|
Assets
|
| 73.06M | 197.22M | 199.13M | 397.64M | 457.11M | 341.28M | 358.66M | 339.41M | 260.89M | 201.79M | 120.53M |
|
Cash & Equivalents
|
8.70M | 64.40M | 59.82M | 104.64M | 177.55M | 247.58M | 188.43M | 191.86M | 205.53M | 193.65M | 17.17M | 38.05M |
|
Short-term Investments
|
| | 126.89M | 77.29M | 196.56M | 188.55M | 107.72M | 124.26M | 99.70M | | 157.34M | 62.57M |
|
Cash & Current Investments
|
8.70M | 64.40M | 186.71M | 181.94M | 374.11M | 436.13M | 296.14M | 316.12M | 305.23M | 193.65M | 174.51M | 100.62M |
|
Receivables - Net
|
| 1.88M | 0.37M | 2.16M | 10.14M | 0.10M | 0.01M | 0.80M | 0.79M | 35.99M | 3.43M | 3.10M |
|
Receivables - Other
|
| | 0.37M | 0.15M | 10.10M | 0.10M | 0.01M | 0.80M | 0.80M | 35.00M | 2.20M | 1.10M |
|
Receivables
|
| 1.88M | 0.74M | 2.31M | 20.24M | 0.19M | 0.03M | 1.60M | 1.59M | 70.99M | 5.63M | 4.20M |
|
Prepaid Assets
|
| 0.48M | 2.30M | 3.90M | 4.35M | 9.25M | 7.18M | 7.10M | 4.29M | 7.47M | 5.00M | 3.58M |
|
Current Assets
|
| 66.85M | 189.75M | 188.15M | 388.60M | 445.48M | 303.33M | 324.01M | 310.30M | 237.10M | 182.94M | 107.31M |
|
Construction in Progress
|
| | | | 0.02M | 0.79M | 0.24M | 0.25M | 0.31M | 0.70M | 0.37M | |
|
Property, Plant & Equipment (Net)
|
| 3.02M | 3.48M | 4.39M | 4.22M | 6.93M | 7.37M | 6.95M | 5.96M | 5.07M | 3.96M | 2.47M |
|
Goodwill
|
| 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M | 0.95M |
|
Intangibles
|
| 1.75M | 1.75M | 1.75M | 1.60M | 1.46M | 1.31M | 1.17M | 1.02M | 0.88M | 0.73M | 0.58M |
|
Goodwill & Intangibles
|
| 2.70M | 2.70M | 2.70M | 2.55M | 2.41M | 2.26M | 2.12M | 1.97M | 1.82M | 1.68M | 1.53M |
|
Other Non-Current Assets
|
| 0.49M | 0.92M | 0.92M | 0.92M | 0.92M | 0.92M | 2.17M | 0.92M | 0.92M | 0.92M | 1.03M |
|
Non-Current Assets
|
| 6.21M | 7.46M | 10.98M | 9.04M | 11.63M | 37.95M | 34.65M | 29.11M | 23.79M | 18.86M | 13.23M |
|
Accounts Payables
|
| 1.92M | 4.70M | 6.60M | 4.21M | 5.13M | 4.16M | 3.00M | 2.82M | 2.81M | 1.46M | 1.09M |
|
Payables
|
| 1.92M | 4.70M | 6.60M | 4.21M | 5.13M | 4.16M | 3.00M | 2.82M | 2.81M | 1.46M | 1.09M |
|
Accumulated Expenses
|
| 1.70M | 4.91M | 8.82M | 16.38M | 26.72M | 30.05M | 23.06M | 34.24M | 24.45M | 17.60M | 12.34M |
|
Other Accumulated Expenses
|
| 0.14M | 0.21M | 0.35M | 0.27M | 0.79M | 0.45M | 0.59M | 0.71M | 0.26M | 0.31M | 0.49M |
|
Short term Debt
|
| 1.42M | | | | | | | | | | |
|
Current Leases
|
| | | | | | 2.81M | | 3.62M | 4.08M | 4.59M | 5.14M |
|
Current Taxes
|
| | | | 0.00M | 13.34M | | | | | | |
|
Current Deferred Revenue
|
| 6.13M | 60.90M | 20.35M | 305.26M | 277.98M | 255.88M | 318.71M | 284.76M | 301.33M | 212.31M | 94.06M |
|
Total Current Liabilities
|
| 11.16M | 15.74M | 35.77M | 61.15M | 97.91M | 85.59M | 68.11M | 77.87M | 152.61M | 155.91M | 85.77M |
|
Non-Current Debt
|
| 1.57M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 60.83M | 54.70M | 83.80M | 264.70M | 225.27M | 178.86M | 276.65M | 243.94M | 180.06M | 80.05M | 26.86M |
|
Preferred Stock Liabilities
|
| 76.71M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.50M | 0.51M | 0.51M | | | | | | | | |
|
Operating Leases
|
| | | | | | 24.87M | 21.68M | 18.06M | 13.97M | 9.38M | 4.24M |
|
Other Non-Current Liabilities
|
| 0.25M | 0.20M | 0.57M | 1.90M | 3.05M | 0.85M | | | | 3.89M | 4.12M |
|
Total Non-Current Liabilities
|
| 74.64M | 70.95M | 120.08M | 325.85M | 323.18M | 289.32M | | | | 245.35M | 116.87M |
|
Total Liabilities
|
44.28M | 74.89M | 71.15M | 120.65M | 327.75M | 326.23M | 290.17M | 366.44M | 339.87M | 346.64M | 249.24M | 120.99M |
|
Total Debt
|
| 2.99M | | | | | | | | | | |
|
Common Equity
|
-44.28M | -78.54M | 126.07M | 78.48M | 69.90M | 130.88M | 25.47M | -7.77M | -0.46M | -85.75M | -47.45M | -0.46M |
|
Shareholder's Equity
|
-44.28M | -78.54M | 126.07M | 78.48M | 69.90M | 130.88M | 25.47M | -7.77M | -0.46M | -85.75M | -47.45M | -0.46M |
|
Liabilities and Shareholders Equity
|
| 73.06M | 197.22M | 199.13M | 397.64M | 457.11M | 341.28M | 358.66M | 339.41M | 260.89M | 201.79M | 120.53M |
|
Retained Earnings
|
| -78.14M | -117.47M | -176.37M | -219.47M | -314.98M | -442.87M | -507.69M | -623.56M | -722.88M | -723.45M | -691.58M |
|
Preferred Shares
|
| 76.24M | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | 0.87M | 1.21M | 1.40M | 1.85M |