|
Cash & Equivalents
|
| 141.03M | 117.03M | 94.89M | 67.10M | 56.46M | 66.84M | 54.40M | 41.43M | 70.39M | 62.50M | 53.96M | 41.12M | 30.32M | 20.41M | 13.38M | 7.17M | 5.64M | 9.11M | 7.57M | 5.70M | 4.59M | 2.87M | 3.23M | 3.64M | 3.01M | 4.57M |
|
Cash & Current Investments
|
| 141.03M | 117.03M | 94.89M | 67.10M | 56.46M | 66.84M | 54.40M | 41.43M | 70.39M | 62.50M | 53.96M | 41.12M | 30.32M | 20.41M | 13.38M | 7.17M | 5.64M | 9.11M | 7.57M | 5.70M | 4.59M | 2.87M | 3.23M | 3.64M | 3.01M | 4.57M |
|
Receivables - Net
|
| | | | | | | | | | 0.16M | 0.10M | 0.23M | 0.23M | 0.23M | 0.10M | 0.10M | | | | | | 0.04M | 0.56M | 0.58M | 0.53M | 0.10M |
|
Receivables - Other
|
| 1.86M | 1.44M | 1.47M | 1.03M | 0.75M | 0.40M | 0.13M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 0.13M | | | 0.16M | 0.10M | 0.23M | 0.23M | 0.23M | 0.10M | 0.10M | | | | | | 0.04M | 0.56M | 0.58M | 0.53M | 0.10M |
|
Prepaid Assets
|
0.93M | 1.78M | 2.16M | 2.86M | 1.87M | 2.26M | 1.67M | 3.16M | 1.80M | 1.83M | 0.56M | 0.93M | 1.01M | 0.65M | 0.54M | 0.81M | 0.57M | 1.04M | 0.73M | 0.44M | 0.31M | 0.12M | 0.62M | 0.42M | 0.26M | 0.46M | 0.39M |
|
Current Assets
|
0.94M | 144.69M | 120.71M | 101.20M | 70.13M | 59.56M | 70.12M | 58.50M | 44.45M | 72.99M | 63.68M | 55.46M | 42.84M | 31.68M | 21.66M | 14.82M | 8.34M | 7.11M | 9.86M | 8.02M | 6.01M | 4.71M | 3.55M | 4.22M | 4.50M | 4.02M | 5.07M |
|
Property, Plant & Equipment (Net)
|
8.81M | 12.75M | 12.11M | 11.61M | 11.60M | 10.79M | 10.18M | 6.87M | 0.07M | 0.15M | 0.11M | 0.07M | 0.02M | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M |
|
Other Non-Current Assets
|
0.02M | 7.73M | 7.73M | 4.99M | 4.99M | 4.99M | 3.84M | 3.84M | 3.84M | 2.59M | 2.50M | 2.41M | 2.32M | 2.22M | 2.13M | 2.04M | 1.95M | 1.86M | | | | | | | | | |
|
Non-Current Assets
|
8.83M | 90.81M | 89.00M | 85.28M | 69.90M | 68.48M | 61.28M | 56.88M | 55.52M | 2.74M | 4.06M | 3.87M | 3.69M | 3.53M | 3.40M | 3.26M | 3.12M | 2.98M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M |
|
Assets
|
9.77M | 235.50M | 209.70M | 186.48M | 140.03M | 128.04M | 131.40M | 115.38M | 99.97M | 75.73M | 67.74M | 59.33M | 46.52M | 35.21M | 25.05M | 18.08M | 11.46M | 10.10M | 15.21M | 13.37M | 11.36M | 10.06M | 8.90M | 9.57M | 9.85M | 9.37M | 10.41M |
|
Accounts Payables
|
5.67M | 6.86M | 4.82M | 3.23M | 1.46M | 2.21M | 1.36M | 1.15M | 1.09M | 1.39M | 1.17M | 1.83M | 2.52M | 2.77M | 1.65M | 2.97M | 3.92M | 1.86M | 0.81M | 1.20M | 0.74M | 0.65M | 0.30M | 0.39M | 0.48M | 0.46M | 0.48M |
|
Notes Payables
|
| | | | | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | | | | | | | | | | | | | | | | |
|
Payables
|
5.67M | 6.86M | 4.82M | 3.23M | 1.46M | 5.72M | 4.87M | 4.66M | 4.60M | 4.89M | 4.68M | 1.83M | 2.52M | 2.77M | 1.65M | 2.97M | 3.92M | 1.86M | 0.81M | 1.20M | 0.74M | 0.65M | 0.30M | 0.39M | 0.48M | 0.46M | 0.48M |
|
Accumulated Expenses
|
6.24M | 7.02M | 7.30M | 9.32M | 4.56M | 5.11M | 5.61M | 7.29M | 3.86M | 3.38M | 3.43M | 6.35M | 4.54M | 4.76M | 4.32M | 2.38M | 2.00M | 2.46M | 1.17M | 0.80M | 0.61M | 0.53M | 0.32M | 0.28M | 0.53M | 0.27M | 0.35M |
|
Other Accumulated Expenses
|
5.56M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 0.87M | 3.25M | 3.42M | 2.67M | 2.79M | 3.13M | 3.29M | 1.40M | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
17.47M | 21.92M | 19.10M | 18.25M | 11.44M | 15.64M | 16.26M | 16.95M | 13.47M | 10.51M | 11.36M | 11.09M | 9.49M | 9.85M | 8.53M | 7.63M | 7.53M | 4.95M | 2.34M | 2.09M | 1.44M | 1.28M | 0.70M | 0.72M | 1.07M | 0.80M | 0.88M |
|
Operating Leases
|
| 72.40M | 71.41M | 70.50M | 47.05M | 46.29M | 39.79M | 38.93M | 38.07M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
17.47M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
17.52M | 94.31M | 90.51M | 88.75M | 58.49M | 61.94M | 56.05M | 55.88M | 51.53M | 10.51M | 11.36M | 11.09M | 9.49M | 9.85M | 8.53M | 7.63M | 7.53M | 4.95M | 2.34M | 2.09M | 1.44M | 1.28M | 0.70M | 0.72M | 1.07M | 0.80M | 0.88M |
|
Common Equity
|
-7.75M | 141.19M | 119.20M | 97.73M | 81.54M | 66.10M | 75.35M | 59.49M | 48.43M | 65.22M | 56.39M | 48.25M | 37.03M | 25.36M | 16.52M | 10.45M | 3.92M | 5.15M | 12.87M | 11.29M | 9.92M | 8.78M | 8.20M | 8.85M | 8.78M | 8.57M | 9.54M |
|
Shareholder's Equity
|
-7.75M | 141.19M | 119.20M | 97.73M | 81.54M | 66.10M | 75.35M | 59.49M | 48.43M | 65.22M | 56.39M | 48.25M | 37.03M | 25.36M | 16.52M | 10.45M | 3.92M | 5.15M | 12.87M | 11.29M | 9.92M | 8.78M | 8.20M | 8.85M | 8.78M | 8.57M | 9.54M |
|
Liabilities and Shareholders Equity
|
9.77M | 235.50M | 209.70M | 186.48M | 140.03M | 128.04M | 131.40M | 115.38M | 99.97M | 75.73M | 67.74M | 59.33M | 46.52M | 35.21M | 25.05M | 18.08M | 11.46M | 10.10M | 15.21M | 13.37M | 11.36M | 10.06M | 8.90M | 9.57M | 9.85M | 9.37M | 10.41M |
|
Retained Earnings
|
| -32.25M | -59.57M | -85.63M | -105.86M | -125.39M | -144.20M | -163.43M | -176.83M | -193.01M | -204.30M | -215.08M | -228.05M | -241.44M | -251.94M | -259.15M | -266.11M | -270.29M | -262.72M | -264.42M | -265.96M | -267.30M | -268.02M | -267.49M | -268.92M | -269.25M | -270.22M |
|
Treasury Shares
|
| 0.88M | 0.89M | 0.73M | | | | 0.29M | 0.05M | 0.13M | 0.15M | 0.09M | | 0.05M | 0.04M | 0.04M | 0.81M | 0.03M | | 0.17M | 0.21M | 0.19M | 0.18M | 0.16M | 0.15M | 0.13M | 0.12M |