|
Cash & Equivalents
|
27.34M | 41.25M | 86.87M | 72.03M | 233.05M | 212.20M | 201.80M | 187.80M | 168.60M | 72.81M | 58.26M | 44.87M | 63.05M | 71.62M | 57.44M | 27.04M | 30.77M | 29.69M | 15.02M | 26.30M | 21.14M | 28.41M | 20.61M |
|
Short-term Investments
|
31.00M | | | | | | | | | 79.55M | 79.60M | 84.13M | 54.67M | 24.89M | 29.64M | 78.79M | 59.49M | 47.28M | 47.70M | 26.77M | 21.86M | 9.93M | 4.99M |
|
Cash & Current Investments
|
58.33M | 41.25M | 86.87M | 72.03M | 233.05M | 212.20M | 201.80M | 187.80M | 168.60M | 152.37M | 137.86M | 129.00M | 117.72M | 96.52M | 87.07M | 105.83M | 90.26M | 76.97M | 62.71M | 53.08M | 43.00M | 38.35M | 25.60M |
|
Receivables - Other
|
0.37M | 0.56M | 0.65M | 0.14M | 1.02M | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
2.03M | 2.29M | 2.83M | 2.67M | 2.59M | 3.71M | 3.28M | 2.68M | 2.42M | 2.72M | 2.64M | 2.38M | 1.80M | 5.65M | 4.64M | 3.76M | 2.91M | 3.92M | 3.12M | 2.87M | 2.92M | 3.74M | 3.22M |
|
Current Assets
|
60.74M | 44.11M | 90.35M | 74.84M | 236.66M | 215.87M | 205.06M | 190.48M | 170.09M | 156.08M | 140.50M | 131.38M | 119.52M | 102.17M | 91.71M | 109.60M | 93.17M | 80.89M | 65.83M | 55.94M | 45.92M | 42.09M | 28.82M |
|
Property, Plant & Equipment (Net)
|
0.11M | 0.12M | 0.14M | 0.14M | 0.13M | 0.11M | 0.10M | 0.24M | 0.26M | 1.24M | 1.16M | 1.15M | 1.05M | 0.96M | 0.86M | 0.77M | 0.69M | 0.62M | 0.51M | 0.43M | 0.35M | 0.28M | 0.27M |
|
Long-Term Investments
|
| | | | | 1.61M | 1.63M | 1.63M | 2.78M | 2.23M | 5.95M | 5.62M | 5.98M | 16.47M | 16.12M | 17.63M | 22.02M | 21.05M | 21.12M | 20.97M | 20.91M | 20.91M | 20.91M |
|
Intangibles
|
0.44M | 0.38M | | 0.32M | 0.26M | 0.23M | 0.20M | 0.26M | 0.24M | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.44M | 0.38M | | 0.32M | 0.26M | 0.23M | 0.20M | 0.26M | 0.24M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.44M | 0.60M | 0.60M | 0.48M | 0.26M | 0.23M | 0.20M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M | 1.93M |
|
Non-Current Assets
|
0.99M | 1.24M | 1.25M | 1.08M | 0.79M | 2.13M | 2.03M | 4.07M | 21.01M | 21.25M | 24.53M | 23.89M | 23.85M | 34.06M | 33.32M | 34.43M | 38.44M | 37.20M | 36.83M | 36.23M | 35.73M | 35.34M | 35.02M |
|
Assets
|
61.72M | 45.36M | 91.60M | 75.93M | 237.46M | 218.00M | 207.09M | 194.54M | 191.10M | 177.33M | 165.03M | 155.27M | 143.37M | 136.23M | 125.03M | 144.03M | 131.61M | 118.09M | 102.65M | 92.17M | 81.65M | 77.43M | 63.85M |
|
Accounts Payables
|
3.99M | 4.63M | 3.16M | 5.45M | 3.15M | 0.91M | 3.14M | 7.13M | 2.26M | 4.62M | 1.03M | 1.95M | 1.83M | 3.76M | 1.22M | 3.70M | 3.60M | 4.72M | 2.71M | 3.19M | 1.95M | 3.95M | 1.71M |
|
Payables
|
3.99M | 4.63M | 3.16M | 5.45M | 3.15M | 0.91M | 3.14M | 7.13M | 2.26M | 4.62M | 1.03M | 1.95M | 1.83M | 3.76M | 1.22M | 3.70M | 3.60M | 4.72M | 2.71M | 3.19M | 1.95M | 3.95M | 1.71M |
|
Accumulated Expenses
|
5.99M | 9.94M | 11.42M | 12.03M | 13.20M | 10.38M | 6.92M | 7.67M | 7.97M | 4.60M | 5.70M | 4.50M | 4.09M | 5.43M | 6.22M | 6.52M | 4.04M | 8.11M | 7.61M | 5.99M | 6.00M | 2.87M | 2.96M |
|
Other Accumulated Expenses
|
0.25M | 0.27M | 0.27M | 0.17M | 0.67M | 1.96M | 0.12M | 0.55M | 0.14M | | | | | | | | | | | | | | |
|
Short term Debt
|
0.01M | 0.01M | 0.23M | 2.37M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.53M | 0.80M | 0.94M | 1.22M | 1.25M | 1.27M | 1.29M | 1.31M | 1.34M | 1.36M | 1.38M | 1.41M |
|
Current Deferred Revenue
|
| | 3.15M | 2.21M | | | | | | | | | | | | | | | | | | 0.72M | 0.72M |
|
Total Current Liabilities
|
9.99M | 14.59M | 17.96M | 22.06M | 16.35M | 11.29M | 10.06M | 14.80M | | | | 6.99M | 6.72M | 10.14M | 8.66M | 11.47M | 8.90M | 14.12M | 11.63M | 10.52M | 9.31M | 8.92M | 6.80M |
|
Non-Current Debt
|
0.29M | 0.29M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 9.94M | 10.17M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 15.87M | 15.97M | 16.25M | 16.00M | 15.70M | 15.39M | 15.07M | 14.76M | 14.43M | 14.10M | 13.76M | 13.42M | 13.07M | 12.71M | 12.35M |
|
Total Non-Current Liabilities
|
10.28M | 14.87M | | 32.29M | 16.35M | 11.29M | 10.06M | 14.80M | 26.10M | | | | | | | | | | | | | | |
|
Total Liabilities
|
10.28M | 14.87M | 27.96M | 32.29M | 16.35M | 11.29M | 10.06M | 14.80M | 26.10M | 25.18M | 22.98M | 22.99M | 22.42M | 25.53M | 23.74M | 56.23M | 53.33M | 29.19M | 26.36M | 23.94M | 22.38M | 21.64M | 19.15M |
|
Total Debt
|
0.30M | 0.30M | 0.29M | 2.43M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
51.44M | 30.48M | 63.64M | 43.63M | 221.11M | 206.71M | 197.02M | 179.75M | 165.00M | 152.15M | 142.05M | 132.27M | 120.95M | 110.70M | 101.29M | 87.80M | 78.28M | 88.90M | 76.29M | 68.23M | 59.28M | 55.79M | 44.70M |
|
Shareholder's Equity
|
51.44M | 30.48M | 63.64M | 43.63M | 221.11M | 206.71M | 197.02M | 179.75M | 165.00M | 152.15M | 142.05M | 132.27M | 120.95M | 110.70M | 101.29M | 87.80M | 78.28M | 88.90M | 76.29M | 68.23M | 59.28M | 55.79M | 44.70M |
|
Liabilities and Shareholders Equity
|
61.72M | 45.36M | 91.60M | 75.93M | 237.46M | 218.00M | 207.09M | 194.54M | 191.10M | 177.33M | 165.03M | 155.27M | 143.37M | 136.23M | 125.03M | 144.03M | 131.61M | 118.09M | 102.65M | 92.17M | 81.65M | 77.43M | 63.85M |
|
Retained Earnings
|
-233.19M | -255.74M | -272.16M | -294.19M | -118.18M | -134.00M | -145.40M | -171.36M | -187.50M | -202.10M | -214.02M | -225.53M | -238.90M | -251.30M | -262.54M | -277.87M | -289.60M | -281.04M | -295.05M | -304.30M | -314.53M | -319.22M | -331.40M |
|
Preferred Shares
|
8.00 | 6.00 | 6.00 | 3.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | 0.37M | 0.34M |