|
Cash & Equivalents
|
25.08M | 16.90M | 25.08M | 25.08M | 6.49M | 46.78M | 9.29M | 9.29M | 20.16M | 12.27M | 20.16M | 14.55M | 10.12M | 36.44M | 19.98M |
|
Short-term Investments
|
| | | | 0.20M | | 20.48M | 20.00M | 20.00M | 26.02M | 26.39M | 26.77M | 27.15M | | 14.17M |
|
Cash & Current Investments
|
25.08M | 16.90M | 25.08M | 25.08M | 6.69M | 46.78M | 29.78M | 29.29M | 40.16M | 38.29M | 46.56M | 41.32M | 37.27M | 36.44M | 34.15M |
|
Receivables - Net
|
1.67M | | | | 1.94M | 2.39M | 2.18M | 2.26M | 1.88M | 2.04M | 2.34M | 2.72M | 3.06M | 3.82M | 4.04M |
|
Receivables - Other
|
| | 0.16M | 0.16M | 0.03M | | | | 0.04M | | | | | | |
|
Receivables
|
1.67M | | | | 1.97M | 2.39M | 2.18M | 2.26M | 1.92M | 2.04M | 2.34M | 2.72M | 3.06M | 3.82M | 4.04M |
|
Prepaid Assets
|
0.88M | | | | 1.22M | 0.95M | 2.29M | 2.52M | 2.60M | 1.51M | 1.87M | 1.66M | 1.28M | 1.72M | 2.33M |
|
Current Assets
|
36.83M | | | | 12.97M | 73.59M | 68.89M | 64.68M | 59.72M | 57.72M | 55.45M | 50.17M | 46.10M | 45.32M | 43.82M |
|
Property, Plant & Equipment (Net)
|
1.90M | | | | 2.05M | 0.75M | 0.70M | 0.64M | 0.58M | 0.53M | 0.47M | 0.47M | 0.42M | 0.27M | 0.30M |
|
Goodwill
|
8.02M | | 7.61M | 7.61M | 15.63M | 15.63M | 15.63M | 15.63M | 15.63M | 15.63M | 15.63M | 2.55M | 15.04M | 15.13M | 15.34M |
|
Intangibles
|
15.32M | | 5.73M | 5.73M | 28.66M | 9.05M | 8.57M | 8.09M | 23.23M | 7.12M | 6.64M | 9.70M | 8.85M | 8.37M | 8.02M |
|
Goodwill & Intangibles
|
23.34M | | 13.34M | 13.34M | 44.29M | 24.68M | 24.20M | 23.72M | 38.86M | 22.75M | 22.27M | 12.24M | 23.89M | 23.50M | 23.36M |
|
Long-Term Deferred Tax
|
0.58M | | | | 0.57M | 0.60M | 0.63M | 0.62M | 0.97M | 1.04M | 1.11M | 1.13M | 0.54M | 0.50M | 0.52M |
|
Other Non-Current Assets
|
0.67M | | | | 1.02M | 1.68M | 1.57M | 1.58M | 1.60M | 1.59M | 1.60M | 1.62M | 1.64M | 1.62M | 1.63M |
|
Non-Current Assets
|
17.25M | | | | 28.84M | 28.92M | 28.32M | 27.68M | 27.97M | 27.32M | 26.71M | 32.56M | 27.68M | 27.97M | 27.81M |
|
Assets
|
54.08M | | | | 41.81M | 102.51M | 97.20M | 92.35M | 87.69M | 85.04M | 82.15M | 82.73M | 73.78M | 73.29M | 71.64M |
|
Accounts Payables
|
0.59M | | | | 3.23M | 4.11M | 3.53M | 3.25M | 3.11M | 3.46M | 3.55M | 3.85M | 2.73M | 5.65M | 5.67M |
|
Payables
|
0.59M | | | | 3.23M | 4.11M | 3.53M | 3.25M | 3.11M | 3.46M | 3.55M | 3.85M | 2.73M | 5.65M | 5.67M |
|
Accumulated Expenses
|
5.55M | | | | 7.40M | 5.63M | 6.27M | 5.88M | 4.93M | 4.93M | 5.57M | 7.25M | 7.02M | | |
|
Other Accumulated Expenses
|
-0.16M | | | | | | | | | | | | | | |
|
Current Leases
|
0.66M | | | | 0.61M | 0.61M | 0.67M | 0.65M | 0.59M | 0.54M | 0.49M | 0.70M | 0.61M | 0.72M | 0.83M |
|
Current Deferred Revenue
|
1.99M | | | | 1.92M | | | | 2.25M | | | | 3.15M | | |
|
Total Current Liabilities
|
15.99M | | | | 17.08M | 13.65M | 13.99M | 14.50M | 13.67M | 14.48M | 15.98M | 17.31M | 17.31M | 19.26M | 20.37M |
|
Pension
|
1.39M | | | | 1.29M | 1.28M | 1.27M | 1.06M | 1.26M | 1.32M | 1.40M | 1.29M | 1.24M | 1.30M | 1.35M |
|
Operating Leases
|
1.09M | | | | 0.40M | 0.25M | 0.20M | 0.19M | 0.71M | 0.59M | 0.47M | -0.35M | 0.34M | 1.19M | 1.16M |
|
Other Non-Current Liabilities
|
0.69M | | -1.77M | -1.77M | 1.38M | 1.40M | 0.43M | 0.44M | 0.01M | 0.01M | 2.52M | 1.04M | 2.45M | 2.67M | 2.96M |
|
Total Non-Current Liabilities
|
3.17M | | 1.77M | 1.77M | 3.07M | 5.91M | 5.43M | 3.64M | 1.97M | 1.92M | 1.87M | 1.83M | 1.58M | 2.49M | 2.50M |
|
Total Liabilities
|
1.38M | | | | 2.11M | 19.56M | 19.42M | 18.14M | 0.01M | 16.40M | 17.85M | 19.14M | 18.89M | 21.75M | 22.87M |
|
Common Equity
|
34.92M | | | | 21.66M | 82.95M | 77.78M | 74.22M | 72.04M | 68.64M | 64.31M | 63.59M | 54.89M | 51.54M | 48.77M |
|
Shareholder's Equity
|
34.92M | | | | 21.66M | | | | 72.04M | | | | 54.89M | | |
|
Liabilities and Shareholders Equity
|
54.08M | | | | 41.81M | 102.51M | 97.20M | 92.35M | 87.69M | 85.04M | 82.15M | 82.73M | 73.78M | 73.29M | 71.64M |
|
Retained Earnings
|
-94.00M | | | | -118.71M | -167.99M | -173.70M | -180.86M | -184.18M | -188.79M | -194.11M | -196.83M | -206.67M | -211.17M | -215.45M |