|
Cash & Equivalents
|
0.98M | 1.58M | 5.82M | 5.08M | 3.92M | 3.24M | 2.77M | 2.52M | 1.80M | 89.83M | 396.52M |
|
Short-term Investments
|
| | | | | | | 0.34M | 0.43M | 0.59M | 152.25M |
|
Cash & Current Investments
|
0.98M | 1.58M | 5.82M | 5.08M | 3.92M | 3.24M | 2.77M | 2.86M | 2.23M | 90.43M | 548.77M |
|
Receivables - Net
|
0.04M | 0.10M | 0.13M | 0.09M | 0.12M | 0.11M | 0.17M | 0.20M | 0.63M | 1.09M | 0.05M |
|
Receivables
|
0.04M | 0.10M | 0.13M | 0.09M | 0.12M | 0.11M | 0.17M | 0.20M | 0.63M | 1.09M | 0.05M |
|
Prepaid Assets
|
0.01M | 0.01M | 0.19M | 0.13M | 0.13M | 0.07M | 0.13M | 0.11M | 0.08M | 0.58M | 11.33M |
|
Current Assets
|
1.03M | 1.69M | 6.13M | 5.29M | 4.18M | 3.42M | 3.11M | 3.27M | 3.05M | 5.58M | 174.41M |
|
Property, Plant & Equipment (Net)
|
| | 0.01M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | | |
|
Long-Term Investments
|
| | | | | | 0.17M | | | | |
|
Goodwill
|
| | | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M |
|
Intangibles
|
0.02M | 0.02M | 0.02M | 0.68M | 0.60M | 0.56M | 0.51M | 0.38M | 0.33M | 3.73M | 3.37M |
|
Goodwill & Intangibles
|
0.02M | 0.02M | 0.02M | 1.28M | 1.21M | 1.16M | 1.12M | 0.98M | 0.94M | 4.33M | 3.98M |
|
Long-Term Deferred Tax
|
| | | 0.62M | | | | 1.70M | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.10M | 0.02M | 0.03M | 0.02M | 0.11M | 0.09M |
|
Non-Current Assets
|
0.31M | 0.36M | 0.11M | 1.39M | 1.31M | 1.34M | 1.37M | 1.10M | 1.10M | 101.65M | 305.54M |
|
Assets
|
1.34M | 2.05M | 6.24M | 6.68M | 5.49M | 4.75M | 4.48M | 4.38M | 4.16M | 107.23M | 479.95M |
|
Accounts Payables
|
0.16M | 0.19M | 0.17M | 0.54M | 0.21M | 0.19M | 0.12M | 0.34M | 0.17M | 3.25M | 5.52M |
|
Payables
|
0.16M | 0.19M | 0.17M | 0.54M | 0.21M | 0.19M | 0.12M | 0.34M | 0.17M | 3.25M | 5.52M |
|
Other Accumulated Expenses
|
| | | | | | | 0.01M | | | 9.31M |
|
Short term Debt
|
| | | | | | | | | 0.43M | 0.27M |
|
Current Leases
|
| | | 0.05M | | | | 0.01M | 0.06M | 0.04M | |
|
Current Deferred Revenue
|
| | | 0.08M | 0.08M | 0.09M | 0.20M | 0.24M | 0.83M | 1.42M | 0.12M |
|
Total Current Liabilities
|
0.20M | 0.23M | 0.22M | 0.68M | 0.35M | 0.31M | 0.35M | 0.59M | 1.06M | 5.14M | 85.55M |
|
Non-Current Debt
|
| | | | | | | | | 21.21M | 131.44M |
|
Non-Current Deffered Revenue
|
0.18M | 0.25M | | | | | | 0.10M | 0.14M | 0.04M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 1.11M | 19.04M |
|
Operating Leases
|
| | | 0.01M | | | | 0.01M | | | |
|
Other Non-Current Liabilities
|
| | | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.11M | 0.12M | 70.45M |
|
Total Non-Current Liabilities
|
| | | 0.69M | 0.35M | 0.31M | 0.35M | 0.69M | 1.20M | 27.50M | 165.70M |
|
Total Liabilities
|
0.81M | 0.94M | 0.24M | 0.87M | 0.53M | 0.49M | 0.53M | 0.87M | 1.31M | 27.62M | 236.15M |
|
Total Debt
|
| | | | | | | | | 21.64M | 131.71M |
|
Common Equity
|
0.53M | 1.11M | 6.00M | 5.82M | 4.96M | 4.26M | 3.96M | 3.50M | 2.85M | 79.61M | 243.80M |
|
Shareholder's Equity
|
0.53M | 1.11M | 6.00M | 5.82M | 4.96M | 4.26M | 3.96M | 3.50M | 2.85M | 79.61M | 243.80M |
|
Liabilities and Shareholders Equity
|
1.34M | 2.05M | 6.24M | 6.68M | 5.49M | 4.75M | 4.48M | 4.38M | 4.16M | 107.23M | 479.95M |
|
Retained Earnings
|
-3.27M | -3.89M | -5.47M | -6.64M | -7.61M | -8.41M | -8.88M | -9.37M | -10.15M | 5.28M | 61.31M |
|
Treasury Shares
|
| | | 0.03M | 0.23M | 0.23M | 0.01M | 0.20M | 0.03M | 0.24M | 0.24M |