|
Cash & Equivalents
|
18.36M | | 19.19M | 17.66M | 14.11M | 16.75M | 0.19M | 20.61M | 20.74M | 35.37M | 57.76M | 48.00M | 51.90M | 52.27M | 43.35M | 56.68M | 30.70M | 27.19M | 23.76M | 21.65M | 18.92M | 16.74M | 22.59M | 26.59M | 20.97M | 24.22M | 25.50M | 24.12M | 39.05M | 43.17M | 44.50M | 42.46M | 25.53M | 21.16M | 9.92M | 16.61M | 20.89M | 16.90M | 18.11M | 19.94M | 14.31M | 13.14M | 13.01M | 13.42M | 7.71M |
|
Short-term Investments
|
0.52M | | 0.51M | 1.08M | | | | 1.06M | 1.09M | 1.10M | | 1.06M | | 1.06M | 10.80M | | | | 31.23M | 30.84M | 32.12M | 31.28M | 25.73M | 18.41M | 23.76M | 21.27M | 19.37M | 17.15M | 14.72M | 17.67M | 15.13M | 14.08M | 26.59M | 27.76M | 36.92M | 29.75M | 23.68M | 28.57M | 25.29M | 22.66M | 27.20M | 27.45M | 26.91M | 25.06M | 29.39M |
|
Cash & Current Investments
|
18.89M | | 19.71M | 18.74M | 14.11M | 16.75M | 0.19M | 21.67M | 21.83M | 36.47M | 57.76M | 49.06M | 51.90M | 53.33M | 54.16M | 56.68M | 30.70M | 27.19M | 54.99M | 52.49M | 51.04M | 48.02M | 48.32M | 45.00M | 44.73M | 45.49M | 44.87M | 41.27M | 53.77M | 60.84M | 59.62M | 56.53M | 52.12M | 48.92M | 46.84M | 46.37M | 44.57M | 45.47M | 43.39M | 42.60M | 41.52M | 40.60M | 39.92M | 38.48M | 37.10M |
|
Receivables - Net
|
4.52M | 5.14M | 1.32M | 1.25M | 5.60M | 1.84M | 1.70M | 1.54M | 5.20M | 2.98M | 1.41M | 7.02M | 4.40M | 3.57M | 0.57M | 0.42M | 0.45M | 1.86M | 0.44M | 0.77M | 0.64M | 0.49M | 0.34M | 0.14M | 0.13M | | | 18.69M | | | | | | | | | | | | | | | | | |
|
Receivables
|
4.52M | 5.14M | 1.32M | 1.25M | 5.60M | 1.84M | 1.70M | 1.54M | 5.20M | 2.98M | 1.41M | 7.02M | 4.40M | 3.57M | 0.57M | 0.42M | 0.45M | 1.86M | 0.44M | 0.77M | 0.64M | 0.49M | 0.34M | 0.14M | 0.13M | | | 18.69M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.21M | | 0.16M | 0.24M | | | | 0.20M | 0.12M | 0.04M | | 0.24M | | 0.30M | 0.12M | 0.06M | 0.04M | 0.02M | 0.11M | 0.08M | 0.06M | 0.03M | 0.10M | 0.07M | 0.05M | 0.03M | 0.12M | 0.09M | 0.06M | 0.03M | 0.15M | 0.11M | 0.24M | 0.34M | 0.18M | 0.18M | 0.31M | 0.21M | 0.22M | 0.18M | 0.14M | 0.23M | 0.19M | 0.18M | 0.17M |
|
Current Assets
|
23.62M | | 21.18M | 20.23M | | | | 23.40M | 27.15M | 39.48M | | 56.38M | | 57.22M | 54.94M | 69.95M | 60.45M | 58.68M | 55.55M | 53.34M | 51.74M | 48.54M | 48.76M | 45.22M | 44.91M | 45.52M | 44.99M | 60.05M | 53.83M | 60.87M | 59.77M | 56.65M | 52.36M | 49.37M | 47.13M | 46.63M | 44.92M | 45.67M | 43.61M | 42.78M | 41.66M | 40.83M | 39.39M | 38.66M | 37.26M |
|
Long-Term Investments
|
0.29M | | 0.48M | 0.58M | | | | | | | | | | | 3.05M | 12.79M | 27.00M | 29.61M | 2.54M | 2.44M | 3.39M | 4.70M | 4.44M | 4.14M | 3.94M | 3.79M | 3.65M | 6.00M | 6.00M | 6.00M | 2.65M | 6.00M | 6.00M | 7.66M | 6.58M | 6.19M | 5.66M | 5.25M | 4.62M | 3.94M | 3.64M | 3.34M | 2.88M | 2.60M | 2.24M |
|
Intangibles
|
4.75M | | 3.99M | 6.31M | | | | 6.38M | 6.39M | 6.39M | | 6.43M | | 6.48M | 7.57M | 2.13M | 2.08M | 2.06M | 1.99M | 1.96M | 1.88M | 1.83M | 1.82M | 1.75M | 1.71M | 1.65M | 1.58M | 1.51M | 1.50M | 1.44M | 7.95M | 1.83M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.89M | 8.89M | 8.89M |
|
Goodwill & Intangibles
|
4.75M | | 3.99M | 6.31M | | | | 6.38M | 6.39M | 6.39M | | 6.43M | | 6.48M | 7.57M | 2.13M | 2.08M | 2.06M | 1.99M | 1.96M | 1.88M | 1.83M | 1.82M | 1.75M | 1.71M | 1.65M | 1.58M | 1.51M | 1.50M | 1.44M | 7.95M | 1.83M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.47M | 8.89M | 8.89M | 8.89M |
|
Long-Term Deferred Tax
|
4.95M | | 4.13M | 4.74M | | | | 7.24M | 6.40M | 2.28M | | 0.17M | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.23M | 0.27M | 0.20M | | | | | 0.95M | | | | | | 0.63M | 0.80M | 1.01M | 1.04M | 1.40M | 1.21M | 1.32M | 1.36M | 1.37M | 1.59M | 1.58M | 1.67M | 1.74M |
|
Other Non-Current Assets
|
10.01M | | 0.12M | 8.92M | | | | 6.98M | 8.01M | 3.19M | | 1.37M | | 1.32M | 2.36M | 2.31M | 2.27M | 2.25M | 4.72M | 4.75M | 5.63M | 6.80M | 6.32M | 5.93M | 5.67M | 5.47M | 6.20M | 5.96M | 5.71M | 5.47M | 5.05M | 5.06M | 4.83M | 9.53M | 8.24M | 7.76M | 7.04M | 6.60M | 6.00M | 5.28M | 4.93M | 4.58M | 4.48M | 4.16M | 3.77M |
|
Non-Current Assets
|
10.01M | | 8.62M | 8.92M | | | | 6.98M | 8.01M | 3.19M | | 1.37M | | 1.32M | 2.36M | 2.31M | 2.27M | 2.25M | 4.72M | 4.75M | 5.63M | 6.80M | 6.32M | 5.93M | 5.67M | 5.47M | 6.20M | 5.96M | 5.71M | 5.47M | 5.05M | 5.06M | 4.83M | 9.53M | 8.24M | 7.76M | 7.04M | 6.60M | 6.00M | 5.28M | 4.93M | 4.58M | 4.48M | 4.16M | 3.77M |
|
Assets
|
33.63M | | 29.80M | 29.15M | | | | 30.38M | 35.16M | 42.67M | | 57.75M | | 58.53M | 57.29M | 72.27M | 62.72M | 60.94M | 60.27M | 58.10M | 57.37M | 55.35M | 55.08M | 51.15M | 50.59M | 50.99M | 51.19M | 66.02M | 59.55M | 66.34M | 64.82M | 61.71M | 57.19M | 58.89M | 55.38M | 54.39M | 51.96M | 52.28M | 49.62M | 48.06M | 46.59M | 45.41M | 43.87M | 42.83M | 41.03M |
|
Accounts Payables
|
0.92M | | 0.09M | 0.34M | | | | 0.14M | 0.26M | 0.15M | | 0.24M | | 0.07M | 0.24M | 0.43M | 0.23M | 0.16M | 0.07M | 0.40M | 0.20M | 0.24M | 0.42M | 0.21M | 0.04M | 0.07M | 0.60M | 0.36M | 0.40M | 0.40M | 0.46M | 0.49M | 0.53M | 0.35M | 0.60M | 0.38M | 0.25M | 0.12M | 0.31M | 0.21M | 0.37M | 0.20M | 0.71M | 0.20M | 0.22M |
|
Payables
|
0.92M | | 0.09M | 0.34M | | | | 0.14M | 0.26M | 0.15M | | 0.24M | | 0.07M | 0.24M | 0.43M | 0.23M | 0.16M | 0.07M | 0.40M | 0.20M | 0.24M | 0.42M | 0.21M | 0.04M | 0.07M | 0.60M | 0.36M | 0.40M | 0.40M | 0.46M | 0.49M | 0.53M | 0.35M | 0.60M | 0.38M | 0.25M | 0.12M | 0.31M | 0.21M | 0.37M | 0.20M | 0.71M | 0.20M | 0.22M |
|
Accumulated Expenses
|
1.53M | | 0.56M | 1.87M | | | | 0.76M | 2.33M | 1.68M | | 0.26M | | 0.24M | 0.71M | 0.09M | 0.06M | 0.09M | 0.49M | 0.07M | 0.06M | 0.03M | 0.33M | 0.01M | 0.02M | 0.01M | 0.28M | 0.94M | 0.89M | 0.05M | 0.38M | 0.16M | 0.06M | 0.03M | 0.14M | 0.01M | 0.00M | 0.38M | | 0.01M | 0.01M | 0.29M | 0.01M | | |
|
Other Accumulated Expenses
|
| | | | | | | 0.06M | | | | 0.15M | | 0.09M | 0.15M | 0.17M | 0.19M | 0.16M | 0.17M | 0.14M | 0.18M | 0.20M | 0.28M | 0.21M | 0.23M | 0.19M | 0.23M | 0.16M | 0.18M | 0.13M | 0.18M | 0.26M | 0.16M | 0.33M | 0.20M | 0.10M | 0.35M | 0.30M | 0.18M | 0.12M | 0.18M | 0.25M | 0.22M | 0.17M | 0.19M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.09M | 0.06M | 0.05M | 0.04M | 0.01M | | | | | | | | | 0.07M | 0.07M | 0.08M | 0.08M | 0.02M | 0.02M | 0.06M | 0.06M | 0.04M | 0.02M | 0.01M | | |
|
Current Taxes
|
0.01M | | 0.03M | | | | | | | | | | | 0.93M | | 2.32M | 1.16M | 0.74M | 0.20M | 0.20M | 0.20M | | 0.05M | | | | | 0.89M | 0.71M | 3.04M | 2.95M | 2.95M | 0.12M | 0.00M | 0.12M | 0.12M | 0.03M | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | | | 2.06M | 1.09M | 0.98M | 0.64M | 1.57M | 0.47M | 0.33M | 0.34M | 2.03M | 7.78M | 2.22M | 3.62M | 4.11M | 4.01M | 1.07M | 0.81M | 1.23M | 0.75M | 0.65M | 0.82M | 0.55M | 0.41M | 0.60M | 0.77M | 0.94M | 0.38M | 0.41M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.72M | 0.68M | 0.55M | 0.10M | 0.41M | 1.25M | 1.01M | 0.91M | 0.88M | 0.76M | 0.61M | 0.48M | 0.41M | 0.34M | 0.23M | 0.19M | 0.10M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.10M | 0.06M | 0.05M | 0.04M | 0.01M | | | | | | | | | 0.19M | 0.18M | 0.16M | 0.14M | 0.02M | 0.02M | 0.08M | 0.06M | 0.04M | | 0.01M | | |
|
Total Liabilities
|
1.64M | | 0.65M | 2.21M | | | | 1.69M | 2.59M | 1.83M | | 2.56M | | 3.12M | 2.88M | 10.65M | 2.38M | 2.20M | 2.06M | 1.09M | 0.98M | 0.64M | 1.57M | 0.47M | 0.33M | 0.34M | 2.03M | 8.55M | 2.94M | 4.29M | 4.66M | 4.11M | 1.20M | 1.90M | 2.32M | 1.73M | 1.53M | 1.58M | 1.18M | 0.89M | 1.01M | 1.10M | 1.17M | 0.56M | 0.51M |
|
Common Equity
|
31.99M | | 29.15M | 26.94M | | | | 28.69M | 32.56M | 40.84M | | 55.19M | | 55.42M | 54.41M | 61.62M | 60.33M | 58.74M | 58.20M | 57.00M | 56.38M | 54.71M | 53.51M | 50.68M | 50.26M | 50.65M | 49.16M | 57.47M | 56.61M | 62.05M | 60.16M | 57.60M | 55.99M | 56.99M | 53.06M | 52.67M | 50.42M | 50.69M | 48.43M | 47.17M | 45.58M | 44.31M | 42.70M | 42.26M | 40.52M |
|
Shareholder's Equity
|
31.99M | | 29.15M | 26.94M | | | | 28.69M | 32.56M | 40.84M | | 55.19M | | 55.42M | 54.41M | 61.62M | 60.33M | 58.74M | 58.20M | 57.00M | 56.38M | 54.71M | 53.51M | 50.68M | 50.26M | 50.65M | 49.16M | 57.47M | 56.61M | 62.05M | 60.16M | 57.60M | 55.99M | 56.99M | 53.06M | 52.67M | 50.42M | 50.69M | 48.43M | 47.17M | 45.58M | 44.31M | 42.70M | 42.26M | 40.52M |
|
Liabilities and Shareholders Equity
|
33.63M | | 29.80M | 29.15M | | | | 30.38M | 35.16M | 42.67M | | 57.75M | | 58.53M | 57.29M | 72.27M | 62.72M | 60.94M | 60.27M | 58.10M | 57.37M | 55.35M | 55.08M | 51.15M | 50.59M | 50.99M | 51.19M | 66.02M | 59.55M | 66.34M | 64.82M | 61.71M | 57.19M | 58.89M | 55.38M | 54.39M | 51.96M | 52.28M | 49.62M | 48.06M | 46.59M | 45.41M | 43.87M | 42.83M | 41.03M |
|
Retained Earnings
|
-29.39M | | -31.91M | -34.26M | | | | -32.76M | -28.98M | -20.75M | | -8.69M | | -8.93M | -10.22M | -3.24M | -4.74M | -6.45M | -7.10M | -8.56M | -9.46M | -11.31M | -12.64M | -15.35M | -16.03M | -15.66M | -17.19M | -8.96M | -9.87M | -4.50M | -6.43M | -9.04M | -10.82M | -10.00M | -14.26M | -14.76M | -17.14M | -16.99M | -19.36M | -20.71M | -22.41M | -21.37M | -21.89M | -22.41M | -23.05M |
|
Treasury Shares
|
0.12M | 1.48M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | 0.10M | 0.18M | 0.14M | 0.15M | 0.31M | | 0.08M | 0.46M | 0.58M | | 0.11M | 0.15M | 0.21M |