|
Cash & Equivalents
|
10.13M | 7.38M | 13.30M | 12.91M | 9.81M | 8.41M | 6.38M | 4.62M | 8.39M | 9.41M | 8.00M | 6.90M | 14.55M | 15.22M | 18.55M | 15.33M | 11.38M | 29.75M | 23.01M | 19.12M | 14.09M | 11.21M | 24.87M | 15.31M | 14.31M | 11.69M | 12.87M | 16.90M | 11.83M | 12.88M | 16.35M | 38.78M | 55.76M | 45.26M | 43.38M |
|
Short-term Investments
|
| | | 11.22M | 11.46M | 10.27M | 10.09M | 9.95M | 9.26M | 6.31M | 5.70M | 3.38M | 1.91M | 0.50M | 2.71M | 2.94M | 2.93M | 5.93M | 8.65M | 9.41M | 9.92M | 9.88M | 8.41M | 13.68M | 8.24M | 5.85M | 2.50M | | | | | | | | |
|
Cash & Current Investments
|
10.13M | 7.38M | 13.30M | 24.13M | 21.27M | 18.68M | 16.46M | 14.58M | 17.65M | 15.72M | 13.70M | 10.27M | 16.45M | 15.72M | 21.27M | 18.28M | 14.31M | 35.69M | 31.66M | 28.54M | 24.00M | 21.09M | 33.27M | 28.99M | 22.55M | 17.53M | 15.37M | 16.90M | 11.83M | 12.88M | 16.35M | 38.78M | 55.76M | 45.26M | 43.38M |
|
Receivables - Net
|
| | | 0.84M | 0.72M | 1.02M | 0.98M | 0.97M | 0.94M | 0.95M | 1.03M | 0.60M | 1.11M | 0.64M | 0.61M | 0.52M | 25.46M | 0.73M | 0.43M | 0.62M | 0.57M | 0.57M | 0.47M | 0.49M | 0.46M | 0.46M | 0.30M | 0.25M | 0.29M | 0.29M | 0.25M | 0.35M | 0.25M | 0.63M | 2.26M |
|
Receivables
|
| | | 0.84M | 0.72M | 1.02M | 0.98M | 0.97M | 0.94M | 0.95M | 1.03M | 0.60M | 1.11M | 0.64M | 0.61M | 0.52M | 25.46M | 0.73M | 0.43M | 0.62M | 0.57M | 0.57M | 0.47M | 0.49M | 0.46M | 0.46M | 0.30M | 0.25M | 0.29M | 0.29M | 0.25M | 0.35M | 0.25M | 0.63M | 2.26M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.89M |
|
Prepaid Assets
|
| | | 0.40M | 0.29M | 0.16M | 0.45M | 0.42M | 0.32M | 0.14M | 0.47M | 1.59M | 1.55M | 0.88M | 0.58M | 0.55M | 0.92M | 0.94M | 0.99M | 0.68M | 0.59M | 0.20M | 0.53M | 0.48M | 0.49M | 0.55M | 0.80M | 0.59M | 0.43M | 0.48M | 0.85M | 0.78M | 1.39M | 1.43M | 1.85M |
|
Current Assets
|
| | | 25.37M | 22.28M | 19.85M | 17.89M | 15.96M | 18.90M | 16.81M | 15.21M | 12.46M | 19.11M | 17.23M | 22.46M | 19.34M | 40.69M | 37.35M | 33.08M | 29.84M | 25.16M | 21.86M | 34.28M | 29.96M | 23.50M | 18.54M | 16.47M | 17.74M | 12.55M | 13.64M | 17.68M | 39.91M | 57.64M | 47.60M | 48.37M |
|
Property, Plant & Equipment (Net)
|
| | | 0.12M | 0.40M | 0.42M | 0.41M | 0.34M | 0.29M | 0.28M | 0.22M | 0.18M | 0.15M | 0.13M | 0.29M | 0.30M | 0.26M | 0.27M | 0.28M | 0.34M | 0.32M | 0.31M | 0.31M | 0.29M | 0.26M | 0.23M | 0.24M | 0.31M | 0.34M | 0.29M | 0.25M | 0.25M | 0.32M | 0.29M | 0.42M |
|
Intangibles
|
| | | 55.42M | 20.39M | 4.60M | 4.45M | 39.56M | 4.08M | 3.88M | 3.62M | 38.94M | 3.30M | 3.13M | 2.94M | 41.69M | 2.53M | 2.30M | 2.08M | 39.71M | 1.71M | 1.51M | 1.31M | 36.20M | 0.91M | 0.72M | 34.83M | 35.61M | 36.20M | 36.35M | 68.32M | | 68.32M | 68.32M | 29.51M |
|
Goodwill & Intangibles
|
| | | 55.42M | 20.39M | 4.60M | 4.45M | 39.56M | 4.08M | 3.88M | 3.62M | 38.94M | 3.30M | 3.13M | 2.94M | 41.69M | 2.53M | 2.30M | 2.08M | 39.71M | 1.71M | 1.51M | 1.31M | 36.20M | 0.91M | 0.72M | 34.83M | 35.61M | 36.20M | 36.35M | 68.32M | | 68.32M | 68.32M | 29.51M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.20M | | | |
|
Other Non-Current Assets
|
| | | 0.06M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.18M | 0.18M | 0.18M | 0.18M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Non-Current Assets
|
| | | 21.75M | 20.86M | 5.09M | 4.94M | 4.64M | 4.44M | 4.23M | 3.92M | 3.79M | 3.62M | 3.59M | 3.56M | 3.33M | 3.06M | 2.83M | 2.62M | 2.53M | 2.30M | 2.09M | 1.89M | 1.66M | 1.43M | 1.21M | 1.03M | 0.94M | 0.78M | 0.55M | 32.48M | 31.76M | 31.21M | 30.57M | 33.48M |
|
Assets
|
| | | 47.11M | 43.14M | 24.95M | 22.83M | 20.60M | 23.34M | 21.04M | 19.12M | 16.25M | 22.73M | 20.82M | 26.02M | 22.67M | 43.74M | 40.18M | 35.70M | 32.37M | 27.46M | 23.95M | 36.16M | 31.62M | 24.93M | 19.75M | 17.50M | 18.68M | 13.33M | 14.20M | 50.16M | 71.67M | 88.86M | 78.17M | 81.85M |
|
Accounts Payables
|
| | | 0.33M | 0.51M | 0.26M | 0.35M | 0.39M | 0.27M | 0.21M | 0.35M | 0.67M | 1.08M | 0.18M | 0.76M | 0.46M | 1.10M | 0.38M | 0.81M | 0.74M | 0.89M | 0.30M | 0.57M | 1.36M | 1.01M | 1.11M | 0.74M | 1.02M | 1.76M | 1.48M | 2.76M | 2.94M | 4.08M | 2.64M | 6.32M |
|
Payables
|
| | | 0.33M | 0.51M | 0.26M | 0.35M | 0.39M | 0.27M | 0.21M | 0.35M | 0.67M | 1.08M | 0.18M | 0.76M | 0.46M | 1.10M | 0.38M | 0.81M | 0.74M | 0.89M | 0.30M | 0.57M | 1.36M | 1.01M | 1.11M | 0.74M | 1.02M | 1.76M | 1.48M | 2.76M | 2.94M | 4.08M | 2.64M | 6.32M |
|
Accumulated Expenses
|
| | | 1.32M | 0.84M | 0.65M | 0.78M | 0.61M | 0.80M | 1.08M | 1.44M | 1.89M | 1.09M | 1.20M | 1.20M | 1.52M | 1.10M | 1.82M | 1.37M | 2.57M | 2.07M | 3.55M | 3.38M | 3.58M | 3.69M | 3.68M | 3.94M | 4.22M | 2.51M | 2.26M | 3.21M | 3.72M | 3.34M | 3.79M | 2.92M |
|
Other Accumulated Expenses
|
| | | | | | | 0.02M | | | | 0.00M | | 0.02M | 0.07M | 0.01M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.01M | 0.05M | 0.06M | 0.06M | 0.06M | 0.01M | 0.02M | 0.03M | 0.02M | 0.07M | 0.04M | 0.05M | 0.08M | |
|
Short term Debt
|
| | | 0.17M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | 0.26M | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 7.75M | 2.51M | 1.72M | 1.47M | 6.00M | 5.80M | 5.70M | 5.60M | 5.60M | 5.60M | 5.50M | 5.50M | 0.14M | 5.60M | 5.60M | 5.60M | 0.03M | 0.03M | 0.03M | 0.02M | 0.15M | 0.14M | 0.14M | 0.26M | 0.05M | 0.01M | 0.51M | 0.24M | | | 0.03M | |
|
Total Current Liabilities
|
| | | 5.03M | 3.99M | 2.63M | 2.59M | 3.18M | 3.46M | 2.08M | 2.69M | 3.30M | 2.86M | 2.15M | 2.28M | 2.13M | 2.31M | 2.27M | 2.22M | 3.35M | 2.99M | 3.88M | 3.97M | 5.09M | 4.84M | 4.93M | 4.94M | 5.29M | 4.28M | 4.25M | 21.21M | 21.66M | 22.42M | 21.46M | 24.66M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.85M | 17.31M | 17.46M | 17.62M | 31.95M |
|
Non-Current Deffered Revenue
|
| | | 4.63M | 3.92M | 4.52M | 4.69M | 3.78M | 3.71M | 5.15M | 5.19M | 5.25M | 5.64M | 6.07M | 5.39M | 5.58M | 5.58M | 5.58M | 5.58M | 5.60M | 5.59M | 5.58M | 5.58M | 5.58M | 5.58M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.68M |
|
Other Non-Current Liabilities
|
| | | 0.17M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 6.96M | 19.78M | 1.27M | 1.46M | 2.10M |
|
Total Non-Current Liabilities
|
| | | 9.51M | 7.78M | | | | | | | | | | | | | | | | | | | | | | | 5.29M | | | 35.00M | 40.20M | 39.88M | 39.08M | 59.88M |
|
Total Liabilities
|
| | | 9.68M | 7.91M | 7.16M | 7.28M | 6.96M | 7.18M | 7.23M | 7.88M | 8.55M | 8.50M | 8.22M | 7.67M | 7.75M | 7.94M | 7.91M | 7.86M | 9.00M | 8.64M | 9.53M | 9.61M | 10.74M | 10.48M | 4.98M | 5.00M | 5.34M | 4.33M | 4.29M | 41.96M | 59.98M | 41.15M | 40.53M | 61.98M |
|
Total Debt
|
| | | 0.17M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | 12.85M | 17.31M | 17.46M | 17.62M | 31.95M |
|
Common Equity
|
| | | 37.43M | 35.23M | 17.79M | 15.55M | 13.64M | 16.16M | 13.81M | 11.24M | 7.70M | 14.24M | 12.60M | 18.35M | 14.92M | 35.80M | 32.27M | 27.85M | 23.37M | 18.82M | 14.42M | 26.55M | 20.88M | 14.33M | 14.76M | 12.51M | 13.34M | 9.00M | 9.90M | 8.20M | 11.69M | 47.70M | 37.63M | 19.88M |
|
Shareholder's Equity
|
| | | 37.43M | 35.23M | 17.79M | 15.55M | 13.64M | 16.16M | 13.81M | 11.24M | 7.70M | 14.24M | 12.60M | 18.35M | 14.92M | 35.80M | 32.27M | 27.85M | 23.37M | 18.82M | 14.42M | 26.55M | 20.88M | 14.33M | 14.76M | 12.51M | 13.34M | 9.00M | 9.90M | 8.20M | 11.69M | 47.70M | 37.63M | 19.88M |
|
Liabilities and Shareholders Equity
|
| | | 47.11M | 43.14M | 24.95M | 22.83M | 20.60M | 23.34M | 21.04M | 19.12M | 16.25M | 22.73M | 20.82M | 26.02M | 22.67M | 43.74M | 40.18M | 35.70M | 32.37M | 27.46M | 23.95M | 36.16M | 31.62M | 24.93M | 19.75M | 17.50M | 18.68M | 13.33M | 14.20M | 50.16M | 71.67M | 88.86M | 78.17M | 81.85M |
|
Retained Earnings
|
| | | -226.92M | -229.35M | -246.81M | -249.50M | -251.76M | -254.31M | -256.92M | -259.71M | -263.66M | -267.35M | -270.86M | -273.05M | -277.01M | -256.45M | -260.52M | -265.52M | -270.67M | -275.60M | -280.79M | -285.83M | -292.21M | -299.38M | -299.44M | -304.58M | -310.82M | -316.80M | -322.58M | -329.56M | -363.99M | -396.90M | -408.49M | -427.73M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | 0.67M | 0.63M | 0.90M | 0.90M | 0.59M | 0.77M |