|
Cash & Equivalents
|
127.54M | 35.08M | 26.84M | 12.74M | 19.36M | 11.32M | 9.69M | 10.74M | 22.10M | 9.84M | 10.45M | 14.85M | 22.04M | 28.57M | 44.99M | 79.43M | 74.59M | 128.03M | 113.89M | 101.25M | 82.70M | 167.31M |
|
Short-term Investments
|
| -87.76M | -94.65M | 109.44M | 103.15M | -72.67M | -94.76M | 97.31M | | 82.12M | 72.75M | 61.42M | 48.74M | 44.56M | 44.76M | 2.17M | 2.19M | | | | | |
|
Cash & Current Investments
|
127.54M | -52.68M | -67.81M | 122.18M | 122.51M | -61.35M | -85.07M | 108.05M | 22.10M | 91.96M | 83.20M | 76.27M | 70.78M | 73.14M | 89.75M | 81.61M | 76.78M | 128.03M | 113.89M | 101.25M | 82.70M | 167.31M |
|
Receivables - Net
|
0.01M | -0.09M | -0.20M | 0.24M | 0.06M | 0.19M | 0.18M | 0.47M | | 0.30M | 0.44M | 0.76M | | | | | | | | | | |
|
Receivables
|
0.01M | -0.09M | -0.20M | 0.24M | 0.06M | 0.19M | 0.18M | 0.47M | | 0.30M | 0.44M | 0.76M | | | | | | | | | | |
|
Prepaid Assets
|
0.04M | -0.07M | -0.16M | 0.16M | 0.08M | -0.18M | 0.36M | 0.28M | | 0.35M | 0.34M | 0.37M | 0.18M | 0.71M | 0.60M | 1.42M | 1.78M | 1.72M | 2.27M | 4.96M | 4.01M | 3.53M |
|
Current Assets
|
| | | 124.61M | 124.81M | 125.32M | 124.89M | 108.80M | | 92.62M | 83.98M | 77.40M | 70.96M | 73.85M | 90.35M | 83.03M | 78.57M | 129.75M | 116.16M | 106.21M | 86.71M | 170.84M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 1.10M | | 1.02M | 1.42M | 1.94M | 1.87M | 1.76M | 1.65M | 1.68M | 1.85M | 1.90M | 1.81M | 1.98M | 4.78M | 5.98M |
|
Goodwill
|
| | | | | | | 6.29M | | 6.29M | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 77.90M | | 77.90M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M |
|
Goodwill & Intangibles
|
| | | | | | | 84.19M | | 84.19M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M | 58.20M |
|
Other Non-Current Assets
|
| | | | | | | | | 0.38M | 0.38M | 0.21M | 0.14M | 0.13M | 0.12M | 0.17M | 0.14M | 0.14M | 0.32M | 0.23M | 0.42M | 0.42M |
|
Non-Current Assets
|
| | | 2.09M | 2.08M | 2.08M | 2.08M | 87.47M | | 87.67M | 62.09M | 62.43M | 62.29M | 62.20M | 62.10M | 59.99M | 60.16M | 60.20M | 60.34M | 60.41M | 63.40M | 64.60M |
|
Assets
|
| | | 126.69M | 126.89M | 127.40M | 126.98M | 196.26M | | 180.29M | 146.07M | 139.83M | 133.25M | 136.05M | 152.46M | 143.02M | 138.72M | 189.95M | 176.50M | 166.62M | 150.11M | 235.44M |
|
Accounts Payables
|
| | | | | | | 1.45M | | 1.92M | 1.50M | 2.33M | 2.88M | 3.20M | 2.98M | 8.18M | 7.87M | 4.66M | 5.93M | 9.82M | 11.41M | 8.87M |
|
Payables
|
| | | | | | | 1.45M | | 1.92M | 1.50M | 2.33M | 2.88M | 3.20M | 2.98M | 8.18M | 7.87M | 4.66M | 5.93M | 9.82M | 11.41M | 8.87M |
|
Accumulated Expenses
|
| | | | | | | 1.12M | | 1.16M | 1.55M | 0.80M | 0.51M | 1.88M | 1.58M | 5.33M | 3.19M | 5.65M | 3.90M | 3.14M | 4.55M | 3.55M |
|
Other Accumulated Expenses
|
0.03M | 0.03M | 0.04M | | | 0.00M | 0.00M | | | | | 0.01M | | | | 0.00M | | | 0.02M | 0.03M | 0.32M | |
|
Short term Debt
|
| | | | | | | | | | | | | | 0.59M | 4.88M | 4.65M | 7.05M | 3.28M | 5.19M | 3.28M | 5.18M |
|
Current Leases
|
| | | | | | | 0.08M | | 0.06M | 0.06M | 0.11M | 0.12M | 0.12M | 0.11M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.03M | 0.02M |
|
Current Deferred Revenue
|
-0.07M | -0.07M | -0.07M | 0.13M | 0.08M | 0.04M | 0.13M | 0.40M | | 0.20M | 0.42M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.12M | 0.17M | 0.32M |
|
Total Current Liabilities
|
| | | | | | | 3.34M | | 3.49M | 3.68M | 4.48M | 4.14M | 6.49M | 6.54M | 20.27M | 18.10M | 19.82M | 16.46M | 20.00M | 21.82M | 21.28M |
|
Capital Leases
|
| | | | | | | 0.08M | | 0.06M | 0.04M | 0.40M | 0.13M | 0.10M | 0.08M | 0.05M | 0.03M | 0.02M | 0.10M | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 20.00M | 20.00M | 20.00M | 16.34M | 14.57M | 16.49M | 14.71M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | 0.58M | 0.51M | 0.45M | 0.38M | 0.32M | 0.25M | 0.18M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.92M | 0.85M | 0.78M | 0.72M | 0.79M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 4.64M | 4.27M | 15.55M | 15.13M | 34.62M | | | | | | |
|
Total Liabilities
|
| | | 2.78M | 2.46M | 3.02M | 2.29M | 3.42M | | 3.55M | 3.73M | 5.57M | 5.12M | 16.34M | 15.85M | 35.41M | 33.54M | 32.83M | 33.17M | 34.88M | 38.56M | 36.18M |
|
Total Debt
|
| | | | | | | | | | | | | | 0.59M | 24.88M | 24.65M | 27.05M | 19.62M | 19.76M | 19.77M | 19.89M |
|
Common Equity
|
| | | 123.91M | | | | 192.84M | | 176.74M | 142.34M | 134.27M | 128.13M | 119.72M | 136.61M | 107.61M | 105.18M | 157.12M | 143.32M | 131.74M | 111.55M | 199.27M |
|
Shareholder's Equity
|
| | | 123.91M | 124.43M | 124.39M | 124.69M | 192.84M | | 176.74M | 142.34M | 134.27M | 128.13M | 119.72M | 136.61M | 107.61M | 105.18M | 157.12M | 143.32M | 131.74M | 111.55M | 199.27M |
|
Liabilities and Shareholders Equity
|
| | | 126.69M | 126.89M | 127.40M | 126.98M | 196.26M | | 180.29M | 146.07M | 139.83M | 133.25M | 136.05M | 152.46M | 143.02M | 138.72M | 189.95M | 176.50M | 166.62M | 150.11M | 235.44M |
|
Retained Earnings
|
| | | -228.08M | -227.96M | -228.34M | -228.67M | -234.51M | | -251.42M | -286.01M | -294.17M | -301.02M | -310.71M | -320.10M | -349.23M | -358.08M | -375.41M | -391.62M | -405.92M | -429.14M | -453.13M |
|
Preferred Shares
|
| | | | | | | 0.92M | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | 0.49M | | | | 0.20M | 0.11M | 0.11M | 0.09M | 0.02M | 0.02M | 0.02M |