|
Cash & Equivalents
|
80.45M | 80.45M | 84.01M | 162.62M | 95.12M | 162.62M | 162.62M | 123.87M | 121.96M | 123.87M | 127.18M | 127.12M | 128.30M | 125.34M | 127.12M |
|
Short-term Investments
|
| | | | | | | | | | | 2.75M | | 6.15M | 5.94M |
|
Cash & Current Investments
|
80.45M | 80.45M | 84.01M | 162.62M | 95.12M | 162.62M | 162.62M | 123.87M | 121.96M | 123.87M | 127.18M | 129.87M | 128.30M | 131.49M | 133.06M |
|
Receivables - Net
|
6.57M | | 7.43M | 7.76M | 9.38M | | | 6.99M | | | | 7.90M | | | |
|
Receivables - Other
|
0.01M | -0.00M | 0.10M | 0.31M | 0.38M | 0.00M | 1.27M | 0.34M | 0.71M | 0.74M | 0.79M | 0.35M | 0.56M | 0.41M | 0.02M |
|
Receivables
|
6.57M | | 7.53M | 8.07M | 9.77M | | | 7.33M | | | | 8.25M | | | |
|
Work In Process
|
| -2.04M | 3.40M | 3.66M | 2.13M | 1.51M | -1.60M | 0.87M | 2.25M | 1.21M | 0.75M | 0.98M | 0.77M | 0.86M | 1.35M |
|
Inventory
|
0.09M | | | 0.04M | | | | 0.03M | | | | 0.02M | | | |
|
Prepaid Assets
|
0.25M | | | 4.62M | | | | | | | | | | | |
|
Current Assets
|
87.48M | | 95.49M | 209.17M | 212.66M | 212.52M | 216.39M | 168.66M | 171.78M | 171.28M | 176.63M | 177.91M | 177.53M | 179.88M | 183.64M |
|
Property, Plant & Equipment (Net)
|
0.41M | | 0.32M | 0.29M | 0.39M | 0.34M | 0.31M | 0.38M | 0.42M | 0.55M | 0.62M | 0.55M | 0.56M | 0.60M | 0.78M |
|
Intangibles
|
0.10M | | 0.10M | 0.12M | 0.13M | 0.12M | 0.10M | 0.08M | 0.06M | 0.06M | 0.04M | 0.03M | 6.40M | 6.46M | 6.42M |
|
Goodwill & Intangibles
|
0.10M | | 0.10M | 0.12M | 0.13M | 0.12M | 0.10M | 0.08M | 0.06M | 0.06M | 0.04M | 0.03M | 6.40M | 6.46M | 6.42M |
|
Long-Term Deferred Tax
|
0.17M | | 0.13M | 0.24M | 0.24M | 0.22M | 0.22M | 0.26M | 0.69M | 1.12M | 1.56M | 2.05M | 2.25M | 2.28M | 2.41M |
|
Non-Current Assets
|
1.43M | | 1.09M | 1.10M | 1.33M | 1.66M | 1.50M | 1.70M | 2.04M | 2.55M | 3.00M | 3.26M | 9.74M | 10.27M | 10.54M |
|
Assets
|
88.90M | | 96.58M | 210.27M | 213.99M | 214.18M | 217.89M | 170.36M | 173.82M | 173.83M | 179.63M | 181.17M | 187.27M | 190.15M | 194.18M |
|
Notes Payables
|
0.07M | -0.01M | | 0.06M | 0.09M | -0.01M | -0.01M | 0.05M | 0.05M | 0.00M | 0.06M | 0.05M | 0.05M | 0.02M | 0.08M |
|
Payables
|
0.07M | -0.01M | | 0.06M | 0.09M | -0.01M | -0.01M | 0.05M | 0.05M | 0.00M | 0.06M | 0.05M | 0.05M | 0.02M | 0.08M |
|
Accumulated Expenses
|
3.77M | | | 4.04M | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.26M | -0.21M | 0.12M | 0.26M | 0.17M | -0.11M | 0.13M | 0.28M | 0.22M | 0.20M | 0.31M | 0.34M | 0.34M | 0.31M | 0.38M |
|
Short term Debt
|
0.07M | -0.01M | 0.05M | 0.06M | | -0.01M | | | | | | | | | |
|
Current Leases
|
0.45M | | 0.29M | 0.25M | 0.25M | 0.42M | 0.41M | 0.48M | 0.49M | 0.52M | 0.48M | 0.40M | 0.31M | 0.46M | 0.46M |
|
Current Taxes
|
0.10M | | 0.10M | 0.15M | 0.02M | 0.05M | | 0.02M | 0.23M | 0.39M | 0.39M | 0.65M | 0.79M | 0.56M | 0.67M |
|
Current Deferred Revenue
|
9.02M | 1.97M | 11.35M | 13.02M | 17.19M | 15.98M | 15.93M | 15.35M | 2.94M | 1.62M | 17.92M | 17.22M | 3.98M | 21.72M | 6.29M |
|
Total Current Liabilities
|
19.80M | | 22.20M | 24.92M | 27.21M | 26.87M | 28.52M | 28.90M | 31.10M | 30.03M | 32.38M | 32.21M | 35.91M | 37.96M | 40.13M |
|
Pension
|
0.10M | 0.00M | 0.09M | 0.07M | 0.07M | 0.00M | 0.00M | 0.08M | 0.08M | 0.08M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.37M | 0.51M | 0.50M |
|
Operating Leases
|
0.19M | | 0.13M | 0.34M | 0.21M | 0.46M | 0.36M | 0.87M | 0.27M | 0.19M | 0.17M | 0.11M | 0.06M | 0.26M | 0.28M |
|
Total Non-Current Liabilities
|
259.55M | | 231.11M | 3.39M | 3.47M | 4.01M | 1.82M | 2.06M | 2.04M | 1.81M | 1.74M | 1.95M | 1.32M | 1.57M | 1.12M |
|
Total Liabilities
|
259.23M | | 253.31M | 28.31M | 30.68M | 30.88M | 30.34M | 30.96M | 33.14M | 31.84M | 34.11M | 34.16M | 37.23M | 39.53M | 41.25M |
|
Total Debt
|
0.07M | -0.01M | 0.05M | 0.06M | | -0.01M | | | | | | | | | |
|
Common Equity
|
-190.44M | | | 181.96M | | | | | | | | | | | |
|
Shareholder's Equity
|
-190.44M | | -156.72M | 181.96M | 183.31M | 183.30M | 187.56M | 139.41M | 140.68M | 141.99M | 145.52M | 147.01M | 150.04M | 150.63M | 152.93M |
|
Liabilities and Shareholders Equity
|
88.90M | | 96.58M | 210.27M | 213.99M | 214.18M | 217.89M | 170.36M | 173.82M | 173.83M | 179.63M | 181.17M | 187.27M | 190.15M | 194.18M |
|
Treasury Shares
|
| | | | | -0.43M | -0.88M | 0.19M | | | | | | | |
|
Retained Earnings
|
-224.10M | | -195.59M | -385.88M | -385.19M | -385.39M | -381.87M | -380.47M | -379.84M | -379.08M | -376.55M | -375.42M | -373.13M | -372.92M | -370.84M |
|
Preferred Shares
|
-0.06M | | | -0.01M | | | | | | | | | | | |