|
Cash & Equivalents
|
6.99M | 6.99M | 8.22M | 14.04M | 17.17M | 8.22M | 51.05M | 51.05M | 51.05M | 51.05M | 29.66M | 33.56M | 29.66M | 29.66M | 29.66M | 25.32M | 25.43M | 25.43M | 13.73M | 21.50M | 13.73M | 13.73M |
|
Short-term Investments
|
| | 0.07M | | | | 0.12M | | | | | | | | | | | | | | 3.02M | 2.32M |
|
Cash & Current Investments
|
6.99M | 6.99M | 8.29M | 14.04M | 17.17M | 8.22M | 51.17M | 51.05M | 51.05M | 51.05M | 29.66M | 33.56M | 29.66M | 29.66M | 29.66M | 25.32M | 25.43M | 25.43M | 13.73M | 21.50M | 16.75M | 16.05M |
|
Receivables - Net
|
| | 5.51M | | | | 5.50M | | | | 9.84M | | | | 21.94M | | | | 21.16M | | | |
|
Receivables - Other
|
| | 0.14M | | | | 0.13M | | | | 0.35M | | | | 0.85M | | | | 1.28M | | | |
|
Receivables
|
| | 5.65M | | | | 5.63M | | | | 10.19M | | | | 22.79M | | | | 22.44M | | | |
|
Inventory
|
| | | | | | | | | | -0.07M | 0.07M | 0.01M | 0.07M | 0.07M | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | 0.23M | | | | |
|
Prepaid Assets
|
| | 0.46M | | | | 1.24M | | | | | | | | | | | | 0.13M | | | |
|
Current Assets
|
| | 13.73M | | 23.89M | 59.15M | 56.54M | 45.05M | 40.06M | 46.39M | 41.96M | 49.27M | 44.57M | 44.48M | 47.37M | 44.77M | 28.33M | 36.40M | 34.89M | 45.47M | 41.17M | 31.26M |
|
Property, Plant & Equipment (Net)
|
| | 0.52M | 0.49M | 0.61M | 0.54M | 0.57M | 0.64M | 0.64M | 0.65M | 0.71M | 0.82M | 0.81M | 0.82M | 0.91M | 0.90M | 1.69M | 1.88M | 1.83M | 2.06M | 2.22M | 2.25M |
|
Intangibles
|
| | 23.56M | 22.36M | 23.57M | 23.07M | 25.42M | 88.81M | 83.08M | 78.59M | 88.52M | 89.83M | 89.93M | 88.50M | 98.00M | 96.48M | 133.16M | 138.40M | 130.81M | 248.14M | 255.07M | 261.92M |
|
Goodwill & Intangibles
|
| | 23.56M | 22.36M | 23.57M | 23.07M | 25.42M | 88.81M | 83.08M | 78.59M | 88.52M | 89.83M | 89.93M | 88.50M | 98.00M | 96.48M | 133.16M | 138.40M | 130.81M | 248.14M | 255.07M | 261.92M |
|
Long-Term Deferred Tax
|
| | 5.78M | | 5.46M | 7.32M | 7.03M | 3.03M | 6.10M | 5.56M | 5.83M | 5.79M | 6.22M | 6.11M | 7.13M | 6.80M | 6.69M | 6.79M | 6.42M | 5.81M | 5.74M | 4.80M |
|
Other Non-Current Assets
|
| | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | | | | | | | | | | 0.36M |
|
Non-Current Assets
|
| | 31.65M | | 31.25M | 32.49M | 34.48M | 94.56M | 91.76M | 86.57M | 96.91M | 98.20M | 98.57M | 97.00M | 107.50M | 105.53M | 146.82M | 152.14M | 143.69M | 260.44M | 267.79M | 273.86M |
|
Assets
|
| | 45.38M | | 55.14M | 91.65M | 91.03M | 139.61M | 131.82M | 132.96M | 138.88M | 147.47M | 143.14M | 141.48M | 154.87M | 150.30M | 175.15M | 188.53M | 178.58M | 305.91M | 308.96M | 305.12M |
|
Accounts Payables
|
0.18M | 0.05M | 2.43M | 1.25M | 2.71M | 3.00M | 0.88M | 1.32M | 5.34M | 1.54M | 6.34M | -0.21M | 0.19M | 6.66M | 10.79M | -2.96M | -4.16M | 7.98M | 10.21M | -1.17M | -3.73M | -2.50M |
|
Notes Payables
|
| | 0.02M | | 0.12M | | 5.94M | 6.00M | | 5.99M | | | | | | | 0.14M | 2.92M | 3.35M | 10.40M | 14.45M | 9.99M |
|
Payables
|
0.18M | 0.05M | 2.45M | 1.25M | 2.83M | 3.00M | 6.82M | 7.32M | 5.34M | 7.53M | 6.34M | -0.21M | 0.19M | 6.66M | 10.79M | -2.96M | -4.01M | 10.90M | 13.55M | 9.23M | 10.72M | 7.49M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.29M | 0.29M | | | | | | | | | | |
|
Short term Debt
|
| | 0.02M | | | | 5.94M | 4.32M | 0.17M | 0.14M | 0.23M | 0.26M | 0.28M | 0.29M | 0.31M | 0.28M | | | 3.35M | | | |
|
Current Leases
|
| | 0.41M | | 1.42M | 1.36M | 1.29M | 1.77M | 1.70M | 1.39M | 1.52M | 1.44M | 1.35M | 1.25M | 1.19M | 1.06M | 4.34M | 4.17M | 3.82M | 3.61M | 4.04M | 3.87M |
|
Current Taxes
|
| | 0.81M | | 1.36M | 0.69M | 0.20M | 1.13M | 0.38M | 0.65M | 0.72M | 1.78M | 0.96M | 1.34M | 0.10M | 1.11M | 0.04M | 0.50M | 1.08M | 7.05M | 2.61M | 0.44M |
|
Current Deferred Revenue
|
| | | | | | | | | | 1.69M | 2.03M | 1.78M | 2.54M | 2.21M | 2.46M | 1.87M | 2.50M | 2.62M | 5.37M | 4.70M | 5.42M |
|
Total Current Liabilities
|
| | 3.67M | | 6.69M | 4.09M | 9.83M | 21.28M | 27.38M | 34.77M | 31.71M | 35.83M | 33.84M | 29.28M | 32.75M | 25.58M | 28.64M | 35.25M | 29.74M | 42.91M | 70.06M | 67.67M |
|
Non-Current Debt
|
| | 5.94M | | 5.94M | 5.92M | 5.94M | 6.00M | 6.11M | | | | | | | | 17.03M | 21.52M | 19.58M | 78.11M | 75.82M | 73.11M |
|
Convertible Debt
|
| | 5.96M | | 6.06M | | 5.94M | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 4.56M | 4.66M | 4.72M | 4.77M | 5.10M | 23.38M | 17.88M | 18.81M | 13.76M | 17.09M | 17.45M | 11.28M | 11.18M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 3.58M | 3.37M | 2.18M | 2.20M | 2.21M | 2.17M | 2.01M | 2.09M | 2.21M | 2.26M | 2.26M | 7.88M | 7.34M | 6.96M |
|
Operating Leases
|
| | 1.98M | | | | 1.68M | | | | 2.07M | | | | 1.72M | | | | 5.03M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 20.44M | 12.22M | 17.31M | 19.38M | 20.16M | | | | | 1.32M | 2.65M | | 24.22M | 37.20M | 38.48M |
|
Total Non-Current Liabilities
|
| | 7.50M | | 7.36M | 7.28M | 1.29M | 26.77M | 19.49M | 16.14M | 20.06M | 15.77M | 3.56M | 3.42M | 3.20M | 3.15M | 23.58M | 27.95M | 25.66M | 115.56M | 99.22M | 103.76M |
|
Total Liabilities
|
| | 11.17M | -37.16M | 14.05M | 11.37M | 11.12M | 48.05M | 46.87M | 50.92M | 51.77M | 51.60M | 37.40M | 32.70M | 35.95M | 28.73M | 52.22M | 63.20M | 55.40M | 158.47M | 169.28M | 171.43M |
|
Total Debt
|
| | 5.96M | | 5.94M | 5.92M | 11.89M | 10.32M | 6.27M | 0.14M | 0.23M | 0.26M | 0.28M | 0.29M | 0.31M | 0.28M | 17.03M | 21.52M | 22.93M | 78.11M | 75.82M | 73.11M |
|
Common Equity
|
| | 34.21M | 37.16M | 41.09M | 80.28M | 79.91M | 91.56M | 84.95M | 82.04M | 87.11M | 95.88M | 105.74M | 108.78M | 118.92M | 121.57M | 122.93M | 125.33M | 123.19M | 147.44M | 139.68M | 133.68M |
|
Shareholder's Equity
|
| | 34.21M | | | | 79.91M | | | | | | | | | | | | -4.02M | | | |
|
Liabilities and Shareholders Equity
|
| | 45.38M | | 55.14M | 91.65M | 91.03M | 139.61M | 131.82M | 132.96M | 138.88M | 147.47M | 143.14M | 141.48M | 154.87M | 150.30M | 175.15M | 188.53M | 178.58M | 305.91M | 308.96M | 305.12M |
|
Treasury Shares
|
| | | | | | | | | | -0.35M | | -0.76M | -0.76M | -2.57M | -3.08M | -9.75M | -22.20M | -27.08M | | | -4.53M |
|
Retained Earnings
|
| | 11.34M | | 18.25M | 22.93M | 23.80M | 28.28M | 28.55M | 30.81M | 26.40M | 32.99M | 33.27M | 38.28M | 44.66M | 51.96M | 58.89M | 67.40M | 75.34M | 86.57M | 73.16M | 69.30M |