|
Cash & Equivalents
|
34.90M | 38.15M | 46.04M | 61.64M | 89.37M | 115.46M | 126.16M | 116.79M | 101.27M | 96.09M | 119.62M | 98.98M | 90.59M |
|
Short-term Investments
|
| | | | | | | | 0.01M | 0.06M | 19.56M | 36.54M | 24.29M |
|
Cash & Current Investments
|
34.90M | 38.15M | 46.04M | 61.64M | 89.37M | 115.46M | 126.16M | 116.79M | 101.28M | 96.14M | 139.18M | 135.52M | 114.89M |
|
Receivables - Net
|
| 22.12M | 20.86M | 33.96M | 34.86M | 37.73M | 33.44M | 48.16M | 57.56M | 51.57M | 42.16M | 44.90M | 73.65M |
|
Receivables - Other
|
| | 11.00M | 7.70M | 8.00M | 9.70M | 11.50M | 20.80M | 22.20M | 22.20M | 13.50M | 7.72M | 23.00M |
|
Receivables
|
| 22.12M | 31.86M | 41.66M | 42.86M | 47.42M | 44.94M | 68.96M | 79.76M | 73.77M | 55.66M | 52.62M | 96.65M |
|
Current Deferred Tax Assets
|
| | 0.01M | 3.60M | 5.92M | 3.34M | | | | | | | |
|
Prepaid Assets
|
| 3.19M | 3.71M | 3.41M | 3.63M | 2.89M | 3.65M | 5.33M | 5.07M | 9.56M | 12.06M | 17.42M | 17.45M |
|
Current Assets
|
58.95M | 63.46M | 70.62M | 102.60M | 133.78M | 159.42M | 163.25M | 170.28M | 163.90M | 157.22M | 193.41M | 197.85M | 205.98M |
|
Construction in Progress
|
| | 1.40M | 0.86M | 1.42M | 2.40M | | 8.00M | 10.90M | 17.40M | 22.20M | | |
|
Property, Plant & Equipment (Net)
|
| 0.80M | 0.78M | 3.90M | 7.06M | 8.83M | 11.32M | 19.34M | 25.39M | 35.68M | 40.17M | 37.34M | 48.47M |
|
Long-Term Investments
|
| 0.72M | 0.78M | | | | | | | | | | |
|
Goodwill
|
| | | | | | 0.21M | 0.21M | 1.92M | 2.29M | 14.12M | 15.03M | 14.95M |
|
Intangibles
|
4.83M | 1.37M | 17.39M | 17.39M | 0.03M | 17.39M | 22.79M | 22.79M | 6.07M | 25.15M | 18.10M | 15.62M | 48.61M |
|
Goodwill & Intangibles
|
4.83M | 1.37M | 17.39M | 17.39M | 0.03M | 17.39M | 23.00M | 23.00M | 8.00M | 27.44M | 32.22M | 30.65M | 63.56M |
|
Long-Term Deferred Tax
|
| | 0.04M | 16.50M | 8.60M | 8.03M | 10.30M | 15.64M | 16.35M | 19.04M | 0.06M | 0.16M | 0.04M |
|
Other Non-Current Assets
|
| 2.05M | 1.63M | 1.19M | 1.69M | 1.16M | 1.65M | 12.63M | 10.54M | 6.97M | 6.84M | 19.22M | 29.51M |
|
Non-Current Assets
|
4.53M | 2.17M | 0.78M | 3.90M | 7.06M | 8.83M | 0.01M | 19.34M | 25.39M | 35.68M | 46.18M | 46.98M | 60.24M |
|
Assets
|
63.48M | 68.39M | 74.38M | 124.26M | 151.16M | 177.44M | 191.77M | 222.33M | 224.18M | 225.91M | 278.67M | 290.14M | 315.29M |
|
Accounts Payables
|
| 1.08M | 0.97M | 2.05M | 1.13M | 0.80M | 1.29M | 2.21M | 2.54M | 2.45M | 6.39M | 2.56M | 8.75M |
|
Payables
|
| 1.08M | 0.97M | 2.05M | 1.13M | 0.80M | 1.29M | 2.21M | 2.54M | 2.45M | 6.39M | 2.56M | 8.75M |
|
Accumulated Expenses
|
| 3.96M | 5.03M | 10.72M | 7.71M | 6.11M | 4.81M | 5.96M | 6.49M | 4.73M | 16.95M | 14.80M | 16.86M |
|
Other Accumulated Expenses
|
| | 1.85M | 1.54M | 1.58M | | | | | | | | 1.23M |
|
Short term Debt
|
0.12M | 0.11M | | | | 0.05M | 0.06M | 0.01M | | | | | |
|
Current Leases
|
-0.13M | 0.44M | | | | | | | | | 1.41M | 1.53M | 1.68M |
|
Current Taxes
|
| | | | | | | | | | | | 0.36M |
|
Current Deferred Revenue
|
| 3.02M | 2.96M | 3.23M | 2.10M | 3.74M | 4.70M | 8.19M | 7.98M | 8.48M | 26.02M | 25.75M | 25.00M |
|
Curent Deferred Tax Liability
|
| | 0.04M | | | | | | | | | | |
|
Total Current Liabilities
|
| 12.61M | 13.38M | 19.70M | 12.87M | 12.39M | 14.46M | 18.52M | 19.64M | 19.53M | 58.20M | 50.84M | 60.54M |
|
Non-Current Deffered Revenue
|
| | | | 0.38M | 0.31M | | | | | 1.91M | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.17M | 0.09M |
|
Operating Leases
|
| | | | | | | | | | 5.93M | 4.66M | 3.50M |
|
Other Non-Current Liabilities
|
| 3.69M | 3.49M | 3.22M | 2.96M | 2.60M | 2.54M | 3.35M | 3.90M | 3.75M | 2.62M | 2.97M | 2.92M |
|
Total Non-Current Liabilities
|
| 13.87M | 14.05M | 0.28M | 3.58M | 3.23M | 14.92M | 20.17M | 21.91M | 22.36M | 66.04M | 58.22M | 66.34M |
|
Total Liabilities
|
| 17.56M | 17.54M | 23.20M | 16.45M | 15.62M | 17.46M | 23.53M | 25.81M | 26.11M | 68.66M | 61.19M | 69.25M |
|
Total Debt
|
0.12M | 0.11M | | | | 0.05M | 0.06M | 0.01M | | | | | |
|
Common Equity
|
45.69M | 50.83M | 56.84M | 101.06M | 134.71M | 161.82M | 174.31M | 198.80M | 198.37M | 199.79M | 210.01M | 228.95M | 246.04M |
|
Shareholder's Equity
|
45.69M | 50.83M | 56.84M | 101.06M | 134.71M | 161.82M | 174.31M | 198.80M | 198.37M | 199.79M | 210.01M | 228.95M | 246.04M |
|
Liabilities and Shareholders Equity
|
63.48M | 68.39M | 74.38M | 124.26M | 151.16M | 177.44M | 191.77M | 222.33M | 224.18M | 225.91M | 278.67M | 290.14M | 315.29M |
|
Treasury Shares
|
0.98M | 0.45M | 0.30M | 0.45M | 0.76M | 0.94M | 1.17M | 1.54M | 1.62M | 1.83M | 0.25M | 11.46M | 11.92M |
|
Retained Earnings
|
| -130.67M | -128.79M | -91.58M | -70.65M | -52.19M | -39.78M | -25.75M | -27.09M | -30.45M | -101.15M | -98.05M | -93.99M |