|
Cash & Equivalents
|
8.48M | 84.90M | 39.60M | 44.55M | 64.60M | 51.24M | 28.88M | 4.80M | 23.26M | 12.25M | 8.57M | 14.51M | 66.64M | 36.57M | 35.98M | 27.45M | 31.36M | 9.21M | 20.49M |
|
Short-term Investments
|
30.73M | 50.37M | 68.51M | 40.00M | 5.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 33.87M | 54.87M | 49.73M | 53.90M | 43.91M | 59.67M | 43.83M |
|
Cash & Current Investments
|
39.22M | 135.27M | 108.11M | 84.55M | 69.60M | 51.27M | 28.91M | 4.83M | 23.29M | 12.31M | 8.63M | 14.57M | 100.51M | 91.44M | 85.71M | 81.34M | 75.27M | 68.88M | 64.32M |
|
Receivables - Other
|
0.10M | 0.17M | 0.14M | 0.16M | 0.15M | 0.10M | 0.05M | 0.01M | 0.01M | | | | 0.09M | 0.26M | 0.14M | 0.29M | 0.10M | 0.12M | 0.08M |
|
Current Deferred Tax Assets
|
| | | | | | | 2.34M | 0.31M | 1.25M | | | | 0.04M | 0.04M | | | | |
|
Prepaid Assets
|
4.96M | 6.44M | 4.68M | 8.39M | 7.19M | 7.95M | 7.96M | 6.89M | 5.33M | 5.77M | 3.43M | 6.90M | 3.69M | 4.93M | 4.50M | 1.92M | 1.11M | 2.02M | 1.89M |
|
Current Assets
|
44.17M | 141.71M | 112.82M | 92.97M | 76.82M | 59.22M | 36.87M | 11.72M | 28.62M | 18.08M | 12.06M | 21.47M | 104.23M | 96.40M | 90.21M | 83.27M | 76.38M | 70.93M | 66.65M |
|
Property, Plant & Equipment (Net)
|
0.75M | 0.73M | 0.72M | 0.70M | 0.68M | 0.65M | 0.61M | 0.57M | 0.53M | 0.50M | 0.46M | 0.42M | 0.39M | 0.20M | 0.14M | 0.09M | 0.06M | 0.05M | 0.03M |
|
Intangibles
|
| | | | | | | | | | | | | | | 3.44M | 3.01M | 2.58M | 2.15M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 3.44M | 3.01M | 2.58M | 2.15M |
|
Other Non-Current Assets
|
1.84M | 2.90M | 3.24M | 4.11M | 11.55M | 11.36M | 13.40M | 13.40M | 13.10M | 13.07M | 13.68M | 10.65M | 10.47M | 9.38M | 8.01M | 4.65M | 4.55M | 3.10M | 2.69M |
|
Non-Current Assets
|
2.58M | 3.76M | 3.96M | 4.81M | 12.23M | 12.01M | 14.01M | 13.97M | 13.84M | 13.56M | 14.14M | 11.07M | 10.86M | 9.58M | 8.14M | 8.18M | 7.62M | 5.73M | 4.87M |
|
Assets
|
46.76M | 145.47M | 116.86M | 97.87M | 89.13M | 71.29M | 50.94M | 25.75M | 42.31M | 31.69M | 26.27M | 32.79M | 115.17M | 106.05M | 98.42M | 91.51M | 84.06M | 76.69M | 71.56M |
|
Accounts Payables
|
3.15M | 8.17M | 2.71M | 4.04M | 6.18M | 10.16M | 14.53M | 15.49M | 6.30M | 2.25M | 2.65M | 0.82M | 1.85M | 1.94M | 0.28M | 0.88M | 0.68M | 0.79M | 1.23M |
|
Payables
|
3.15M | 8.17M | 2.71M | 4.04M | 6.18M | 10.16M | 14.53M | 15.49M | 6.30M | 2.25M | 2.65M | 0.82M | 1.85M | 1.94M | 0.28M | 0.88M | 0.68M | 0.79M | 1.23M |
|
Accumulated Expenses
|
3.97M | 4.12M | 5.32M | 7.05M | 8.70M | 13.96M | 17.06M | 12.46M | 6.24M | 3.95M | 2.23M | 1.83M | 2.08M | 1.27M | 1.69M | 1.17M | 1.97M | 2.95M | 3.73M |
|
Other Accumulated Expenses
|
0.29M | 0.33M | 0.49M | 0.95M | 0.84M | 0.76M | 2.86M | 3.04M | 2.95M | 3.04M | 3.74M | 3.60M | 4.23M | 4.26M | 3.29M | 2.99M | 2.33M | 2.04M | 1.94M |
|
Short term Debt
|
| | | 1.02M | 2.06M | 3.50M | 5.00M | 5.80M | 25.36M | 25.37M | 26.10M | 28.86M | 28.87M | 21.86M | 9.18M | 6.06M | 4.45M | 1.62M | 0.61M |
|
Current Taxes
|
| | | 0.11M | 0.25M | 0.16M | 0.11M | 0.20M | 0.32M | 0.03M | | 0.10M | 0.16M | | 0.14M | 0.22M | 0.65M | 0.09M | |
|
Total Current Liabilities
|
7.13M | 12.29M | 8.03M | 12.22M | 17.62M | 28.25M | 37.33M | 36.99M | 47.09M | 40.62M | 40.87M | 41.70M | 43.81M | 34.38M | 17.83M | 12.94M | 10.08M | 7.49M | 7.51M |
|
Non-Current Debt
|
| | | 13.08M | 12.14M | 10.77M | 9.34M | 7.62M | 18.85M | 20.93M | 21.65M | 22.46M | 6.09M | 5.34M | 6.13M | 6.93M | 7.71M | 8.50M | 9.30M |
|
Preferred Stock Liabilities
|
0.06M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.08M | 0.14M | 0.20M | 0.95M | 7.75M | 7.69M | 7.36M | 7.38M | 7.15M | 7.10M | 7.16M | 5.80M | 4.95M | 3.82M | 3.61M | 3.44M | 3.24M | 1.74M | 1.28M |
|
Total Non-Current Liabilities
|
7.13M | 26.80M | 22.57M | 25.30M | 29.76M | 39.02M | 46.67M | 44.61M | 76.90M | 73.37M | 75.01M | 77.55M | 78.70M | 55.03M | 42.37M | 37.84M | 32.19M | 31.07M | 37.72M |
|
Total Liabilities
|
7.21M | 26.94M | 22.77M | 26.25M | 37.50M | 46.72M | 54.04M | 51.99M | 84.05M | 80.48M | 82.17M | 83.35M | 83.65M | 58.85M | 45.97M | 41.27M | 35.43M | 32.80M | 39.01M |
|
Total Debt
|
| | | 14.10M | 14.20M | 14.27M | 14.34M | 13.43M | 44.21M | 46.30M | 47.75M | 51.33M | 34.96M | 27.20M | 15.32M | 12.99M | 12.16M | 10.12M | 9.91M |
|
Common Equity
|
39.49M | 118.53M | 94.10M | 71.62M | 51.63M | 24.58M | -3.10M | -26.24M | -41.74M | -48.79M | -55.90M | -50.56M | 31.52M | 47.20M | 52.45M | 50.23M | 48.63M | 43.89M | 32.55M |
|
Shareholder's Equity
|
39.49M | 118.53M | 94.10M | 71.62M | 51.63M | 24.58M | -3.10M | -26.24M | -41.74M | -48.79M | -55.90M | -50.56M | 31.52M | 47.20M | 52.45M | 50.23M | 48.63M | 43.89M | 32.55M |
|
Liabilities and Shareholders Equity
|
46.76M | 145.47M | 116.86M | 97.87M | 89.13M | 71.29M | 50.94M | 25.75M | 42.31M | 31.69M | 26.27M | 32.79M | 115.17M | 106.05M | 98.42M | 91.51M | 84.06M | 76.69M | 71.56M |
|
Retained Earnings
|
-54.74M | -82.63M | -107.54M | -131.79M | -152.37M | -180.01M | -211.28M | -234.92M | -251.02M | -263.54M | -275.74M | -286.93M | -385.85M | -378.05M | -374.31M | -378.49M | -381.99M | -388.73M | -417.84M |
|
Treasury Shares
|
0.19M | | | 0.04M | 0.06M | 0.05M | 0.03M | 0.00M | 1.13M | 1.09M | 1.04M | 0.07M | 1.20M | 1.32M | 1.29M | 0.12M | 1.24M | 1.85M | 0.13M |