.57M | 101.92M | 92.73M | 85.92M | 77.39M | 71.31M | 62.14M | 53.70M | 48.22M | 40.10M | 32.29M | 23.83M | 15.31M | 14.05M |
|
Property, Plant & Equipment (Net)
|
| 0.15M | 0.14M | 0.17M | 0.16M | 0.15M | 0.14M | 0.16M | 0.14M | 0.17M | 0.18M | 0.20M | 0.28M | 0.47M | 0.54M | 0.95M | 1.02M | 1.19M | 1.52M | 1.93M | 2.25M | 2.42M | 2.44M | 2.54M | 2.51M | 2.80M | 2.81M | 3.04M | 3.18M | 3.05M | 2.98M | 2.76M | 2.59M | 2.67M | 2.49M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | | 0.63M | 0.78M | 0.73M | 0.73M | 0.72M | 0.66M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 14.71M | 14.81M | 15.39M | 15.39M | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | 41.90M | 42.00M | 42.58M | 42.58M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M | 27.20M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.55M | | | 0.51M | 7.23M | | | | | | 2.01M | 4.27M | | | | | | | | |
|
Non-Current Assets
|
| 0.15M | 0.14M | 0.21M | 0.18M | 0.19M | 0.32M | 0.50M | 0.54M | 0.76M | 0.73M | 0.63M | 0.87M | 1.89M | 2.70M | 3.42M | 1.98M | 2.47M | 3.07M | 44.91M | 45.81M | 46.27M | 45.93M | 30.35M | 31.07M | 35.42M | 37.37M | 33.18M | 32.97M | 32.48M | 32.28M | 31.71M | 31.32M | 31.16M | 30.69M |
|
Assets
|
| 0.47M | 6.05M | 4.66M | 3.33M | 1.97M | 2.71M | 1.55M | 6.12M | 5.32M | 3.81M | 2.22M | 20.48M | 38.79M | 54.65M | 71.24M | 81.12M | 92.79M | 105.36M | 160.03M | 171.15M | 160.84M | 147.84M | 123.09M | 117.00M | 112.80M | 108.68M | 95.32M | 86.67M | 80.70M | 72.38M | 64.00M | 55.15M | 46.47M | 44.74M |
|
Accounts Payables
|
| 0.12M | 0.08M | 0.04M | 0.04M | 0.03M | 0.07M | 0.15M | 0.10M | 0.04M | 0.02M | 0.01M | 0.13M | 1.13M | 0.25M | 0.60M | 0.67M | 0.43M | 0.80M | 0.61M | 1.22M | 0.85M | 2.06M | 0.95M | 0.83M | 1.71M | 1.42M | 1.48M | 2.03M | 1.86M | 2.18M | 3.29M | 2.71M | 1.64M | 1.46M |
|
Notes Payables
|
| 2.64M | | | | | 1.87M | 1.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 2.76M | 0.08M | 0.04M | 0.04M | 0.03M | 1.94M | 2.06M | 0.10M | 0.04M | 0.02M | 0.01M | 0.13M | 1.13M | 0.25M | 0.60M | 0.67M | 0.43M | 0.80M | 0.61M | 1.22M | 0.85M | 2.06M | 0.95M | 0.83M | 1.71M | 1.42M | 1.48M | 2.03M | 1.86M | 2.18M | 3.29M | 2.71M | 1.64M | 1.46M |
|
Accumulated Expenses
|
| 0.22M | 0.07M | 0.10M | 0.09M | 0.10M | 0.10M | 0.17M | 0.12M | 0.16M | 0.16M | 0.20M | 0.50M | 0.69M | 0.79M | 2.85M | 1.59M | 4.00M | 2.06M | 3.86M | 2.61M | 1.82M | 1.51M | 0.93M | 1.49M | 1.63M | 1.83M | 2.17M | 1.32M | 1.50M | 1.83M | 2.56M | 1.61M | 1.01M | 1.20M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.10M | | | | 0.89M | | | | 0.35M | | | | 0.03M | | | | 0.07M | | | |
|
Short term Debt
|
| 0.81M | 0.52M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.09M | 0.03M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.28M | 0.29M | 0.29M | 0.30M | 0.28M | 0.77M | 0.79M | 0.84M | 0.86M | 0.88M | 0.90M | 0.92M | 0.90M | 0.82M | 0.74M |
|
Current Taxes
|
| | | | | | | | | | | | | | | 0.19M | 1.77M | 0.05M | 1.04M | 2.21M | 4.84M | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | | | | 0.00M | 0.00M | 0.44M | 1.05M | 0.66M | 0.31M | 0.16M | 0.16M | 0.19M | 0.15M | | | | | 0.02M | 0.26M | 0.35M | 0.36M | 0.31M | 0.22M | 0.06M | 0.04M | 0.04M | 0.05M | 0.05M |
|
Total Current Liabilities
|
| 4.67M | 0.68M | 0.15M | 0.29M | 0.29M | 2.19M | 2.35M | 0.34M | 0.31M | 0.31M | 0.33M | 1.19M | 2.98M | 1.81M | 4.06M | 4.31M | 4.73M | 4.12M | 12.60M | 13.02M | 6.72M | 6.01M | 3.87M | 3.61M | 5.12M | 5.10M | 5.75M | 5.27M | 5.31M | 5.80M | 7.32M | 5.38M | 3.71M | 3.69M |
|
Non-Current Debt
|
| 0.04M | 0.04M | 0.48M | 0.45M | 0.42M | 0.39M | 0.26M | 0.34M | 0.32M | 0.29M | 0.15M | 0.12M | 0.08M | 0.06M | 0.03M | 0.12M | 0.09M | 0.03M | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.19M | 0.19M | 0.18M | 0.15M | 0.14M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | -7.23M | 5.87M | 5.31M | 3.80M | 2.42M | 0.20M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.56M | 0.49M | 0.42M | 0.05M | 0.94M | 3.23M | 3.04M | 2.15M | 2.79M | 2.58M | 2.37M | 1.24M | 1.93M | 1.70M | 1.47M |
|
Other Non-Current Liabilities
|
| | | 0.36M | 0.33M | 0.30M | | | | | | | | | | | 0.55M | | | 4.67M | 2.99M | 2.68M | 1.40M | 1.04M | 0.70M | 0.59M | 0.48M | 0.75M | 0.44M | 0.60M | 0.61M | 0.42M | 0.10M | 0.20M | 0.24M |
|
Total Non-Current Liabilities
|
| 0.19M | 0.19M | 0.66M | 0.48M | 0.44M | 0.40M | 0.26M | 0.22M | 0.20M | 0.17M | 0.15M | 0.12M | 0.08M | | 0.48M | 0.55M | 0.79M | 1.08M | 12.96M | 10.42M | 9.65M | 6.88M | 4.69M | 2.76M | 4.25M | 4.09M | 3.56M | 3.05M | 3.00M | 2.80M | 2.37M | 1.85M | 1.62M | 1.22M |
|
Total Liabilities
|
| 4.86M | 0.86M | 0.81M | 0.76M | 0.73M | 2.59M | 2.61M | 0.56M | 0.51M | 0.48M | 0.48M | 1.31M | 3.06M | 1.87M | 4.54M | 4.86M | 5.52M | 5.20M | 25.56M | 23.44M | 16.37M | 12.90M | 8.57M | 6.37M | 9.37M | 9.19M | 9.31M | 8.32M | 8.30M | 8.60M | 9.69M | 7.23M | 5.33M | 4.91M |
|
Total Debt
|
| 0.86M | 0.56M | 0.60M | 0.57M | 0.54M | 0.51M | 0.38M | 0.46M | 0.44M | 0.41M | 0.27M | 0.24M | 0.20M | 0.18M | 0.15M | 0.24M | 0.18M | 0.06M | | | | | | | | | | | | | | | | |
|
Common Equity
|
| -4.40M | 5.19M | 3.85M | 2.57M | 1.24M | 0.13M | -1.06M | 5.56M | 4.81M | 3.33M | 1.74M | 19.17M | 35.73M | 52.78M | 66.70M | 76.26M | 87.27M | 100.16M | 134.48M | 147.71M | 144.47M | 134.95M | 114.52M | 110.63M | 103.43M | 99.49M | 86.01M | 78.35M | 72.40M | 63.78M | 54.31M | 47.92M | 41.14M | 39.83M |
|
Shareholder's Equity
|
| -4.40M | 5.19M | 3.85M | 2.57M | 1.24M | 0.13M | -1.06M | 5.56M | 4.81M | 3.33M | 1.74M | 19.17M | 35.73M | 52.78M | 66.70M | 76.26M | 87.27M | 100.16M | 134.48M | 147.71M | 144.47M | 134.95M | 114.52M | 110.63M | 103.43M | 99.49M | 86.01M | 78.35M | 72.40M | 63.78M | 54.31M | 47.92M | 41.14M | 39.83M |
|
Liabilities and Shareholders Equity
|
| 0.47M | 6.05M | 4.66M | 3.33M | 1.97M | 2.71M | 1.55M | 6.12M | 5.32M | 3.81M | 2.22M | 20.48M | 38.79M | 54.65M | 71.24M | 81.12M | 92.79M | 105.36M | 160.03M | 171.15M | 160.84M | 147.84M | 123.09M | 117.00M | 112.80M | 108.68M | 95.32M | 86.67M | 80.70M | 72.38M | 64.00M | 55.15M | 46.47M | 44.74M |
|
Treasury Shares
|
| 0.65M | 1.03M | 0.71M | 0.71M | 0.71M | 0.43M | 0.25M | 0.48M | 0.57M | | 0.57M | 0.81M | 0.84M | | 0.52M | 0.93M | 0.81M | 1.53M | 1.27M | 1.20M | 0.53M | 3.41M | 2.43M | 4.19M | 4.56M | 4.71M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | 4.85M | | |
|
Retained Earnings
|
| -7.02M | -10.92M | -12.42M | -13.73M | -15.10M | -16.75M | -18.69M | -20.06M | -21.41M | -23.15M | -24.97M | -26.03M | -11.03M | 4.70M | 17.51M | 25.41M | 35.19M | 46.67M | 54.17M | 65.88M | 63.20M | 61.84M | 39.93M | 34.18M | 25.26M | 19.27M | 4.60M | -4.71M | -12.31M | -22.01M | -33.04M | -40.57M | -48.30M | -54.19M |
|
Preferred Shares
|
| | | | | | | | 28.00 | 28.00 | 26.00 | 26.00 | | | | | | | | | | | | | | | | | | | | | | | |