|
Cash & Equivalents
|
| | 6.42M | 5.38M | 4.62M | 3.61M | 36.84M | 45.26M | 41.77M | 34.16M | 31.67M | 14.11M | 12.37M | 4.71M | 5.56M | 6.94M | 16.63M | 9.27M | 3.21M | 8.56M | 1.60M | 4.80M | 8.10M | 8.22M | 3.66M | 6.66M | 9.73M | 15.13M | 13.84M | 12.94M | 19.22M | 15.60M | 45.85M | 38.23M | 45.78M | 41.20M | 37.17M | 33.72M | 32.08M | 28.45M | 25.67M | 23.97M | 21.96M | 24.50M | 22.74M | 19.82M | 21.58M | 19.71M | 17.65M | 15.06M |
|
Short-term Investments
|
| | | | | | | | | | | 24.10M | 20.57M | 24.13M | 21.28M | 19.86M | 11.19M | 16.41M | 18.26M | 19.20M | 18.49M | 12.08M | 7.17M | 9.30M | 10.81M | 4.88M | 4.34M | 0.45M | 4.47M | 5.86M | 0.45M | 29.75M | 35.67M | 34.15M | 41.67M | 36.27M | 32.41M | 31.86M | 29.38M | 24.10M | 20.78M | 19.78M | 17.26M | 21.55M | 17.00M | 16.08M | 15.43M | 16.36M | 11.89M | 11.23M |
|
Cash & Current Investments
|
| | 6.42M | 5.38M | 4.62M | 3.61M | 36.84M | 45.26M | 41.77M | 34.16M | 31.67M | 38.21M | 32.94M | 28.84M | 26.84M | 26.80M | 27.83M | 25.68M | 21.47M | 27.76M | 20.09M | 16.88M | 15.27M | 17.52M | 14.48M | 11.55M | 14.07M | 15.58M | 18.30M | 18.80M | 19.67M | 45.35M | 81.52M | 72.37M | 87.45M | 77.47M | 69.58M | 65.58M | 61.46M | 52.55M | 46.45M | 43.75M | 39.22M | 46.05M | 39.74M | 35.90M | 37.01M | 36.07M | 29.54M | 26.29M |
|
Receivables - Other
|
| | | 0.00M | | | | | | | | 0.16M | 0.10M | 0.12M | | 0.04M | 0.01M | 0.01M | 3.30M | 3.57M | | 0.03M | 0.04M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 391.00 | 0.14M | 0.23M | 0.16M | 0.25M | 0.12M | 0.08M | 0.58M | 0.58M | 0.58M | 0.58M | 0.13M | 0.05M | 0.10M | 0.06M | 0.09M | 0.12M | 0.18M | 0.12M | 0.12M |
|
Prepaid Assets
|
| | | 0.09M | | | 0.25M | 0.77M | 0.26M | 1.27M | 0.29M | 0.27M | 0.15M | 0.46M | 0.33M | 0.26M | 0.09M | 0.45M | 0.41M | 0.25M | 0.11M | 0.73M | 0.52M | 0.41M | 0.15M | 0.75M | 0.55M | 0.37M | 0.15M | 0.92M | 0.66M | 0.46M | 0.28M | 1.54M | 1.51M | 1.38M | 0.60M | 1.23M | 0.95M | 1.13M | 0.69M | 0.59M | 0.77M | 0.58M | 0.30M | 0.59M | 0.57M | 0.43M | 0.36M | 0.68M |
|
Current Assets
|
0.03M | 0.00M | 622.00 | 5.47M | 458.00 | 10.00 | 37.09M | 46.03M | 42.03M | 35.44M | 31.95M | 38.64M | 33.20M | 29.41M | 27.21M | 27.10M | 27.93M | 26.14M | 25.22M | 31.62M | 25.25M | 22.64M | 20.81M | 22.95M | 19.64M | 17.31M | 19.63M | 20.97M | 23.46M | 24.73M | 25.33M | 45.94M | 47.16M | 40.37M | 46.38M | 43.50M | 38.08M | 36.11M | 34.14M | 30.61M | 27.08M | 24.61M | 22.86M | 25.32M | 22.91M | 20.50M | 22.32M | 20.33M | 18.42M | 15.93M |
|
Property, Plant & Equipment (Net)
|
| | | 0.05M | | | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.11M | 0.12M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.01M | 0.03M | 0.04M | 0.04M | 0.13M | 0.13M | 0.12M | 0.11M | 0.12M | 0.11M | 0.10M | 0.17M | 0.17M | 0.15M | 0.13M | 0.12M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | | | 2.02M | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 43.02M | | | | 45.87M | | | | 47.76M | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.04M | | | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Non-Current Assets
|
| | | 0.09M | | | 0.08M | 0.07M | 0.07M | 0.05M | 0.06M | 0.13M | 0.15M | 0.14M | 0.13M | 0.13M | 0.12M | 0.11M | 0.11M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 4.63M | 0.02M | 0.02M | 6.10M | 4.11M | 4.11M | 3.31M | 3.41M | 3.41M | 3.40M | 0.14M | 0.14M | 0.13M | 0.12M | 0.19M | 0.19M | 0.17M | 0.16M | 0.14M |
|
Assets
|
0.03M | 0.00M | 622.00 | 5.57M | 458.00 | 10.00 | 37.17M | 46.11M | 42.10M | 35.49M | 32.02M | 38.77M | 33.35M | 29.55M | 27.34M | 27.22M | 28.05M | 26.26M | 25.33M | 31.68M | 25.30M | 22.69M | 20.85M | 22.99M | 19.68M | 17.34M | 19.66M | 20.99M | 23.49M | 24.75M | 25.35M | 50.58M | 47.18M | 40.39M | 52.48M | 47.60M | 42.19M | 39.42M | 37.54M | 34.02M | 30.48M | 24.75M | 23.00M | 25.45M | 23.03M | 20.70M | 22.51M | 20.50M | 18.58M | 16.07M |
|
Accounts Payables
|
0.01M | 0.00M | 0.01M | 0.09M | 0.01M | 0.02M | 1.48M | 1.03M | 0.77M | 0.64M | 0.40M | 1.08M | 0.99M | 0.86M | 0.25M | 0.85M | 1.11M | 0.80M | 0.60M | 0.39M | 0.41M | 0.24M | 0.67M | 0.52M | 0.12M | 1.36M | 1.18M | 1.65M | 0.91M | 1.05M | 1.60M | 0.56M | 0.91M | 0.73M | 1.29M | 0.47M | 0.81M | 0.63M | 0.60M | 0.80M | 0.52M | 1.10M | 1.40M | 0.67M | 0.45M | 0.29M | 0.27M | 0.36M | 0.44M | 0.86M |
|
Payables
|
0.01M | 0.00M | 0.01M | 0.09M | 0.01M | 0.02M | 1.48M | 1.03M | 0.77M | 0.64M | 0.40M | 1.08M | 0.99M | 0.86M | 0.25M | 0.85M | 1.11M | 0.80M | 0.60M | 0.39M | 0.41M | 0.24M | 0.67M | 0.52M | 0.12M | 1.36M | 1.18M | 1.65M | 0.91M | 1.05M | 1.60M | 0.56M | 0.91M | 0.73M | 1.29M | 0.47M | 0.81M | 0.63M | 0.60M | 0.80M | 0.52M | 1.10M | 1.40M | 0.67M | 0.45M | 0.29M | 0.27M | 0.36M | 0.44M | 0.86M |
|
Accumulated Expenses
|
| | | 0.11M | | | 0.14M | 0.26M | 0.73M | 1.03M | 1.66M | 1.92M | 1.60M | 0.71M | 1.08M | 1.49M | 1.79M | 1.68M | 1.50M | 0.31M | 0.89M | 0.49M | 0.49M | 0.43M | 0.99M | 0.54M | 0.45M | 0.74M | 0.99M | 1.53M | 1.65M | 1.50M | 1.44M | 1.57M | 1.02M | 0.57M | 0.90M | 0.88M | 1.08M | 1.13M | 1.31M | 1.14M | 1.22M | 0.76M | 1.23M | 1.29M | 0.92M | 0.62M | 0.69M | 0.75M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | 4.25M | 4.25M | | | | | | | | | | | | | 2.50M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | 1.34M | 1.55M | 2.34M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 1.67M | 2.33M | 3.21M | 3.33M | 3.33M | 3.96M | 3.14M | 2.31M | 1.48M | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.02M | | | | | | | | 700.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.32M | 0.32M | 0.32M |
|
Total Current Liabilities
|
0.01M | 0.00M | 0.01M | 0.21M | 0.01M | 0.02M | 1.63M | 1.28M | 1.50M | 1.67M | 2.06M | 2.99M | 2.58M | 1.57M | 1.33M | 2.34M | 2.90M | 2.48M | 6.35M | 6.28M | 2.84M | 3.07M | 4.49M | 4.28M | 4.44M | 5.23M | 4.96M | 4.06M | 4.23M | 5.79M | 6.58M | 5.40M | 8.81M | 6.43M | 5.62M | 3.52M | 1.71M | 1.51M | 1.68M | 1.93M | 1.83M | 2.24M | 2.63M | 1.49M | 1.82M | 1.58M | 1.51M | 1.30M | 1.45M | 1.93M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 8.72M | 8.58M | 7.85M | 6.93M | 6.16M | 5.38M | 4.60M | 3.81M | 4.69M | 4.00M | 3.15M | 2.26M | 1.44M | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | 17.85M | 20.45M | 19.69M | 19.61M | 20.02M | 50.55M | 46.98M | 38.87M | 0.80M | 42.37M | 37.76M | 33.99M | 0.23M | 0.13M | 0.10M | 0.03M | 0.02M | 0.06M | 0.14M | 0.00M | | | | |
|
Total Non-Current Liabilities
|
| | | 0.21M | | | 1.63M | 1.28M | | | | | | | | | | | | | | | | | | | -4.48M | -6.01M | -9.29M | -9.37M | -10.01M | -42.36M | -35.54M | -31.29M | 6.12M | -37.18M | -35.45M | -32.21M | 1.68M | 1.93M | 1.83M | 2.24M | 2.61M | 1.43M | 1.68M | 1.58M | | | | |
|
Total Liabilities
|
0.01M | 0.00M | 0.01M | 0.25M | 0.01M | 0.02M | 1.63M | 1.28M | 1.50M | 1.67M | 2.06M | 2.99M | 2.58M | 1.57M | 1.33M | 2.34M | 2.90M | 2.48M | 6.35M | 15.01M | 11.42M | 10.92M | 11.42M | 10.44M | 9.83M | 9.84M | 13.37M | 14.44M | 10.40M | 10.24M | 10.01M | 8.19M | 11.43M | 7.58M | 6.91M | 5.19M | 2.30M | 1.78M | 1.91M | 2.06M | 1.93M | 2.27M | 2.63M | 1.49M | 1.82M | 1.58M | 1.51M | 1.30M | 1.45M | 1.93M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 10.06M | 10.13M | 10.19M | 10.26M | 9.49M | 8.72M | 7.94M | 7.15M | 6.35M | 6.33M | 6.36M | 5.59M | 4.78M | 3.96M | 3.14M | 2.31M | 1.48M | | | | | | | | | | | | | | |
|
Common Equity
|
0.02M | -705.00 | -0.01M | 5.32M | -0.01M | -0.02M | 35.54M | 44.82M | 40.60M | 33.82M | 29.96M | 35.78M | 30.76M | 27.98M | 26.02M | 24.88M | 25.15M | 23.77M | 18.98M | 16.67M | 13.88M | 11.76M | 9.43M | 12.55M | 9.85M | 7.51M | 6.29M | 6.55M | 13.08M | 14.51M | 15.34M | 42.39M | 35.75M | 32.81M | 45.57M | 42.41M | 39.89M | 37.65M | 35.63M | 31.96M | 28.55M | 22.48M | 20.37M | 23.96M | 21.21M | 19.12M | 21.00M | 19.20M | 17.13M | 14.14M |
|
Shareholder's Equity
|
0.02M | -705.00 | -0.01M | 5.32M | -0.01M | -0.02M | 35.54M | 44.82M | 40.60M | 33.82M | 29.96M | 35.78M | 30.76M | 27.98M | 26.02M | 24.88M | 25.15M | 23.77M | 18.98M | 16.67M | 13.88M | 11.76M | 9.43M | 12.55M | 9.85M | 7.51M | 6.29M | 6.55M | 13.08M | 14.51M | 15.34M | 42.39M | 35.75M | 32.81M | 45.57M | 42.41M | 39.89M | 37.65M | 35.63M | 31.96M | 28.55M | 22.48M | 20.37M | 23.96M | 21.21M | 19.12M | 21.00M | 19.20M | 17.13M | 14.14M |
|
Liabilities and Shareholders Equity
|
0.03M | 0.00M | 622.00 | 5.57M | 458.00 | 10.00 | 37.17M | 46.11M | 42.10M | 35.49M | 32.02M | 38.77M | 33.35M | 29.55M | 27.34M | 27.22M | 28.05M | 26.26M | 25.33M | 31.68M | 25.30M | 22.69M | 20.85M | 22.99M | 19.68M | 17.34M | 19.66M | 20.99M | 23.49M | 24.75M | 25.35M | 50.58M | 47.18M | 40.39M | 52.48M | 47.60M | 42.19M | 39.42M | 37.54M | 34.02M | 30.48M | 24.75M | 23.00M | 25.45M | 23.03M | 20.70M | 22.51M | 20.50M | 18.58M | 16.07M |
|
Treasury Shares
|
| | | 0.10M | | 0.01M | 0.10M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.68M | 0.01M | 0.01M | 0.68M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 336.00 | 0.05M | 336.00 | 336.00 | 336.00 | 336.00 | 0.11M | 0.11M | 336.00 | 336.00 | 336.00 | 336.00 |
|
Retained Earnings
|
-0.01M | -0.07M | 0.08M | -37.27M | 0.09M | 0.09M | -43.47M | -47.86M | -53.13M | -60.10M | -64.20M | -93.45M | -99.22M | -102.45M | -105.42M | -110.28M | -116.37M | -121.07M | -126.40M | -129.12M | -132.38M | -134.83M | -138.06M | -141.28M | -144.71M | -147.78M | -151.07M | -156.84M | -163.21M | -167.52M | -172.03M | -175.40M | -182.21M | -185.29M | -172.67M | -176.15M | -178.79M | -181.20M | -183.43M | -187.30M | -190.84M | -197.49M | -199.78M | -196.26M | -199.33M | -201.55M | -199.77M | -201.63M | -203.84M | -207.03M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00 | | | | | | | | | | |