|
Cash & Equivalents
|
28.48M | 27.96M | 8.12M | 5.32M | 3.81M | 20.18M | 8.12M | 8.58M | 8.61M | 4.66M | 9.48M | 6.36M | 31.21M | 47.66M | 33.09M | 4.25M | 17.32M | 17.54M | 16.92M | 3.87M | 8.26M | 8.59M | 8.64M | 8.02M | 5.07M | 7.04M | 5.69M | 7.48M | 6.76M | 8.93M | 15.49M | 17.17M | 16.86M | 16.72M | 15.17M | 1.21M | 16.14M | 16.14M | 9.30M | 0.49M | 0.53M | 3.59M | 1.41M | 2.13M | 4.96M | 3.87M | 0.73M |
|
Short-term Investments
|
| | | | | | | 10.82M | | | | 11.40M | | | | 6.51M | | | | 0.16M | | | | 0.69M | 0.97M | 0.95M | 0.64M | 0.79M | 1.56M | 0.79M | 0.78M | 0.58M | 0.77M | 0.64M | 0.62M | 0.64M | 0.72M | 0.72M | 0.61M | 0.68M | 0.28M | 0.21M | 0.18M | 0.11M | 0.12M | 0.10M | 0.12M |
|
Cash & Current Investments
|
28.48M | 27.96M | 8.12M | 5.32M | 3.81M | 20.18M | 8.12M | 19.41M | 8.61M | 4.66M | 9.48M | 17.76M | 31.21M | 47.66M | 33.09M | 10.76M | 17.32M | 17.54M | 16.92M | 4.04M | 8.26M | 8.59M | 8.64M | 8.71M | 6.04M | 7.99M | 6.32M | 8.26M | 8.32M | 9.72M | 16.27M | 17.75M | 17.62M | 17.36M | 15.80M | 1.85M | 16.86M | 16.86M | 9.90M | 1.18M | 0.82M | 3.81M | 1.59M | 2.25M | 5.08M | 3.97M | 0.84M |
|
Receivables - Net
|
0.04M | 13.48M | 6.23M | 4.08M | 2.00M | 11.00M | 6.73M | 4.12M | 1.66M | 9.61M | 9.45M | 4.04M | 1.64M | 12.11M | 3.89M | 3.80M | 3.58M | 2.34M | 2.08M | | | 0.99M | 0.84M | 0.51M | 0.23M | 0.92M | 0.69M | 0.46M | 0.14M | 0.91M | 0.70M | 0.28M | 0.00M | 0.57M | 0.57M | 0.28M | 0.14M | 1.95M | 1.47M | 0.98M | 0.22M | 2.12M | 1.36M | 1.06M | 0.22M | 1.98M | 1.21M |
|
Receivables - Other
|
| | | 1.11M | | | | 1.35M | | | | | | | 4.00M | | | | | | | | | 2.39M | | | | | | 0.18M | 0.02M | 0.01M | 0.04M | 0.07M | 0.01M | 0.04M | 9.00M | 0.10M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | |
|
Receivables
|
0.04M | 13.48M | 6.23M | 5.20M | 2.00M | 11.00M | 6.73M | 5.47M | 1.66M | 9.61M | 9.45M | 4.04M | 1.64M | 12.11M | 7.89M | 3.80M | 3.58M | 2.34M | 2.08M | | | 0.99M | 0.84M | 2.90M | 0.23M | 0.92M | 0.69M | 0.46M | 0.14M | 1.09M | 0.72M | 0.29M | 0.04M | 0.63M | 0.58M | 0.33M | 9.14M | 2.05M | 1.52M | 1.04M | 0.29M | 2.18M | 1.43M | 1.06M | 0.22M | 1.98M | 1.21M |
|
Prepaid Assets
|
0.06M | 0.16M | 0.11M | 0.08M | 0.09M | 0.10M | 0.12M | 0.09M | 0.09M | 0.13M | 0.10M | 0.10M | 0.11M | 0.15M | 0.10M | 0.12M | 0.13M | 0.14M | 0.07M | 0.07M | 0.12M | 0.12M | 0.07M | 0.08M | 0.12M | 0.11M | 0.07M | 0.07M | 0.13M | 0.13M | 0.07M | 0.05M | 0.12M | 0.16M | 0.11M | 0.11M | 0.15M | 0.09M | 0.06M | 0.10M | 0.12M | 0.11M | 0.07M | 0.09M | 0.16M | 0.12M | 0.12M |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Long-Term Investments
|
| | 8.99M | 11.84M | 13.44M | 11.27M | | | | | | | | | | 6.47M | | | 4.77M | 1.16M | 0.21M | 0.57M | 0.58M | 0.69M | | | | | | | 9.15M | 11.17M | 10.94M | 11.51M | 10.19M | 11.42M | 11.80M | 11.93M | 5.04M | 2.48M | 1.79M | 0.96M | 0.54M | 0.05M | 0.06M | 0.06M | 0.06M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.04M | | | | 0.04M | | | | | | | | 0.00M | | | | | | | | | | | | 2.72M | | 0.37M | 1.85M | 3.25M | 3.78M | 0.39M | 3.41M | 3.76M | 4.63M | 2.78M | 6.45M |
|
Assets
|
37.53M | 50.81M | 50.26M | 49.69M | 49.48M | 56.28M | 53.98M | 52.69M | 52.44M | 59.03M | 58.00M | 51.00M | 47.48M | 61.30M | 41.22M | 21.39M | 21.13M | 20.33M | 19.32M | 12.56M | 8.56M | 9.99M | 9.79M | 9.49M | 9.05M | 9.40M | 9.11M | 9.08M | 8.81M | 10.26M | 16.50M | 17.69M | 17.15M | 17.67M | 15.93M | 16.62M | 16.85M | 18.71M | 11.20M | 8.25M | 7.26M | 7.82M | 7.32M | 7.46M | 10.26M | 9.17M | 8.85M |
|
Accounts Payables
|
0.24M | 0.07M | 0.07M | 0.11M | 0.07M | 0.15M | 0.10M | 0.18M | 0.10M | 0.19M | 0.21M | 0.20M | 0.16M | 0.15M | 0.17M | 0.11M | 0.94M | 0.94M | 0.69M | 0.14M | 0.13M | 0.13M | 0.23M | 0.28M | 0.30M | 0.16M | 0.15M | 0.21M | 0.21M | 0.40M | 0.34M | 0.34M | 0.39M | 0.37M | 1.07M | 0.29M | 0.33M | 0.30M | 0.34M | 0.36M | 0.21M | 0.37M | 0.38M | 0.37M | 0.43M | 0.26M | 0.31M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | 2.00M | 2.00M | | | 0.60M | 0.60M | 0.60M | 0.60M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 172.00M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Payables
|
0.24M | 0.07M | 0.07M | 0.11M | 0.07M | 0.15M | 0.10M | 0.18M | 0.10M | 0.19M | 0.21M | 0.20M | 0.16M | 0.15M | 0.17M | 0.11M | 0.94M | 2.94M | 2.69M | 0.14M | 0.13M | 0.73M | 0.83M | 0.88M | 0.90M | 0.38M | 0.37M | 0.42M | 0.42M | 0.62M | 0.56M | 0.55M | 0.60M | 0.58M | 1.29M | 0.51M | 172.33M | 0.42M | 0.46M | 0.47M | 0.33M | 0.49M | 0.50M | 0.48M | 0.55M | 0.38M | 0.43M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.06M | 2.25M | 0.97M | 8.70M | 5.68M | 3.04M | 24.76M | 4.84M | 4.15M | 0.17M | 0.17M | 4.11M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | | 1.07M | | 1.06M | 1.29M | 2.02M | 2.46M | 1.32M | 1.80M | 2.28M | 2.77M | 0.17M | 2.06M |
|
Current Deferred Revenue
|
0.86M | 12.65M | 9.43M | 5.74M | 2.75M | 13.33M | 9.45M | 5.57M | 2.61M | 13.53M | 9.53M | 3.46M | 2.04M | 16.28M | 2.37M | 2.01M | 1.66M | 2.39M | 1.74M | | | 1.02M | 0.74M | 0.44M | 0.18M | 0.91M | 0.66M | 0.41M | 0.12M | 0.93M | 0.56M | 0.35M | 0.14M | 0.59M | | | | 2.01M | 1.46M | 0.92M | 0.37M | 2.18M | 1.59M | 0.99M | 0.40M | 2.04M | 1.48M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | 1.98M | 1.21M | 1.21M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.18M | -0.06M | -0.04M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.14M | 0.13M | 0.28M | 0.22M | 0.24M | 0.22M | 0.20M | 0.18M | 0.16M | 0.14M | 0.11M | 0.09M | 0.07M | 0.04M | 0.09M | 0.06M | 0.04M | 0.01M | 0.15M | 0.12M | 0.10M | 0.15M | 0.12M | 0.10M | 0.07M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.92M | 1.24M | 1.49M | 1.73M | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.35M | | | | 0.34M | | | | 0.17M | | | | 0.45M | 0.85M | 2.80M | 2.19M | -0.11M | | | |
|
Total Liabilities
|
3.06M | 15.75M | 14.59M | 12.99M | 12.00M | 19.22M | 17.38M | 15.66M | 14.77M | 20.70M | 17.53M | 13.84M | 10.10M | 23.67M | 27.30M | 7.47M | 7.39M | 6.30M | 4.60M | 4.25M | 0.39M | 2.01M | 1.82M | 1.45M | 1.36M | 1.54M | 1.27M | 1.06M | 0.74M | 1.73M | 1.43M | 1.04M | 0.86M | 1.27M | 1.65M | 1.63M | 1.66M | 3.55M | 3.25M | 2.92M | 2.76M | 4.04M | 3.67M | 1.62M | 1.07M | 2.69M | 1.98M |
|
Common Equity
|
34.48M | 35.07M | 35.68M | 36.71M | 37.48M | 38.33M | 36.60M | 37.03M | 37.66M | 38.33M | 40.47M | 37.16M | 37.38M | 37.63M | 13.92M | 13.92M | 13.73M | 14.03M | 14.71M | 8.31M | 8.17M | 7.98M | 7.97M | 8.04M | 7.69M | 7.86M | 7.83M | 8.03M | 8.07M | 8.53M | 15.07M | 16.65M | 16.30M | 16.41M | 14.28M | 14.99M | 15.19M | 15.15M | 7.95M | 5.33M | 4.50M | 3.79M | 3.65M | 4.11M | 7.21M | 5.34M | 5.71M |
|
Shareholder's Equity
|
34.48M | 35.07M | 35.68M | 36.71M | 37.48M | 38.33M | 36.60M | 37.03M | 37.66M | 38.33M | 40.47M | 37.16M | 37.38M | 37.63M | 13.92M | 13.92M | 13.73M | 14.03M | 14.71M | 8.31M | 8.17M | 7.98M | 7.97M | 8.04M | 7.69M | 7.86M | 7.83M | 8.03M | 8.07M | 8.53M | 15.07M | 16.65M | 16.30M | 16.41M | 14.28M | 14.99M | 15.19M | 15.15M | 7.95M | 5.33M | 4.50M | 3.79M | 3.65M | 4.11M | 7.21M | 5.34M | 5.71M |
|
Liabilities and Shareholders Equity
|
37.53M | 50.81M | 50.26M | 49.69M | 49.48M | 56.28M | 53.98M | 52.69M | 52.44M | 59.03M | 58.00M | 51.00M | 47.48M | 61.30M | 41.22M | 21.39M | 21.13M | 20.33M | 19.32M | 12.56M | 8.56M | 9.99M | 9.79M | 9.49M | 9.05M | 9.40M | 9.11M | 9.08M | 8.81M | 10.26M | 16.50M | 17.69M | 17.15M | 17.67M | 15.93M | 16.62M | 16.85M | 18.71M | 11.20M | 8.25M | 7.26M | 7.82M | 7.32M | 7.46M | 10.26M | 9.17M | 8.85M |
|
Retained Earnings
|
0.98M | 1.52M | 2.18M | 3.15M | 4.25M | 5.18M | 5.19M | 4.84M | 5.15M | 5.30M | 7.56M | 4.53M | 5.10M | 5.52M | -18.12M | -18.15M | -18.38M | -18.12M | -17.46M | -23.92M | -24.07M | -24.27M | -24.29M | -24.23M | -24.59M | -24.42M | -24.46M | -24.27M | -24.25M | -23.80M | -17.27M | -15.71M | -16.10M | -16.03M | -18.18M | -17.50M | -17.36M | -17.44M | -24.74M | -27.41M | -28.32M | -29.14M | -29.68M | -30.16M | -30.30M | -32.07M | -32.26M |
|
Treasury Shares
|
| | | | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | 0.01M | 0.04M | 0.04M | 0.04M | 0.02M | 0.10M | 0.09M | 0.06M | 0.05M | 0.15M | 0.13M | 0.08M | 0.04M | 0.07M | 0.04M | 0.04M |