|
Cash & Equivalents
|
15.99M | 17.58M | 13.87M | 13.31M | 8.21M | 8.10M | 11.47M | 9.16M | 5.01M | 2.74M | 6.48M | 8.26M | 4.18M | 12.04M | 2.96M | 4.45M |
|
Short-term Investments
|
-2.18M | 2.90M | 4.28M | 5.57M | 8.27M | 5.04M | 5.15M | 5.03M | 6.10M | 8.71M | 6.79M | 7.18M | 14.07M | 0.17M | 13.46M | 11.11M |
|
Cash & Current Investments
|
13.81M | 20.49M | 18.14M | 18.88M | 16.48M | 13.14M | 16.63M | 14.20M | 11.12M | 11.45M | 13.27M | 15.44M | 18.25M | 12.21M | 16.42M | 15.56M |
|
Receivables - Net
|
2.27M | 1.58M | 2.07M | 1.18M | 1.24M | 2.60M | 2.49M | 1.10M | 0.52M | 2.13M | 3.08M | 1.07M | 1.80M | 2.36M | 2.29M | 2.50M |
|
Receivables - Other
|
-0.17M | 0.15M | 0.27M | 0.16M | 0.17M | 0.23M | 0.21M | 0.21M | 0.84M | 0.56M | 0.58M | 0.27M | 0.24M | 0.18M | 0.34M | 0.26M |
|
Receivables
|
2.10M | 1.74M | 2.34M | 1.34M | 1.41M | 2.83M | 2.70M | 1.31M | 1.37M | 2.69M | 3.66M | 1.34M | 2.04M | 2.54M | 2.64M | 2.76M |
|
Inventory
|
0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | |
|
Current Deferred Tax Assets
|
| 0.20M | 1.06M | 0.58M | 0.26M | 0.17M | 0.08M | | | | | | | | | |
|
Prepaid Assets
|
0.09M | 0.16M | 0.05M | 0.10M | 0.22M | 0.38M | 0.23M | 0.32M | 0.35M | 0.21M | 0.23M | 0.27M | 0.14M | 0.29M | 0.54M | 0.49M |
|
Current Assets
|
19.89M | 22.62M | 21.91M | 20.70M | 21.27M | 21.11M | 20.90M | 20.58M | 19.43M | 18.71M | 19.08M | 19.69M | 20.53M | 20.30M | 19.71M | 18.92M |
|
Property, Plant & Equipment (Net)
|
-0.01M | 0.83M | 0.88M | 0.68M | 0.65M | 0.62M | 0.59M | 0.50M | 0.20M | 0.16M | 0.17M | 0.16M | 0.17M | 0.23M | 0.22M | 0.16M |
|
Long-Term Investments
|
| | 0.47M | 0.50M | 0.52M | 1.57M | 1.44M | 0.83M | 0.54M | 0.10M | 0.13M | | | | | |
|
Goodwill
|
6.03M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 7.91M | 8.14M | 7.93M | 7.79M | 7.87M | 7.73M |
|
Intangibles
|
0.66M | | | | | | | | | | 0.86M | 0.86M | 0.86M | 0.37M | 0.27M | 0.14M |
|
Goodwill & Intangibles
|
6.68M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 5.43M | 8.77M | 9.00M | 0.52M | 0.37M | 0.27M | 0.14M |
|
Long-Term Deferred Tax
|
| | 0.28M | 0.14M | 0.30M | 0.20M | 0.24M | 0.10M | 0.03M | 0.03M | 0.04M | 0.13M | 0.18M | 0.14M | 0.10M | 0.11M |
|
Other Non-Current Assets
|
-0.42M | 0.07M | 1.21M | 1.40M | 1.67M | 1.60M | 1.62M | 1.56M | 1.64M | 1.44M | 1.73M | 1.82M | 2.33M | 1.91M | 2.05M | 2.35M |
|
Non-Current Assets
|
-19.89M | 7.84M | 8.11M | 8.03M | 8.35M | 9.24M | 9.33M | 8.42M | 7.95M | 7.27M | 12.02M | 12.72M | 12.60M | 11.45M | 11.91M | 11.78M |
|
Assets
|
| 30.46M | 30.02M | 28.73M | 29.62M | 30.35M | 30.23M | 29.00M | 27.38M | 25.98M | 31.09M | 32.42M | 33.13M | 31.74M | 31.62M | 30.70M |
|
Accounts Payables
|
| 1.24M | 1.21M | 1.15M | 1.15M | 2.31M | 2.26M | 1.23M | 0.84M | 1.50M | 2.07M | 1.91M | 0.84M | 1.98M | 1.75M | 1.47M |
|
Payables
|
| 1.24M | 1.21M | 1.15M | 1.15M | 2.31M | 2.26M | 1.23M | 0.84M | 1.50M | 2.07M | 1.91M | 0.84M | 1.98M | 1.75M | 1.47M |
|
Accumulated Expenses
|
3.39M | 3.19M | 3.78M | | | | | | | | | | 2.27M | 0.84M | 0.81M | 0.80M |
|
Other Accumulated Expenses
|
0.59M | 0.34M | 0.31M | | | | | | | | 0.52M | 0.64M | | | | |
|
Current Leases
|
| | | | | | | | | | 0.29M | 0.35M | 0.38M | 0.27M | 0.22M | 0.19M |
|
Current Deferred Revenue
|
0.68M | 3.02M | 2.95M | 2.26M | 4.80M | 3.67M | 3.66M | 4.08M | 3.56M | 1.79M | 1.89M | 2.11M | 2.15M | 1.99M | 1.52M | 0.85M |
|
Total Current Liabilities
|
4.58M | 4.50M | 4.91M | 3.52M | 6.47M | 6.12M | 6.17M | 5.36M | 4.51M | 3.44M | 6.07M | 5.64M | 5.63M | 5.17M | 4.47M | 3.27M |
|
Non-Current Deffered Revenue
|
| 0.28M | 0.63M | 0.49M | 0.36M | 0.13M | 0.43M | 0.67M | 0.14M | 0.04M | 0.10M | 0.09M | 0.15M | 0.11M | 0.10M | 0.11M |
|
Pension
|
1.47M | 1.70M | 1.46M | 1.61M | 1.80M | 1.69M | 1.79M | 1.69M | 1.71M | 1.52M | 1.77M | 1.86M | 2.36M | 1.93M | | |
|
Non-Current Deferred Tax Liability
|
0.20M | 0.19M | 0.19M | 0.12M | -0.16M | 1.67M | 0.33M | 1.17M | 0.60M | 0.44M | 0.46M | 0.46M | 0.94M | 0.11M | 0.08M | 0.04M |
|
Operating Leases
|
| | | | | | | | | | 1.27M | 1.84M | 1.47M | 0.89M | 0.42M | 0.64M |
|
Other Non-Current Liabilities
|
0.04M | -1.51M | -1.21M | 0.15M | 0.08M | 0.09M | 0.10M | -0.12M | -0.14M | 1.52M | 1.77M | 1.86M | 2.36M | 1.93M | 2.06M | 2.35M |
|
Total Non-Current Liabilities
|
6.22M | 7.99M | 8.21M | 5.48M | 8.56M | 7.84M | 8.27M | 7.84M | 6.50M | 3.48M | 7.38M | 7.43M | 7.04M | 6.01M | 5.08M | 4.06M |
|
Total Liabilities
|
6.26M | 6.48M | 7.00M | 5.62M | 8.63M | 7.94M | 8.38M | 7.71M | 6.36M | 5.00M | 9.16M | 9.30M | 9.40M | 7.94M | 7.14M | 6.41M |
|
Common Equity
|
22.69M | 23.98M | 23.02M | 23.11M | 20.99M | 22.41M | 21.85M | 21.29M | 21.02M | 20.98M | 21.94M | 23.12M | 23.73M | 23.81M | 24.49M | 24.30M |
|
Shareholder's Equity
|
22.69M | 23.98M | 23.02M | 23.11M | 20.99M | 22.41M | 21.85M | 21.29M | 21.02M | 20.98M | 21.94M | 23.12M | 23.73M | 23.81M | 24.49M | 24.30M |
|
Liabilities and Shareholders Equity
|
| 30.46M | 30.02M | 28.73M | 29.62M | 30.35M | 30.23M | 29.00M | 27.38M | 25.98M | 31.09M | 32.42M | 33.13M | 31.74M | 31.62M | 30.70M |
|
Treasury Shares
|
2.80M | -2.80M | -2.40M | -2.36M | -2.29M | -1.86M | -1.69M | 2.40M | -1.55M | -1.51M | 1.76M | -1.14M | 1.60M | 1.54M | 1.48M | -0.88M |
|
Retained Earnings
|
-12.62M | -7.76M | -3.47M | -3.70M | -6.05M | -0.56M | -1.30M | -2.29M | -2.85M | -3.08M | -3.08M | -2.47M | -1.72M | -1.66M | -1.33M | -1.57M |
|
Tangible Book Value
|
15.31M | 18.12M | | | | | | | | | | | | | | |