|
Cash & Equivalents
|
8.73M | 3.36M | 7.78M | 3.26M | 58.53M | 53.18M | 45.22M | 37.72M | 30.91M | 22.90M | 15.93M | 37.99M | 31.91M | 16.37M | 10.56M | 10.80M | 7.08M | 15.51M | 8.77M | 2.48M | 1.63M | 0.31M | 0.68M | 15.30M | 7.44M | 3.19M | 14.97M | 19.11M | 24.04M | 44.79M | 115.64M | 107.35M | 94.96M | 129.77M | 115.00M | 101.60M | 77.56M | 68.26M | 70.58M | 53.48M | 39.46M | 26.40M | 15.70M | | | | | |
|
Short-term Investments
|
| | | | | | | | | | | | | 8.00M | 7.98M | 1.82M | 0.90M | | | | | | | | | | | | | | | | | | | | 13.37M | 8.46M | | | | | | | | | | |
|
Cash & Current Investments
|
8.73M | 3.36M | 7.78M | 3.26M | 58.53M | 53.18M | 45.22M | 37.72M | 30.91M | 22.90M | 15.93M | 37.99M | 31.91M | 24.37M | 18.54M | 12.62M | 7.98M | 15.51M | 8.77M | 2.48M | 1.63M | 0.31M | 0.68M | 15.30M | 7.44M | 3.19M | 14.97M | 19.11M | 24.04M | 44.79M | 115.64M | 107.35M | 94.96M | 129.77M | 115.00M | 101.60M | 90.93M | 76.72M | 70.58M | 53.48M | 39.46M | 26.40M | 15.70M | | | | | |
|
Receivables - Net
|
| | | | | 1.10M | 1.10M | 1.10M | | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | 1.10M | 1.10M | 1.10M | | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.06M | | | | 0.08M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.52M | | | | 0.80M | 0.83M | 0.90M | 0.36M | 0.32M | 0.47M | 0.35M | 0.20M | 0.17M | 0.30M | 0.30M | 0.26M | 0.19M | 0.86M | 0.88M | 0.82M | 0.31M | 0.76M | 0.41M | 0.52M | 1.32M | 1.17M | 0.92M | 0.65M | 1.84M | 4.99M | 4.99M | 4.99M | 7.69M | 8.26M | 7.56M | 5.89M | 7.56M | 7.68M | 2.87M | 3.08M | 3.51M | 3.62M | 2.92M | 1.98M | 3.17M | 6.16M | 5.87M | 5.07M |
|
Current Assets
|
10.35M | | | | 59.32M | 54.01M | 46.12M | 38.09M | 31.24M | 23.36M | 16.28M | 38.20M | 32.08M | 24.67M | 18.84M | 12.88M | 8.18M | 16.36M | 9.65M | 6.02M | 1.94M | 8.14M | 3.20M | 22.82M | 15.77M | 11.36M | 22.89M | 19.76M | 25.88M | 51.36M | 121.63M | 113.45M | 102.65M | 138.03M | 122.57M | 107.50M | 98.49M | 84.40M | 73.45M | 56.56M | 42.97M | 30.00M | 18.62M | 40.67M | 61.68M | 43.96M | 32.88M | 37.64M |
|
Property, Plant & Equipment (Net)
|
2.28M | | | | 4.88M | 5.42M | 5.43M | 5.51M | 5.21M | 4.82M | 4.67M | 4.26M | 3.86M | 3.50M | 3.15M | 2.81M | 2.72M | 4.45M | 5.17M | 4.35M | 0.25M | 0.14M | | 0.21M | 0.22M | 0.25M | 0.23M | 0.21M | 0.63M | 0.76M | 0.94M | 1.05M | 1.16M | 1.92M | 3.15M | 4.52M | 6.05M | 7.95M | 11.72M | 14.47M | 17.29M | 17.65M | 17.47M | 17.13M | 16.55M | 15.99M | 15.45M | 14.95M |
|
Intangibles
|
0.57M | | | | 0.63M | 0.51M | 0.51M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.57M | | | | 0.63M | 0.51M | 0.51M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
1.06M | | | | 0.65M | 1.03M | 1.04M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.52M | | | | 0.51M | 0.60M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.38M | 0.14M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.67M | 0.15M | 0.15M | 0.15M | 0.71M | 0.15M | 0.15M | 0.15M | 1.80M | 1.63M | 4.37M | 4.22M | 4.09M | 3.95M | | 3.66M | 4.29M | 4.14M | 4.15M | 3.83M | 3.90M | 4.20M | 4.95M | 4.70M |
|
Non-Current Assets
|
-10.35M | | | | 4.88M | 5.42M | 5.43M | 5.51M | 5.21M | 4.82M | 4.67M | 4.26M | 3.86M | 3.64M | 3.28M | 2.95M | 2.86M | 4.96M | 5.50M | 4.86M | 0.51M | 6.70M | | 0.80M | 1.04M | 0.95M | 0.87M | 0.78M | 1.50M | 2.49M | 2.62M | 2.86M | 3.12M | 3.70M | 7.52M | 8.74M | 10.14M | 11.90M | 15.52M | 18.13M | 21.58M | 21.80M | 21.93M | 21.26M | 20.76M | 20.50M | 20.71M | 19.96M |
|
Assets
|
| | | | 65.50M | 61.58M | 53.24M | 45.30M | 36.79M | 28.52M | 21.28M | 42.80M | 36.08M | 28.31M | 22.13M | 15.83M | 11.04M | 21.32M | 15.15M | 10.88M | 2.45M | 14.84M | 3.20M | 23.62M | 16.81M | 12.31M | 23.76M | 20.54M | 27.38M | 53.85M | 124.25M | 116.31M | 105.76M | 141.73M | 130.09M | 116.24M | 108.63M | 96.30M | 88.98M | 74.69M | 64.55M | 51.79M | 40.54M | 61.94M | 82.44M | 64.46M | 53.59M | 57.60M |
|
Accounts Payables
|
2.53M | | | | 4.89M | 3.29M | 2.34M | 2.00M | 2.02M | 1.71M | 1.77M | 1.67M | 1.59M | 1.89M | 1.62M | 0.83M | 0.78M | 1.36M | 2.21M | 1.69M | 3.28M | 1.10M | 0.54M | 5.79M | 1.90M | 1.55M | 0.51M | 0.22M | 0.40M | 1.04M | 0.80M | 2.10M | 2.31M | 3.90M | 5.92M | 6.46M | 8.06M | 8.09M | 3.88M | 2.92M | 3.17M | 1.73M | 3.39M | 1.49M | 4.24M | 3.22M | 4.24M | 4.57M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | 7.48M | | 4.37M | | | | 4.07M | 1.21M | 0.23M | 0.37M | | | | | | | | | | | | | | | | | | |
|
Payables
|
2.53M | | | | 4.89M | 3.29M | 2.34M | 2.00M | 2.02M | 1.71M | 1.77M | 1.67M | 1.59M | 1.89M | 1.62M | 0.83M | 0.78M | 1.36M | 2.21M | 1.69M | 10.76M | 1.10M | 4.91M | 5.79M | 1.90M | 1.55M | 4.58M | 1.43M | 0.63M | 1.41M | 0.80M | 2.10M | 2.31M | 3.90M | 5.92M | 6.46M | 8.06M | 8.09M | 3.88M | 2.92M | 3.17M | 1.73M | 3.39M | 1.49M | 4.24M | 3.22M | 4.24M | 4.57M |
|
Accumulated Expenses
|
0.62M | | | | 1.68M | 1.90M | 2.09M | 2.45M | 1.44M | | | | 2.10M | 0.99M | 1.39M | 1.52M | 2.71M | 1.74M | 1.67M | 1.97M | 1.40M | 0.10M | 0.25M | 1.30M | 2.27M | 1.38M | 2.08M | 2.33M | 2.94M | 2.70M | 3.87M | 3.96M | 4.33M | 9.15M | 11.73M | 17.62M | 19.97M | 16.72M | 18.83M | 14.99M | 13.34M | 12.43M | 12.81M | 12.47M | 15.50M | 12.93M | 12.90M | 14.93M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.55M | | | | 0.51M | | | | 0.63M | | | | 0.20M | | | | 0.21M | 0.21M | 0.20M | 0.20M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 0.41M | 0.54M | 0.58M | 0.58M | 1.55M | 1.90M | 2.29M | 0.58M | 0.58M | 0.57M | 0.47M | 0.32M | 0.18M | 0.04M | | | 7.48M | | 4.37M | | | | 4.07M | 1.21M | 0.23M | 0.37M | | | | | | | | 1.26M | 1.27M | 1.28M | | 1.30M | 1.31M | 1.32M | 1.33M | | | |
|
Current Leases
|
| | | | 0.41M | | | 0.38M | 0.41M | 0.41M | 0.41M | 0.41M | | | | | | | | | 0.02M | | | 0.15M | 0.17M | 0.18M | 0.18M | 0.16M | 0.04M | 0.16M | 0.17M | 0.17M | 0.36M | 0.25M | 0.31M | 0.44M | 0.50M | 0.51M | 0.53M | 0.54M | 0.57M | 0.59M | 0.46M | 0.48M | 0.52M | 0.74M | 0.85M | 0.85M |
|
Current Deferred Revenue
|
-0.46M | | | | 0.22M | 0.51M | 0.41M | 0.23M | 0.41M | 0.13M | 0.13M | 0.13M | 0.41M | 0.33M | 0.26M | 0.18M | 0.11M | 5.00M | 7.50M | 5.00M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | | 0.65M | 1.03M | 1.04M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
5.09M | | | | 7.60M | 7.50M | 6.69M | 6.69M | 6.36M | 5.97M | 6.72M | 7.21M | 5.17M | 3.90M | 3.83M | 2.91M | 3.81M | 8.42M | 11.66M | 8.94M | 14.11M | 2.32M | 0.79M | 35.41M | 4.54M | 3.31M | 7.04M | 4.13M | 3.61M | 4.28M | 4.84M | 6.23M | 7.00M | 13.30M | 17.96M | 24.52M | 28.53M | 26.58M | 24.50M | 19.73M | 17.09M | 16.05M | 17.97M | 15.76M | 21.59M | 16.89M | 17.99M | 20.36M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 1.34M | 1.20M | 1.05M | 0.91M | 0.76M | 0.61M | 0.47M | 2.80M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 3.04M | 1.02M | 1.12M | 1.12M | 1.06M | 1.07M | 1.58M | 2.02M | 1.94M | 1.82M | 1.70M | 1.67M | 1.69M | 1.71M | 1.73M | 1.75M | 2.27M | 2.29M | 1.06M | 1.47M | 1.50M | 2.80M | 1.53M | 1.55M | 1.57M | 27.34M | 27.67M | 28.02M | 28.40M |
|
Non-Current Deffered Revenue
|
0.39M | | | | 0.38M | 0.45M | 0.41M | 0.38M | 0.45M | 0.42M | 0.38M | 0.35M | 0.32M | 0.31M | 0.30M | 0.29M | 0.28M | 5.00M | 2.50M | 5.00M | 0.00M | 10.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.06M | | | | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.34M | 0.29M | 0.25M | 0.21M | 0.43M | 1.54M | 1.50M | 1.45M | 1.59M | 1.18M | 3.89M | 3.76M | 4.08M | 3.45M | 3.31M | 3.16M | 4.14M | 4.00M | 4.01M | 3.90M | 3.31M | 4.15M | 4.80M | 4.56M |
|
Other Non-Current Liabilities
|
0.64M | | | | 1.32M | 1.21M | 1.22M | 1.15M | 1.02M | 0.92M | 0.81M | 30.16M | 13.20M | 13.47M | 13.60M | 13.87M | 14.68M | 23.43M | 19.93M | 2.15M | 0.04M | 0.01M | 0.06M | | 0.01M | 0.00M | | | | | | | | | | | 0.24M | 0.31M | 0.46M | 0.50M | 0.53M | 0.54M | 0.55M | 0.55M | 0.56M | 0.57M | 0.58M | 1.59M |
|
Total Non-Current Liabilities
|
32.64M | | | | 9.97M | 9.14M | 8.15M | 7.98M | 7.57M | 7.01M | 7.58M | 8.59M | 9.31M | 7.87M | 7.72M | 6.77M | 7.62M | 17.96M | 18.66M | 18.40M | 1.05M | 20.36M | 11.87M | 1.30M | 1.25M | 1.70M | 2.09M | 1.99M | 2.21M | 3.08M | 3.00M | 2.97M | 2.94M | 2.91M | 5.64M | 6.03M | 6.12M | 4.82M | 5.24M | 5.16M | 6.89M | 5.48M | 5.64M | 5.54M | 31.22M | 31.66M | 32.55M | 33.70M |
|
Total Liabilities
|
33.28M | | | | 11.29M | 10.36M | 9.37M | 9.12M | 8.59M | 7.92M | 8.39M | 38.76M | 22.51M | 21.34M | 21.32M | 20.64M | 22.30M | 41.40M | 38.59M | 20.56M | 15.16M | 20.37M | 11.93M | 36.71M | 5.79M | 5.02M | 9.14M | 6.12M | 5.83M | 7.36M | 7.84M | 9.20M | 9.94M | 16.21M | 23.61M | 30.55M | 34.65M | 31.40M | 29.73M | 24.89M | 23.98M | 21.53M | 23.61M | 21.31M | 52.81M | 48.55M | 50.54M | 54.06M |
|
Total Debt
|
| | | | 1.75M | 1.74M | 1.64M | 1.49M | 2.31M | 2.52M | 2.76M | 3.38M | 3.62M | 3.61M | 3.51M | 3.36M | 3.22M | 3.08M | 3.04M | 3.04M | 8.50M | 1.12M | 5.50M | 1.06M | 1.07M | 1.58M | 6.09M | 3.16M | 2.06M | 2.08M | 1.67M | 1.69M | 1.71M | 1.73M | 1.75M | 2.27M | 2.29M | 2.31M | 2.74M | 2.77M | 2.80M | 2.83M | 2.86M | 2.89M | 28.67M | 27.67M | 28.02M | 28.40M |
|
Common Equity
|
-75.55M | | | | 54.21M | 51.22M | 43.87M | 36.18M | 28.20M | 20.59M | 12.89M | 4.04M | 13.57M | 6.97M | 0.81M | -4.81M | -11.27M | -20.07M | -23.44M | -7.08M | -12.71M | -18.61M | -6.11M | -13.09M | 11.02M | 7.30M | 14.62M | 14.42M | 21.55M | 46.49M | 116.41M | 107.11M | 95.82M | 125.52M | 106.48M | 85.69M | 73.98M | 64.90M | 59.24M | 49.80M | 40.56M | 30.26M | 16.93M | 40.63M | 29.63M | 15.91M | 3.05M | 3.53M |
|
Shareholder's Equity
|
-75.55M | | | | 54.21M | 51.22M | 43.87M | 36.18M | 28.20M | 20.59M | 12.89M | 4.04M | 13.57M | 6.97M | 0.81M | -4.81M | -11.27M | -20.07M | -23.44M | -7.08M | -12.71M | -18.61M | -6.11M | -13.09M | 11.02M | 7.30M | 14.62M | 14.42M | 21.55M | 46.49M | 116.41M | 107.11M | 95.82M | 125.52M | 106.48M | 85.69M | 73.98M | 64.90M | 59.24M | 49.80M | 40.56M | 30.26M | 16.93M | 40.63M | 29.63M | 15.91M | 3.05M | 3.53M |
|
Liabilities and Shareholders Equity
|
| | | | 65.50M | 61.58M | 53.24M | 45.30M | 36.79M | 28.52M | 21.28M | 42.80M | 36.08M | 28.31M | 22.13M | 15.83M | 11.04M | 21.32M | 15.15M | 10.88M | 2.45M | 14.84M | 3.20M | 23.62M | 16.81M | 12.31M | 23.76M | 20.54M | 27.38M | 53.85M | 124.25M | 116.31M | 105.76M | 141.73M | 130.09M | 116.24M | 108.63M | 96.30M | 88.98M | 74.69M | 64.55M | 51.79M | 40.54M | 61.94M | 82.44M | 64.46M | 53.59M | 57.60M |
|
Treasury Shares
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Retained Earnings
|
-110.75M | | | | -133.54M | -141.50M | -149.14M | -157.22M | -165.56M | -173.48M | -181.52M | -190.84M | -181.77M | -188.85M | -195.40M | -201.39M | -208.19M | -223.02M | -226.80M | -216.01M | 31.24M | -226.25M | -229.48M | -63.86M | -51.48M | -55.42M | -59.04M | -69.51M | -73.30M | -80.38M | -106.33M | -117.10M | -131.67M | -155.30M | -176.78M | -200.69M | -223.09M | -240.41M | -263.48M | -275.20M | -286.17M | -298.10M | -313.40M | -326.34M | -340.22M | -355.60M | -370.31M | -390.40M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | |