|
Cash & Equivalents
|
30.77M | 24.55M | 19.71M | 13.07M | 6.53M | 7.29M | 13.31M | 9.45M | 7.20M | 15.71M | 8.47M | 7.23M | 22.75M | 20.96M | 30.59M | 26.46M | 17.85M | 32.21M | 0.79M | 14.15M | 29.93M | 21.19M | 0.44M | 0.14M | 0.84M | 0.57M |
|
Short-term Investments
|
| | 0.19M | | 9.12M | 5.24M | 3.28M | 2.15M | 1.70M | 6.03M | 13.90M | 9.82M | 1.43M | | | | | | | | | | | | 2.30M | |
|
Cash & Current Investments
|
30.77M | 24.55M | 19.90M | 13.07M | 15.66M | 12.53M | 16.59M | 11.60M | 8.90M | 21.74M | 22.37M | 17.05M | 24.18M | 20.96M | 30.59M | 26.46M | 17.85M | 32.21M | 0.79M | 14.15M | 29.93M | 21.19M | 0.44M | 0.14M | 3.14M | 0.57M |
|
Receivables - Net
|
| | 0.12M | | 0.08M | 0.08M | 0.05M | 0.10M | 0.12M | 0.10M | 0.11M | 0.06M | 0.07M | 0.13M | 0.11M | 0.10M | 0.09M | 0.07M | 0.16M | 0.02M | 0.00M | 0.00M | | | | |
|
Receivables - Other
|
| | 0.15M | | 0.43M | 0.53M | 0.21M | 0.22M | 0.19M | 0.22M | 0.20M | 0.25M | 0.42M | 0.49M | 0.49M | 0.11M | 0.13M | 0.17M | 0.26M | 0.17M | 0.19M | 0.14M | 0.05M | 0.03M | 0.05M | 0.02M |
|
Receivables
|
| | 0.27M | | 0.52M | 0.60M | 0.27M | 0.32M | 0.31M | 0.32M | 0.31M | 0.31M | 0.49M | 0.62M | 0.60M | 0.21M | 0.22M | 0.24M | 0.42M | 0.18M | 0.19M | 0.14M | | | | |
|
Prepaid Assets
|
| | 0.61M | | 0.59M | 0.49M | 0.51M | 0.37M | 0.79M | 0.79M | 0.82M | 0.82M | 0.70M | 0.46M | 0.53M | 0.41M | 0.69M | 1.04M | 1.02M | 0.97M | 0.87M | 0.92M | 0.03M | 0.56M | 0.04M | 0.00M |
|
Current Assets
|
| | 21.17M | | 17.25M | 13.62M | 17.39M | 12.34M | 10.41M | 23.24M | 24.04M | 18.61M | 25.99M | 22.20M | 31.84M | 27.21M | 18.90M | 33.56M | 26.51M | 15.38M | 31.03M | 22.27M | 0.49M | 11.68M | 4.84M | 2.11M |
|
Property, Plant & Equipment (Net)
|
| | 2.63M | | 2.25M | 2.25M | 2.05M | 1.85M | 1.68M | 1.54M | 1.38M | 1.52M | 3.45M | 5.44M | 5.30M | 5.27M | 5.14M | 5.13M | 5.19M | 5.16M | 5.27M | 5.44M | 0.04M | 4.95M | | |
|
Goodwill
|
| | 1.88M | | 1.96M | 1.91M | 1.90M | 1.95M | 1.91M | 1.97M | 1.98M | 1.85M | 1.86M | 1.97M | 2.14M | 2.15M | 2.21M | 2.09M | | | | | | | | |
|
Intangibles
|
| | 3.00M | | 2.93M | 2.77M | 2.01M | 1.99M | 1.90M | 3.94M | 1.82M | 3.94M | 3.94M | 3.94M | 1.84M | 4.20M | 4.20M | 4.20M | 0.36M | 0.34M | 0.32M | 0.29M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Goodwill & Intangibles
|
| | 4.87M | | 4.89M | 4.67M | 3.91M | 3.94M | 3.81M | 5.91M | 3.81M | 5.79M | 5.79M | 5.91M | 3.98M | 6.35M | 6.41M | 6.30M | 0.36M | 0.34M | 0.32M | 0.29M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Other Non-Current Assets
|
| | 1.93M | | 1.93M | 1.91M | 1.86M | 1.81M | 1.05M | 1.03M | 0.95M | 1.06M | 1.05M | 1.00M | 0.41M | 0.41M | 0.37M | 0.40M | 0.37M | 0.37M | 0.37M | 0.37M | 0.74M | 0.74M | | |
|
Non-Current Assets
|
| | 9.43M | | 9.07M | 8.84M | 7.82M | 7.61M | 6.54M | 6.41M | 6.13M | 6.15M | 8.06M | 10.12M | 9.72M | 9.62M | 9.46M | 9.21M | 5.92M | 5.87M | 5.96M | 6.11M | 0.04M | 5.74M | 1.49M | 0.04M |
|
Assets
|
| | 30.60M | | 26.32M | 22.46M | 25.21M | 19.94M | 16.95M | 29.66M | 30.17M | 24.76M | 34.05M | 32.32M | 41.56M | 36.83M | 28.36M | 42.77M | 32.43M | 21.25M | 36.98M | 28.38M | 0.53M | 17.42M | 6.32M | 2.14M |
|
Accounts Payables
|
| | 1.10M | | 1.35M | 1.42M | 1.07M | 0.93M | 0.76M | 0.96M | 1.00M | 1.43M | 3.02M | 1.86M | 1.15M | 2.19M | 1.71M | 1.22M | 1.82M | 1.68M | 1.38M | 1.39M | 0.03M | 1.93M | 4.17M | 0.81M |
|
Payables
|
| | 1.10M | | 1.35M | 1.42M | 1.07M | 0.93M | 0.76M | 0.96M | 1.00M | 1.43M | 3.02M | 1.86M | 1.15M | 2.19M | 1.71M | 1.22M | 1.82M | 1.68M | 1.38M | 1.39M | 0.03M | 1.93M | 4.17M | 0.81M |
|
Accumulated Expenses
|
| | 2.83M | | 1.67M | 2.32M | 2.97M | 1.95M | 1.79M | 1.51M | 2.71M | 1.42M | 1.92M | 2.30M | 4.07M | 2.23M | 2.61M | 2.61M | 4.87M | 3.30M | 4.62M | 5.63M | 0.15M | 4.74M | 2.34M | 0.56M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 0.23M | | | | 0.22M | | | | 0.30M | | | | 1.02M | | | |
|
Short term Debt
|
| | 0.18M | | 0.18M | 0.20M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 2.61M | 3.60M | 3.66M | 3.75M | 3.83M | 3.92M | 4.69M | 4.10M | 3.47M | 2.45M | 0.01M | 0.36M | | 2.00M |
|
Current Leases
|
| | 0.07M | | 0.05M | 0.04M | 0.02M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | |
|
Current Deferred Revenue
|
| | 0.05M | | 0.02M | 0.05M | 0.04M | 0.04M | 0.03M | 0.06M | 0.07M | 0.05M | 0.03M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.09M | 0.10M | 0.11M | 0.12M | 0.13M | 0.14M | 0.02M | 0.02M |
|
Total Current Liabilities
|
| | 5.53M | | 4.69M | 5.47M | 5.65M | 4.55M | 4.28M | 4.05M | 5.10M | 3.74M | 7.82M | 8.06M | 9.13M | 8.37M | 8.30M | 7.87M | 11.50M | 9.21M | 9.62M | 9.64M | 0.17M | 7.20M | 10.47M | 3.47M |
|
Capital Leases
|
| | 0.02M | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | | |
|
Non-Current Debt
|
| | 0.52M | | 0.43M | 0.37M | 0.33M | 0.28M | 0.23M | 0.18M | 0.12M | 0.07M | 6.98M | 9.87M | 9.24M | 12.10M | 11.11M | 12.05M | 10.33M | 9.27M | 8.92M | 8.92M | 8.92M | 8.92M | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.42M | | | |
|
Non-Current Deffered Revenue
|
| | 0.11M | | 0.71M | 1.03M | 1.30M | 1.32M | 1.35M | 1.37M | 1.39M | 1.40M | 1.75M | 1.79M | 1.79M | 1.78M | 1.77M | 1.76M | 1.73M | 1.71M | 1.68M | 1.66M | 1.62M | 1.59M | 0.02M | 0.02M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.12M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 0.22M | 0.22M | 8.28M | 22.07M | 18.58M | 21.78M | 19.65M | 19.98M | 1.25M | 15.40M | 13.43M | 0.40M | 0.37M | 6.16M | 0.13M | 0.13M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 15.97M | 14.34M | 17.02M | 6.69M | 8.03M | 7.39M | 11.25M | 7.04M | 25.31M | 8.19M | 8.29M | 20.87M | 0.05M | 18.11M | 11.09M | 4.14M |
|
Total Liabilities
|
| | 15.12M | | 9.46M | 8.48M | 14.48M | 17.94M | 11.59M | 20.43M | 16.19M | 14.56M | 25.29M | 28.76M | 26.60M | 29.17M | 30.90M | 27.02M | 26.56M | 23.60M | 21.72M | 21.27M | 0.42M | 24.27M | 11.21M | 4.27M |
|
Total Debt
|
| | 0.70M | | 0.61M | 0.57M | 0.52M | 0.48M | 0.43M | 0.38M | 0.33M | 0.28M | 9.59M | 13.47M | 12.91M | 15.84M | 14.94M | 15.97M | 15.02M | 13.37M | 12.38M | 11.37M | 8.93M | 9.27M | | 2.00M |
|
Common Equity
|
| | 15.48M | | 16.86M | 13.98M | 10.73M | 2.01M | 5.36M | 9.22M | 13.98M | 10.21M | 8.76M | 3.56M | 14.95M | 7.66M | -2.54M | 15.75M | 0.86M | -2.35M | 15.26M | 7.11M | -0.06M | -6.85M | -4.89M | -2.12M |
|
Shareholder's Equity
|
| | 15.48M | | 16.86M | 13.98M | 10.73M | 2.01M | 5.36M | 9.22M | 13.98M | 10.21M | 8.76M | 3.56M | 14.95M | 7.66M | -2.54M | 15.75M | 0.86M | -2.35M | 15.26M | 7.11M | -0.06M | -6.85M | -4.89M | -2.12M |
|
Liabilities and Shareholders Equity
|
| | 30.60M | | 26.32M | 22.46M | 25.21M | 19.94M | 16.95M | 29.66M | 30.17M | 24.76M | 34.05M | 32.32M | 41.56M | 36.83M | 28.36M | 42.77M | 32.43M | 21.25M | 36.98M | 28.38M | 0.53M | 17.42M | 6.32M | 2.14M |
|
Retained Earnings
|
| | -311.27M | | -321.05M | -325.39M | -332.60M | -342.83M | -342.00M | -358.33M | -361.09M | -367.51M | -373.38M | -380.57M | -387.53M | -395.15M | -407.27M | -410.02M | -420.27M | -429.62M | -438.08M | -447.73M | -3.37M | -466.25M | -463.73M | -467.98M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | 0.09M | | | |
|
Treasury Shares
|
| | | | | | 0.36M | 1.54M | 1.47M | 1.52M | 1.53M | 1.24M | 3.35M | 3.34M | 3.33M | 3.14M | 3.14M | 3.38M | 3.37M | 9.98M | 9.36M | 9.26M | 0.69M | 0.81M | 0.33M | 0.13M |