|
Cash & Equivalents
|
9.28M | 7.18M | 9.32M | 3.90M | 3.18M | 65.38M | 59.88M | 53.72M | 48.59M | 15.63M | 10.69M | 33.50M | 30.95M | 26.46M | 28.13M | 58.68M | 51.05M | 48.07M | 121.12M | 56.34M | 32.01M | 30.11M | 21.72M | 18.61M | 15.79M | 18.01M | 16.17M | 17.73M | 49.41M | 57.67M | 23.06M | 31.79M | 31.85M | 41.58M | 182.33M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 54.80M | 68.81M | 70.26M | 71.74M | 61.95M | 51.92M | 46.32M | 39.70M | 32.58M | 73.85M | 45.51M | 52.53M | 178.61M | 142.42M | 94.19M | 86.02M |
|
Cash & Current Investments
|
9.28M | 7.18M | 9.32M | 3.90M | 3.18M | 65.38M | 59.88M | 53.72M | 48.59M | 15.63M | 10.69M | 33.50M | 30.95M | 26.46M | 28.13M | 58.68M | 51.05M | 48.07M | 121.12M | 111.15M | 100.81M | 100.37M | 93.46M | 80.57M | 67.71M | 64.33M | 55.87M | 50.31M | 123.26M | 103.17M | 75.59M | 210.40M | 174.27M | 135.78M | 268.35M |
|
Receivables - Net
|
| | | | | | | | | | | | 7.30M | 7.30M | 7.30M | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | 0.40M | 0.30M | 0.07M | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | 7.60M | 7.37M | 7.30M | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.69M | 1.13M | 1.61M | 1.57M | 1.22M | 1.01M | | | 1.22M | 0.70M | 0.84M | 1.40M | 2.00M | 1.49M | 1.51M | 1.92M | 3.95M | 3.42M | 2.73M | 2.62M | 3.63M | 4.46M | 3.26M | 1.52M | 4.60M | 7.53M | 5.46M | 5.51M | 6.85M | 7.45M | 5.41M | 6.22M |
|
Current Assets
|
| | | 4.59M | 4.31M | 67.00M | 61.45M | 54.95M | 49.47M | | | 37.95M | 34.20M | 30.19M | 34.14M | 65.71M | 59.38M | 55.19M | 130.07M | 124.06M | 115.55M | 115.72M | 107.89M | 99.00M | 88.70M | 80.22M | 72.08M | 62.50M | 149.84M | 128.61M | 104.10M | 225.69M | 191.63M | 152.27M | 285.98M |
|
Property, Plant & Equipment (Net)
|
| | | 0.18M | 0.33M | 0.37M | 0.36M | 0.81M | 0.16M | | | 0.10M | 0.10M | 0.59M | 0.60M | 0.77M | 1.84M | 2.26M | 2.32M | 2.29M | 2.41M | 2.25M | 2.37M | 2.26M | 2.04M | 2.02M | 1.89M | 1.87M | 2.81M | 2.50M | 2.42M | 2.23M | 2.10M | 2.04M | 1.88M |
|
Other Non-Current Assets
|
| | | 0.18M | 0.18M | 0.18M | 0.22M | 0.99M | 0.05M | | | | 0.05M | | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.11M | 0.34M | 0.40M | 0.57M | 0.60M | 0.66M | 1.38M |
|
Non-Current Assets
|
| | | 2.06M | 3.40M | 0.60M | 0.63M | 1.85M | 0.21M | | | 0.10M | 0.15M | 0.59M | 0.60M | 0.95M | 2.01M | 2.43M | 2.49M | 2.46M | 2.59M | 4.17M | 4.17M | 3.93M | 3.83M | 3.68M | 3.37M | 3.70M | 10.49M | 10.14M | 9.87M | 9.71M | 8.56M | 8.56M | 8.84M |
|
Assets
|
| | | 6.64M | 7.71M | 67.60M | 62.08M | 56.79M | 49.67M | | | 38.05M | 34.34M | 30.78M | 34.74M | 66.66M | 61.39M | 57.62M | 132.56M | 126.53M | 118.13M | 119.88M | 112.06M | 102.94M | 92.53M | 83.90M | 75.45M | 66.21M | 160.33M | 138.74M | 113.97M | 235.40M | 200.20M | 160.83M | 294.82M |
|
Accounts Payables
|
| | | 1.02M | 2.54M | 1.99M | 1.53M | 1.46M | 0.79M | | | 0.76M | 1.15M | 1.94M | 1.04M | 1.57M | 1.43M | 2.35M | 3.02M | 3.00M | 2.86M | 3.10M | 2.24M | 2.95M | 1.68M | 1.77M | 2.17M | 0.64M | 5.06M | 4.90M | 3.10M | 9.11M | 10.79M | 5.20M | 5.73M |
|
Notes Payables
|
| | | | 5.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 1.02M | 8.07M | 1.99M | 1.53M | 1.46M | 0.79M | | | 0.76M | 1.15M | 1.94M | 1.04M | 1.57M | 1.43M | 2.35M | 3.02M | 3.00M | 2.86M | 3.10M | 2.24M | 2.95M | 1.68M | 1.77M | 2.17M | 0.64M | 5.06M | 4.90M | 3.10M | 9.11M | 10.79M | 5.20M | 5.73M |
|
Accumulated Expenses
|
| | | 1.60M | 1.83M | 1.67M | 1.27M | 1.33M | 1.08M | | | 2.45M | 1.86M | 1.69M | 2.25M | 2.29M | 3.09M | 3.14M | 2.99M | 3.41M | 5.65M | 4.26M | 5.03M | 4.88M | 5.46M | 6.17M | 6.94M | 5.29M | 7.95M | 11.71M | 14.84M | 12.40M | 10.36M | 15.43M | 18.94M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.05M | | | 0.47M | 0.07M | 0.54M | 0.14M | 0.25M | 0.34M | 0.16M | 0.14M | 0.23M | 0.45M | 0.26M | 0.22M | 0.28M | 0.13M | 0.05M | 0.08M | 0.12M | 0.15M | 0.31M | 0.14M | 0.25M | 1.31M | 0.28M | 0.69M |
|
Short term Debt
|
| | | 4.43M | 1.07M | 0.48M | 0.96M | 1.46M | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | 0.20M | 0.22M | 0.22M | 0.22M | 0.21M | 0.16M | 0.11M | 0.05M | 0.58M | 0.60M | 0.59M | 0.59M | 0.51M | 0.42M | 0.59M | 1.12M | 1.15M | 1.19M | 1.30M | 1.26M | 1.54M | 1.45M |
|
Current Deferred Revenue
|
| | | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | 20.00M | 18.48M | 17.21M | 14.77M | 12.31M | 9.54M | 6.02M | 2.60M | 1.34M | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 7.09M | 11.01M | 4.17M | 3.79M | 4.27M | 3.85M | | | 3.20M | 3.02M | 3.84M | 3.51M | 24.08M | 23.22M | 22.90M | 20.94M | 18.83M | 18.05M | 13.97M | 10.47M | 9.76M | 7.72M | 8.46M | 9.54M | 6.52M | 14.13M | 17.75M | 19.13M | 22.81M | 22.41M | 22.16M | 26.11M |
|
Capital Leases
|
| | | | | | | | | | | | | 0.21M | 0.15M | 0.12M | 0.06M | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 3.40M | 4.04M | 3.60M | 3.15M | 2.70M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | 2.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.09M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | | | | | | | 13.89M | 10.86M | 8.46M | 4.67M | 3.67M | 3.34M | 2.87M | 2.75M | 2.50M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 39.56M | 39.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 1.18M | 1.05M | 0.93M | 1.06M | 1.01M | 0.93M | 1.12M | 6.87M | 6.55M | 6.26M | 6.01M | 4.99M | 4.67M | 4.44M |
|
Other Non-Current Liabilities
|
| | | 1.50M | 2.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 99.91M |
|
Total Non-Current Liabilities
|
| | | 9.77M | 14.84M | | | | | | | | | 0.21M | 0.15M | 14.01M | 10.92M | 8.46M | 4.67M | 3.67M | 3.34M | 4.05M | 3.81M | 3.43M | 1.06M | 1.01M | 0.93M | 1.12M | 6.87M | 6.55M | 6.26M | 6.01M | 4.99M | 4.67M | 30.55M |
|
Total Liabilities
|
| | | 11.27M | 17.12M | 8.27M | 7.46M | 7.48M | 6.60M | | | | | | | | | | | | | | | | | | | | | | | | | | 130.46M |
|
Total Debt
|
| | | 4.43M | 4.48M | 4.52M | 4.57M | 4.61M | 4.65M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | -44.18M | -48.97M | 59.32M | 54.62M | 49.31M | 43.07M | | | 34.85M | 31.33M | 26.73M | 31.08M | 28.57M | 27.25M | 26.25M | 106.95M | 104.03M | 96.74M | 101.87M | 97.79M | 89.75M | 83.75M | 74.44M | 64.98M | 58.56M | 139.34M | 114.45M | 88.58M | 206.58M | 172.80M | 133.99M | 164.36M |
|
Shareholder's Equity
|
| | | -44.18M | -48.97M | 59.32M | 54.62M | 49.31M | 43.07M | | | 34.85M | 31.33M | 26.73M | 31.08M | 28.57M | 27.25M | 26.25M | 106.95M | 104.03M | 96.74M | 101.87M | 97.79M | 89.75M | 83.75M | 74.44M | 64.98M | 58.56M | 139.34M | 114.45M | 88.58M | 206.58M | 172.80M | 133.99M | 164.36M |
|
Liabilities and Shareholders Equity
|
| | | 6.64M | 7.71M | 67.60M | 62.08M | 56.79M | 49.67M | | | 38.05M | 34.34M | 30.78M | 34.74M | 66.66M | 61.39M | 57.62M | 132.56M | 126.53M | 118.13M | 119.88M | 112.06M | 102.94M | 92.53M | 83.90M | 75.45M | 66.21M | 160.33M | 138.74M | 113.97M | 235.40M | 200.20M | 160.83M | 294.82M |
|
Retained Earnings
|
| | | -47.77M | -52.96M | -61.97M | -66.96M | -72.62M | -79.23M | | | -51.65M | -55.85M | -60.78M | -65.77M | -71.00M | -71.66M | -76.69M | -79.99M | -83.95M | -92.48M | -99.81M | -105.72M | -115.01M | -121.59M | -132.41M | -142.83M | -152.88M | -368.40M | -396.05M | -425.10M | -469.73M | -510.20M | -552.44M | -580.18M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | 0.63M | | | |