|
Cash & Equivalents
|
10.91M | 7.31M | 3.40M | 63.53M | 53.10M | 45.74M | 15.84M | 21.00M | 21.91M | 24.26M | 31.38M | 44.29M | 23.43M | 59.75M | 71.73M | 74.87M | 73.26M | 73.92M | 67.63M | 64.37M | 67.93M | 66.13M | 29.73M | 51.61M | 56.32M | 52.90M | 54.69M | 48.51M | 41.03M | 30.03M | 32.42M | 22.46M | 13.14M | 27.49M | 11.70M |
|
Short-term Investments
|
| 0.05M | 0.05M | 0.23M | 0.51M | 0.05M | 23.34M | 0.05M | 8.97M | 4.00M | | 15.12M | 25.30M | 25.18M | 20.07M | 10.00M | | | | | | | 29.46M | 24.68M | 9.88M | 4.99M | | 0.29M | | | | 0.93M | 0.91M | 0.47M | 7.00M |
|
Cash & Current Investments
|
10.91M | 7.36M | 3.45M | 63.76M | 53.61M | 45.79M | 39.18M | 21.05M | 30.88M | 28.26M | 31.38M | 59.41M | 48.73M | 84.93M | 91.80M | 84.87M | 73.26M | 73.92M | 67.63M | 64.37M | 67.93M | 66.13M | 59.18M | 76.29M | 66.20M | 57.89M | 54.69M | 48.80M | 41.03M | 30.03M | 32.42M | 23.39M | 14.05M | 27.96M | 18.70M |
|
Receivables - Net
|
| | | | | | | | | 0.52M | 0.61M | 0.75M | 0.60M | 1.23M | 0.46M | 1.42M | 1.41M | 1.90M | 0.77M | 3.14M | 0.93M | 0.74M | 0.80M | 0.06M | 0.20M | 1.14M | 1.66M | 1.70M | 1.40M | 1.85M | 3.15M | 0.94M | | 0.53M | 0.39M |
|
Receivables
|
| | | | | | | | | 0.52M | 0.61M | 0.75M | 0.60M | 1.23M | 0.46M | 1.42M | 1.41M | 1.90M | 0.77M | 3.14M | 0.93M | 0.74M | 0.80M | 0.06M | 0.20M | 1.14M | 1.66M | 1.70M | 1.40M | 1.85M | 3.15M | 0.94M | | 0.53M | 0.39M |
|
Prepaid Assets
|
| | | 1.26M | 0.88M | 3.46M | 1.38M | 1.35M | 1.04M | 1.04M | 1.00M | 0.86M | 1.85M | 2.20M | 1.30M | 1.24M | 2.73M | 3.85M | 1.85M | 0.95M | 1.97M | 2.14M | 1.72M | 0.84M | 2.36M | 1.91M | 1.17M | 0.95M | 2.24M | 2.02M | 1.68M | 0.81M | 1.88M | 2.35M | 3.11M |
|
Current Assets
|
| | | 65.07M | 55.93M | 49.25M | 40.61M | 40.61M | 31.97M | 29.87M | 32.99M | 61.02M | 51.19M | 88.35M | 93.56M | 87.53M | 77.41M | 79.68M | 70.25M | 68.47M | 75.95M | 69.00M | 61.70M | 77.19M | 68.75M | 60.94M | 57.52M | 51.45M | 44.67M | 33.90M | 37.26M | 25.14M | 15.93M | 30.84M | 25.82M |
|
Property, Plant & Equipment (Net)
|
| | | 1.69M | 2.42M | 2.76M | 2.87M | 2.78M | 2.60M | 2.21M | 2.03M | 1.85M | 1.79M | 1.59M | 1.74M | 2.11M | 2.79M | 2.56M | 2.34M | 2.11M | 1.92M | 1.76M | 1.64M | 1.50M | 1.32M | 1.19M | 1.06M | 0.80M | 0.75M | 0.67M | 0.57M | 0.47M | 0.52M | 0.45M | 0.31M |
|
Intangibles
|
| | | 0.17M | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 0.17M | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.20M | 0.78M | 0.78M | 0.78M | -0.79M | 1.01M | 1.01M | 2.59M | 2.57M | 2.57M | 2.57M | 2.57M | 2.57M | 2.58M | 2.62M | 2.62M | 2.72M | 2.67M | 3.80M | 3.12M | 3.12M | 2.98M | 2.98M | 2.98M | 2.69M | 2.69M | 2.69M | 2.69M | 1.96M | 1.96M | 1.96M | 0.67M |
|
Non-Current Assets
|
| | | 1.89M | 3.40M | 3.86M | 3.97M | 4.75M | 13.22M | 11.89M | 12.22M | 10.58M | 9.46M | 13.00M | 13.05M | 12.01M | 11.32M | 9.99M | 8.62M | 14.93M | 14.76M | 15.74M | 14.60M | 14.10M | 12.93M | 12.23M | 11.37M | 10.08M | 9.28M | 8.43M | 7.55M | 7.05M | 6.32M | 9.86M | 5.83M |
|
Assets
|
| | | 66.95M | 59.33M | 53.11M | 44.58M | 45.36M | 45.19M | 41.76M | 45.21M | 71.61M | 60.65M | 101.35M | 106.62M | 99.53M | 88.72M | 89.67M | 78.88M | 83.40M | 90.70M | 84.75M | 76.30M | 91.28M | 81.68M | 73.16M | 68.89M | 61.53M | 53.95M | 42.33M | 44.81M | 32.19M | 22.25M | 40.71M | 31.64M |
|
Accounts Payables
|
| | | 1.66M | 1.17M | 0.55M | 1.00M | 2.04M | 2.89M | 2.29M | 1.18M | 0.88M | 1.74M | 1.29M | 1.11M | 2.07M | 2.52M | 2.99M | 2.47M | 2.59M | 2.62M | 1.57M | 2.04M | 2.73M | 2.15M | 2.36M | 2.48M | 3.50M | 3.92M | 3.91M | 6.47M | 2.82M | 3.78M | 3.63M | 2.35M |
|
Payables
|
| | | 1.66M | 1.17M | 0.55M | 1.00M | 2.04M | 2.89M | 2.29M | 1.18M | 0.88M | 1.74M | 1.29M | 1.11M | 2.07M | 2.52M | 2.99M | 2.47M | 2.59M | 2.62M | 1.57M | 2.04M | 2.73M | 2.15M | 2.36M | 2.48M | 3.50M | 3.92M | 3.91M | 6.47M | 2.82M | 3.78M | 3.63M | 2.35M |
|
Accumulated Expenses
|
| | | 1.15M | | 1.12M | 2.27M | 0.64M | 2.15M | 2.58M | 1.55M | 2.23M | 1.14M | 4.06M | 2.58M | 2.79M | 1.98M | 2.00M | 3.99M | 4.62M | 3.41M | 3.56M | 3.88M | 3.55M | 2.84M | 4.08M | 5.13M | 4.14M | 5.21M | 4.56M | 3.20M | 2.91M | 4.23M | 1.52M | 1.87M |
|
Other Accumulated Expenses
|
| | | 0.10M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.96M | 3.00M | 4.00M | 4.00M | 3.96M | 4.00M | 4.00M | 4.00M | 4.33M | 3.37M | 2.42M | 1.46M |
|
Current Leases
|
| | | | | | | | 3.64M | 4.04M | 4.43M | 4.45M | 4.51M | 4.25M | 4.57M | 4.78M | 4.99M | 4.87M | 3.63M | 4.93M | 5.39M | 3.20M | 3.33M | 3.30M | 3.33M | 3.37M | 3.40M | 3.37M | 3.21M | 3.05M | 2.90M | 3.54M | 3.58M | 2.11M | 2.03M |
|
Current Deferred Revenue
|
| | | 0.04M | | 0.07M | 0.23M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 5.35M | | 2.96M | 4.58M | 6.22M | 10.57M | 11.27M | 10.39M | 11.66M | 12.09M | 14.86M | 14.23M | 16.32M | 16.63M | 16.67M | 15.36M | 12.79M | 11.41M | 8.32M | 10.22M | 11.55M | 13.81M | 16.31M | 17.21M | 17.08M | 18.09M | 16.46M | 16.79M | 13.69M | 15.50M | 19.25M | 15.52M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 9.86M | 9.91M | 8.99M | 8.04M | 7.08M | 6.12M | 5.16M | 4.20M | 3.24M | 2.29M | 1.33M | | | 0.19M | 0.19M |
|
Non-Current Deffered Revenue
|
| | | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 4.95M | 3.79M | 2.61M | 1.35M | 0.19M | 4.18M | 3.63M | 2.37M | 1.08M | | | 5.12M | 4.76M | 6.76M | 6.32M | 6.02M | 5.33M | 4.60M | 3.85M | 3.16M | 2.58M | 1.96M | 1.33M | 1.00M | 0.18M | 3.10M | 2.68M |
|
Other Non-Current Liabilities
|
| | | | | 0.92M | 0.59M | 5.17M | 4.93M | 6.42M | 5.18M | 4.02M | 3.13M | 2.15M | 1.20M | 1.94M | 1.33M | 0.09M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | 2.96M | 4.58M | 6.22M | 15.52M | 15.05M | 13.00M | 13.00M | 12.28M | 19.04M | 17.86M | 18.68M | 17.72M | 16.67M | | 17.91M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 5.35M | 4.08M | 3.88M | 5.18M | 11.39M | 20.45M | 21.48M | 18.19M | 17.02M | 15.41M | 21.20M | 19.06M | 20.62M | 19.05M | 16.76M | 15.36M | 17.91M | 26.03M | 24.99M | 25.54M | 25.60M | 26.66M | 27.16M | 26.22M | 24.45M | 23.91M | 20.71M | 19.44M | 14.69M | 15.67M | 22.55M | 18.40M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | 9.86M | 9.91M | 9.99M | 10.00M | 10.08M | 10.12M | 9.16M | 8.16M | 7.24M | 6.29M | 5.33M | 4.33M | 3.37M | 2.61M | 1.65M |
|
Common Equity
|
| | | 61.61M | 55.24M | 49.23M | 39.40M | 33.97M | 24.74M | 20.28M | 27.02M | 54.58M | 45.24M | 80.15M | 87.55M | 78.91M | 69.67M | 72.91M | 63.52M | 65.49M | 64.67M | 59.76M | 50.76M | 65.68M | 55.02M | 46.00M | 42.67M | 37.09M | 30.04M | 21.62M | 25.37M | 17.50M | 6.58M | 18.16M | 13.25M |
|
Shareholder's Equity
|
| | | 61.61M | 55.24M | 49.23M | 39.40M | 33.97M | 24.74M | 20.28M | 27.02M | 54.58M | 45.24M | 80.15M | 87.55M | 78.91M | 69.67M | 72.91M | 63.52M | 65.49M | 64.67M | 59.76M | 50.76M | 65.68M | 55.02M | 46.00M | 42.67M | 37.09M | 30.04M | 21.62M | 25.37M | 17.50M | 6.58M | 18.16M | 13.25M |
|
Liabilities and Shareholders Equity
|
| | | 66.95M | 59.33M | 53.11M | 44.58M | 45.36M | 45.19M | 41.76M | 45.21M | 71.61M | 60.65M | 101.35M | 106.62M | 99.53M | 88.72M | 89.67M | 78.88M | 83.40M | 90.70M | 84.75M | 76.30M | 91.28M | 81.68M | 73.16M | 68.89M | 61.53M | 53.95M | 42.33M | 44.81M | 32.19M | 22.25M | 40.71M | 31.64M |
|
Retained Earnings
|
| | | -32.82M | -40.34M | -47.63M | -60.18M | -71.80M | -83.07M | -92.59M | -99.58M | -108.50M | -121.32M | -132.15M | -142.18M | -153.29M | -165.79M | -176.07M | -189.06M | -197.45M | -211.70M | -224.91M | -235.86M | -250.46M | -263.56M | -276.75M | -287.75M | -301.19M | -313.54M | -323.71M | -332.37M | -341.86M | -354.12M | -362.60M | -370.05M |
|
Preferred Shares
|
| | | | | | | 105.76M | | | | 163.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | 0.10M | 0.25M | 0.25M | 0.26M | 0.23M | 0.21M | 0.21M | 0.13M | 0.10M | 0.01M | 0.01M | | | | | | | | | | | | | |