|
Cash & Equivalents
|
138.91M | 94.32M | 153.48M | 111.97M | 65.24M | 37.00M | 82.61M | 32.11M | 38.86M | 86.88M | 28.46M | 46.07M | 29.02M | 26.31M | 8.93M |
|
Short-term Investments
|
132.72M | 127.84M | 150.91M | 143.71M | 136.61M | 125.12M | 246.28M | 264.32M | 205.53M | 267.61M | 298.57M | 248.44M | 228.91M | 186.61M | 171.29M |
|
Cash & Current Investments
|
271.62M | 222.16M | 304.38M | 255.68M | 201.86M | 162.13M | 328.89M | 296.43M | 244.39M | 354.49M | 327.03M | 294.52M | 257.93M | 212.92M | 180.22M |
|
Receivables - Net
|
| | | | | | | | | 3.63M | 6.59M | 5.34M | 6.58M | 7.58M | 9.24M |
|
Receivables - Other
|
| | | | | | | | | 0.30M | 0.10M | 0.20M | 0.10M | 0.40M | 0.40M |
|
Receivables
|
| | | | | | | | | 3.93M | 6.69M | 5.54M | 6.68M | 7.98M | 9.64M |
|
Prepaid Assets
|
9.09M | 10.52M | 7.65M | 6.20M | 8.56M | 11.25M | 12.60M | 10.09M | 10.88M | 12.79M | 10.65M | 10.03M | 10.96M | 15.40M | 14.52M |
|
Current Assets
|
280.77M | 232.68M | 312.03M | 261.88M | 210.41M | 173.38M | 341.49M | 306.52M | 255.27M | 370.90M | 344.27M | 309.89M | 275.48M | 235.90M | 203.99M |
|
Property, Plant & Equipment (Net)
|
5.03M | 4.69M | 4.30M | 3.98M | 3.52M | 3.05M | 1.94M | 1.65M | 1.07M | 0.82M | 0.30M | 0.01M | 0.03M | 0.08M | 0.07M |
|
Other Non-Current Assets
|
1.02M | 1.25M | 0.63M | 0.68M | 0.74M | 0.77M | 0.65M | 0.62M | 0.61M | 0.06M | 0.28M | 0.28M | 0.31M | 0.38M | 0.41M |
|
Non-Current Assets
|
13.90M | 13.16M | 11.51M | 10.57M | 9.49M | 8.37M | 6.43M | 5.40M | 4.09M | 2.54M | 6.61M | 5.40M | 5.11M | 5.03M | 4.83M |
|
Assets
|
294.68M | 245.84M | 323.54M | 272.45M | 219.91M | 181.75M | 347.93M | 311.92M | 259.36M | 373.45M | 350.88M | 315.29M | 280.59M | 240.93M | 208.82M |
|
Accounts Payables
|
0.59M | 3.91M | 0.36M | 1.46M | 2.73M | 2.21M | 1.25M | 5.53M | 2.66M | 1.00M | 3.06M | 2.32M | 3.39M | 1.88M | 1.12M |
|
Payables
|
0.59M | 3.91M | 0.36M | 1.46M | 2.73M | 2.21M | 1.25M | 5.53M | 2.66M | 1.00M | 3.06M | 2.32M | 3.39M | 1.88M | 1.12M |
|
Accumulated Expenses
|
17.02M | 26.23M | 31.54M | 20.53M | 14.70M | 14.26M | 17.46M | 26.68M | 14.64M | 16.31M | 17.42M | 15.19M | 14.76M | 15.60M | 19.29M |
|
Short term Debt
|
| | | 11.61M | 11.61M | 11.61M | 11.61M | 11.61M | 9.59M | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | 17.01M | 20.33M | 17.05M | 17.90M | 23.50M | 24.00M |
|
Total Current Liabilities
|
34.57M | 44.41M | 52.65M | 49.23M | 40.57M | 40.14M | 42.32M | 51.60M | 35.82M | 45.19M | 51.09M | 45.01M | 48.22M | 53.59M | 62.12M |
|
Non-Current Debt
|
29.17M | 17.64M | 14.83M | 11.99M | 9.22M | 6.44M | 3.63M | 0.81M | | | | | | | |
|
Convertible Debt
|
195.08M | 195.29M | 195.50M | 195.71M | 195.93M | 196.14M | 196.37M | 196.59M | 196.82M | 197.05M | 197.28M | 197.52M | 197.76M | 198.01M | 198.26M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 49.70M | 43.80M | 38.87M | 36.70M | 31.50M | 27.10M |
|
Operating Leases
|
8.47M | 7.80M | 7.12M | 3.45M | 5.71M | 4.97M | 4.21M | 0.14M | 2.65M | 1.83M | 6.34M | 4.40M | 5.02M | 4.82M | 4.62M |
|
Total Liabilities
|
264.52M | 262.31M | 267.19M | 260.37M | 248.36M | 244.55M | 243.31M | 249.15M | 232.64M | 291.92M | 296.74M | 285.80M | 286.84M | 287.03M | 291.15M |
|
Total Debt
|
29.17M | 17.64M | 14.83M | 23.60M | 20.83M | 18.05M | 15.25M | 12.43M | 9.59M | | | | | | |
|
Common Equity
|
30.16M | -16.46M | 56.35M | 12.08M | -28.46M | -62.80M | 104.62M | 62.77M | 26.72M | 81.53M | 54.14M | 29.49M | -6.25M | -46.11M | -82.33M |
|
Shareholder's Equity
|
30.16M | -16.46M | 56.35M | 12.08M | -28.46M | -62.80M | 104.62M | 62.77M | 26.72M | 81.53M | 54.14M | 29.49M | -6.25M | -46.11M | -82.33M |
|
Liabilities and Shareholders Equity
|
294.68M | 245.84M | 323.54M | 272.45M | 219.91M | 181.75M | 347.93M | 311.92M | 259.36M | 373.45M | 350.88M | 315.29M | 280.59M | 240.93M | 208.82M |
|
Retained Earnings
|
-860.63M | -917.10M | -976.50M | -1032.22M | -1081.40M | -1123.90M | -1163.90M | -1212.04M | -1254.00M | -1204.74M | -1235.54M | -1268.57M | -1305.21M | -1343.50M | -1391.70M |
|
Treasury Shares
|
2.42M | 2.10M | 1.86M | 1.35M | 0.54M | 0.44M | 0.43M | 0.43M | 0.01M | | | | | | 2.66M |