|
Cash & Equivalents
|
| | | 5.24M | 8.48M | 1.52M | 2.88M | 1.88M | 2.20M | 4.16M | 13.04M | 11.60M | 8.30M | 8.05M | 7.07M | 12.35M | 7.29M | 13.45M | 7.05M |
|
Short-term Investments
|
| | | 2.75M | 3.45M | 3.88M | 4.93M | 3.59M | 5.03M | 4.27M | 4.26M | 6.08M | 3.76M | 2.40M | 0.75M | 1.70M | 2.93M | 0.63M | 0.17M |
|
Cash & Current Investments
|
| | | 7.99M | 11.93M | 5.40M | 7.81M | 5.46M | 7.23M | 8.43M | 17.30M | 17.68M | 12.06M | 10.45M | 7.82M | 14.04M | 10.22M | 14.08M | 7.22M |
|
Receivables - Net
|
| | | 0.75M | 0.47M | 1.18M | 1.45M | 2.66M | 3.99M | 5.50M | 7.45M | 10.18M | 5.57M | 6.49M | 6.41M | 6.68M | 8.89M | 6.56M | 4.88M |
|
Receivables
|
| | | 0.75M | 0.47M | 1.18M | 1.45M | 2.66M | 3.99M | 5.50M | 7.45M | 10.18M | 5.57M | 6.49M | 6.41M | 6.68M | 8.89M | 6.56M | 4.88M |
|
Prepaid Assets
|
| | | 0.93M | 1.69M | 1.41M | 2.17M | 2.19M | 2.31M | 2.91M | 3.41M | 2.55M | 3.18M | 2.02M | 2.42M | 2.14M | 2.28M | 3.53M | 4.01M |
|
Current Assets
|
| | | 9.67M | 14.09M | 8.00M | 11.43M | 11.72M | 14.68M | 17.54M | 28.61M | 30.59M | 21.00M | 19.35M | 17.04M | 23.35M | 21.82M | 24.59M | 16.52M |
|
Property, Plant & Equipment (Net)
|
| | | 0.62M | 0.87M | 1.38M | 1.67M | 2.44M | 2.55M | 3.11M | 4.02M | 5.53M | 6.78M | 8.30M | 9.23M | 10.31M | 12.35M | 14.40M | 32.67M |
|
Intangibles
|
| | | | | | | | | | | 0.40M | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.40M | | | | | | | |
|
Other Non-Current Assets
|
| | | 6.12M | 6.82M | 8.09M | 9.40M | 5.70M | 7.03M | 9.03M | 11.51M | 12.51M | 12.96M | 11.91M | 11.21M | 11.55M | 11.91M | 12.43M | 12.22M |
|
Non-Current Assets
|
| | | 29.40M | 29.40M | 35.61M | 38.49M | 39.44M | 55.73M | 77.57M | 79.13M | 100.74M | 129.47M | 134.09M | 145.53M | 143.39M | 143.51M | 140.91M | 154.23M |
|
Assets
|
| | | 39.07M | 43.49M | 43.61M | 49.92M | 51.16M | 70.41M | 95.11M | 107.74M | 131.33M | 150.46M | 153.44M | 162.57M | 166.74M | 165.33M | 165.50M | 170.75M |
|
Accounts Payables
|
| | | 2.06M | 6.65M | 4.94M | 6.67M | 5.00M | 5.36M | 9.91M | 8.69M | 7.48M | 12.00M | 9.98M | 12.82M | 12.57M | 12.79M | 13.19M | 14.08M |
|
Notes Payables
|
| | | 1.57M | 1.57M | 1.57M | 1.57M | 1.81M | 1.81M | 8.51M | 0.40M | | | | | | | | 3.23M |
|
Payables
|
| | | 3.63M | 8.22M | 6.51M | 8.25M | 6.81M | 7.17M | 18.42M | 9.09M | 7.48M | 12.00M | 9.98M | 12.82M | 12.57M | 12.79M | 13.19M | 17.31M |
|
Accumulated Expenses
|
| | | 4.22M | 6.69M | 3.56M | 5.17M | 9.46M | 11.49M | 13.12M | 13.62M | 17.46M | 17.65M | 17.16M | 15.49M | 20.42M | 24.00M | 27.25M | 23.09M |
|
Other Accumulated Expenses
|
| | | 0.80M | | | | 1.16M | | | 1.73M | 4.15M | 3.65M | 4.30M | 3.35M | 5.26M | 3.66M | 5.19M | 3.54M |
|
Short term Debt
|
| | | 0.20M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | 3.39M | 3.85M | 5.93M | 6.17M | 6.45M | 7.27M | 9.15M | 10.07M | 13.65M | 12.31M | 13.32M | 16.45M | 16.48M | 16.23M | 16.12M | 14.33M |
|
Current Deferred Revenue
|
| | | 2.00M | | 3.50M | 4.78M | 3.20M | 5.48M | 7.78M | 4.37M | 9.90M | 3.81M | 3.89M | 5.37M | 8.90M | 4.26M | 4.06M | 4.90M |
|
Total Current Liabilities
|
| | | 14.70M | 18.77M | 22.03M | 26.97M | 27.87M | 34.14M | 54.83M | 42.61M | 53.03M | 52.20M | 51.06M | 56.99M | 65.88M | 66.75M | 70.58M | 70.56M |
|
Capital Leases
|
| | | | | | 2.15M | | | | | 3.29M | 18.59M | 17.96M | 25.96M | 25.18M | 25.51M | 24.02M | 25.21M |
|
Non-Current Debt
|
| | | | 3.79M | 3.79M | 4.18M | 5.08M | 7.83M | 0.60M | 28.81M | 29.18M | 29.33M | 29.39M | 29.51M | 29.73M | 29.91M | 30.11M | 40.88M |
|
Minority Interest
|
| | | | | | | | | | -0.01M | 0.23M | 0.23M | 0.13M | 0.12M | 0.09M | 0.46M | 0.32M | 0.12M |
|
Operating Leases
|
| | | 20.04M | 18.85M | 21.50M | 20.10M | 23.19M | 36.76M | 54.47M | 51.43M | 65.16M | 75.68M | 79.51M | 79.08M | 75.13M | 71.25M | 67.43M | 62.05M |
|
Other Non-Current Liabilities
|
| | | 0.08M | 0.08M | 0.08M | 0.08M | 2.28M | 3.31M | 3.31M | 3.48M | 0.55M | 0.57M | 0.51M | 0.53M | 0.29M | 0.29M | 0.29M | 0.29M |
|
Total Non-Current Liabilities
|
| | | 20.13M | 22.73M | 25.38M | 26.52M | 30.55M | 47.90M | 58.37M | 83.72M | 98.17M | 124.17M | 127.38M | 135.08M | 130.32M | 126.97M | 121.84M | 128.43M |
|
Total Liabilities
|
| | | 34.83M | 0.03M | 0.03M | 0.03M | 58.42M | 82.03M | 113.20M | 126.33M | 151.20M | 176.37M | 178.44M | 192.06M | 196.21M | 193.72M | 192.41M | 198.99M |
|
Total Debt
|
| | | 0.20M | 3.79M | 3.79M | 4.18M | 5.08M | 7.83M | 0.60M | 28.81M | 29.18M | 29.33M | 29.39M | 29.51M | 29.73M | 29.91M | 30.11M | 40.88M |
|
Common Equity
|
| | | 4.25M | 1.99M | -3.80M | -3.57M | -7.26M | -11.62M | -18.10M | -18.59M | -20.09M | -26.13M | -25.12M | -29.62M | -29.55M | -28.85M | -27.24M | -28.37M |
|
Shareholder's Equity
|
| | | 4.25M | 1.99M | -3.80M | -3.57M | -7.26M | -11.62M | -18.10M | -18.59M | -20.09M | -26.13M | -25.12M | -29.62M | -29.55M | -28.85M | -27.24M | -28.37M |
|
Liabilities and Shareholders Equity
|
| | | 39.07M | 43.49M | 43.61M | 49.92M | 51.16M | 70.41M | 95.11M | 107.74M | 131.33M | 150.46M | 153.44M | 162.57M | 166.74M | 165.33M | 165.50M | 170.75M |
|
Retained Earnings
|
| | | -22.26M | -27.04M | -33.81M | -33.64M | -38.08M | -44.16M | -51.63M | -56.51M | -59.09M | -65.50M | -65.20M | -70.10M | -70.57M | -70.41M | -69.80M | -71.80M |
|
Treasury Shares
|
0.99M | 1.78M | 1.68M | 2.07M | 2.29M | 2.17M | 3.42M | 3.31M | 4.46M | 4.77M | | 4.99M | 5.90M | 5.18M | 5.26M | 5.27M | 7.29M | 7.22M | 7.05M |