|
Cash & Equivalents
|
4.84M | 35.52M | 38.48M | 134.23M | 127.03M | 58.10M | 106.93M | 83.57M | 38.76M | 35.59M | 31.45M | 20.03M | 24.86M | 32.35M | 28.63M | 31.73M | 19.19M | 40.78M | 45.73M | 40.74M | 45.14M | 49.33M | 36.42M | 37.24M | 43.34M | 1.01M | 38.98M | 112.67M | 101.31M |
|
Short-term Investments
|
| | | | | 57.36M | | | 165.19M | 149.48M | 134.73M | 130.44M | 113.80M | 96.84M | 88.30M | 74.27M | 73.99M | 61.27M | 43.34M | 35.10M | 82.69M | 68.73M | 68.24M | 54.42M | 38.67M | 43.05M | 24.91M | 1.01M | 1.00M |
|
Cash & Current Investments
|
4.84M | 35.52M | 38.48M | 134.23M | 127.03M | 115.46M | 106.93M | 83.57M | 203.95M | 185.08M | 166.18M | 150.47M | 138.66M | 129.19M | 116.94M | 105.99M | 93.18M | 102.05M | 89.07M | 75.85M | 127.83M | 118.07M | 104.67M | 91.66M | 82.01M | 44.06M | 63.88M | 113.68M | 102.31M |
|
Prepaid Assets
|
| 0.22M | | 1.37M | 1.22M | 1.34M | 1.73M | 1.14M | 1.80M | 1.71M | 1.27M | 1.33M | 1.51M | 1.36M | 1.38M | 1.60M | 2.01M | 1.93M | 1.42M | 1.29M | 2.39M | 1.73M | 1.26M | 0.81M | 1.20M | 3.74M | 0.58M | 5.43M | 5.51M |
|
Current Assets
|
| 37.36M | | 136.82M | 129.47M | 117.20M | 236.33M | 221.63M | 206.09M | 188.11M | 168.84M | 153.15M | 141.57M | 130.90M | 118.68M | 107.97M | 95.66M | 104.92M | 91.42M | 78.03M | 131.47M | 121.33M | 107.47M | 94.00M | 83.44M | 4.75M | 64.68M | 119.11M | 107.82M |
|
Property, Plant & Equipment (Net)
|
| 0.04M | | 0.04M | 0.07M | 0.08M | 0.10M | 0.21M | 0.30M | 0.90M | 0.95M | 1.26M | 0.72M | 0.66M | 0.63M | 0.59M | 0.55M | 0.53M | 0.48M | 0.47M | 0.42M | 0.38M | 0.34M | 0.97M | 0.91M | 0.27M | 0.74M | 0.68M | 0.63M |
|
Other Non-Current Assets
|
| 0.74M | | 0.10M | 0.10M | 0.24M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.13M | 0.36M | 0.06M | 0.06M | 1.34M | 1.34M | 1.34M | 0.09M | 1.34M | 1.34M | 1.34M |
|
Non-Current Assets
|
| 0.78M | | 0.15M | 0.17M | 0.32M | 0.40M | 0.97M | 1.36M | 1.00M | 1.19M | 1.67M | 1.14M | 0.72M | 0.69M | 0.88M | 0.61M | 0.58M | 1.19M | 1.77M | 0.48M | 0.43M | 2.71M | 9.88M | 9.44M | 0.45M | 9.02M | 6.35M | 6.14M |
|
Assets
|
| 38.14M | | 136.97M | 129.64M | 117.52M | 236.72M | 222.60M | 207.45M | 189.11M | 170.03M | 154.83M | 142.71M | 131.62M | 119.37M | 108.84M | 96.26M | 105.51M | 92.61M | 79.80M | 131.94M | 121.76M | 110.19M | 103.88M | 92.89M | 5.20M | 73.70M | 125.46M | 113.96M |
|
Accounts Payables
|
| 2.02M | | 2.06M | 1.05M | 2.35M | 3.40M | 4.30M | 4.15M | 7.50M | 3.15M | 2.58M | 3.64M | 2.57M | 1.91M | 4.45M | 2.68M | 3.02M | 3.80M | 3.01M | 2.63M | 3.59M | 3.16M | 2.06M | 3.32M | 3.54M | 0.32M | 2.26M | 1.27M |
|
Notes Payables
|
| | | | 0.68M | 1.38M | 7.50M | 7.50M | 2.88M | 2.94M | 3.00M | 3.06M | 3.12M | 3.59M | 2.84M | 2.06M | 1.27M | 20.00M | 20.20M | 20.30M | 20.50M | 5.46M | 7.27M | 7.27M | 7.27M | 7.27M | 7.27M | | |
|
Payables
|
| 2.02M | | 2.06M | 1.74M | 3.73M | 10.90M | 11.80M | 7.03M | 10.43M | 6.14M | 5.64M | 6.76M | 6.16M | 4.75M | 6.51M | 3.94M | 23.02M | 24.00M | 23.31M | 23.13M | 9.04M | 10.43M | 9.33M | 10.59M | 10.81M | 7.59M | 2.26M | 1.27M |
|
Accumulated Expenses
|
| 0.90M | | 2.04M | 9.88M | 3.17M | 4.03M | 4.44M | 6.56M | 6.11M | 6.74M | 4.98M | 4.58M | 3.73M | 3.85M | 2.71M | 3.09M | 4.27M | 3.66M | 4.45M | 4.90M | 4.26M | 3.30M | 3.52M | 3.62M | 2.26M | 0.98M | 3.80M | 3.38M |
|
Other Accumulated Expenses
|
| 0.04M | | 0.07M | 0.09M | 0.17M | 0.29M | 0.12M | 0.12M | 0.16M | 0.11M | 0.11M | 0.06M | 0.11M | 0.11M | 0.10M | 0.07M | 0.10M | 0.19M | 0.21M | 0.18M | 0.22M | 0.21M | | | 0.51M | 0.24M | 0.46M | 0.11M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.41M | 0.10M | 0.41M | 0.59M | 0.53M |
|
Total Current Liabilities
|
| 2.92M | | 4.10M | 11.62M | 6.90M | 9.53M | 11.56M | 13.58M | 16.54M | 12.88M | 10.61M | 11.34M | 9.89M | 8.60M | 9.22M | 7.03M | 7.29M | 7.46M | 9.28M | 11.16M | 13.31M | 13.73M | 13.46M | 16.34M | 5.89M | 9.87M | 6.64M | 5.18M |
|
Non-Current Debt
|
| | | 7.45M | 6.82M | 6.18M | 5.52M | 4.85M | 4.16M | 3.45M | 2.72M | 1.97M | 1.20M | | | | | 20.00M | 20.16M | 18.50M | 16.84M | 15.19M | 13.53M | 11.85M | 10.17M | 8.46M | 6.75M | | |
|
Preferred Stock Liabilities
|
| 103.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.57M | 6.43M | 6.50M | 6.46M | 6.35M | 6.27M | 6.14M |
|
Total Liabilities
|
| 2.92M | | 11.55M | 18.44M | 13.08M | 15.05M | 16.41M | 17.75M | 20.00M | 15.60M | 12.59M | 12.54M | 9.89M | 8.60M | 9.22M | 7.03M | 27.29M | 27.62M | 27.78M | 28.01M | 28.49M | 27.82M | 31.75M | 33.01M | 5.89M | 22.96M | 12.91M | 11.32M |
|
Total Debt
|
| | | 7.45M | 6.82M | 6.18M | 5.52M | 4.85M | 4.16M | 3.45M | 2.72M | 1.97M | 1.20M | | | | | 20.00M | 20.16M | 18.50M | 16.84M | 15.19M | 13.53M | 11.85M | 10.17M | 8.46M | 6.75M | | |
|
Common Equity
|
| -68.57M | | 125.42M | 111.20M | 104.44M | 221.67M | 206.19M | 189.70M | 169.11M | 154.43M | 142.24M | 130.17M | 121.73M | 110.77M | 99.63M | 89.23M | 78.22M | 65.00M | 52.02M | 103.94M | 93.27M | 82.36M | 72.14M | 59.88M | -0.69M | 50.74M | 112.54M | 102.64M |
|
Shareholder's Equity
|
| -68.57M | | 125.42M | 111.20M | 104.44M | 221.67M | 206.19M | 189.70M | 169.11M | 154.43M | 142.24M | 130.17M | 121.73M | 110.77M | 99.63M | 89.23M | 78.22M | 65.00M | 52.02M | 103.94M | 93.27M | 82.36M | 72.14M | 59.88M | -0.69M | 50.74M | 112.54M | 102.64M |
|
Liabilities and Shareholders Equity
|
| 38.14M | | 136.97M | 129.64M | 117.52M | 236.72M | 222.60M | 207.45M | 189.11M | 170.03M | 154.83M | 142.71M | 131.62M | 119.37M | 108.84M | 96.26M | 105.51M | 92.61M | 79.80M | 131.94M | 121.76M | 110.19M | 103.88M | 92.89M | 5.20M | 73.70M | 125.46M | 113.96M |
|
Retained Earnings
|
| -68.91M | | -79.77M | -94.45M | -105.39M | -118.86M | -136.61M | -156.50M | -179.67M | -197.41M | -212.44M | -227.11M | -237.55M | -250.56M | -263.91M | -276.49M | -289.58M | -305.53M | -321.31M | -336.38M | -350.94M | -364.06M | -376.19M | -389.10M | -23.13M | -399.95M | -41.14M | -51.41M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | |