|
Cash & Equivalents
|
3.69M | 1.49M | 18.47M | 29.35M | 29.36M | 62.85M | 74.87M | 62.26M | 70.44M | 117.76M | 38.63M | 7.35M |
|
Short-term Investments
|
| | | | | 34.75M | 53.24M | 41.89M | | | 20.53M | 8.97M |
|
Cash & Current Investments
|
3.69M | 1.49M | 18.47M | 29.35M | 29.36M | 97.60M | 128.11M | 104.15M | 70.44M | 117.76M | 59.17M | 16.32M |
|
Receivables - Net
|
0.48M | | | | 0.06M | 15.55M | 2.70M | 6.79M | 1.71M | 3.31M | 5.81M | |
|
Receivables - Other
|
| | | | | | | 0.30M | | | 4.77M | 3.14M |
|
Receivables
|
0.48M | | | | 0.06M | 15.55M | 2.70M | 7.09M | 1.71M | 3.31M | 10.58M | |
|
Prepaid Assets
|
0.45M | | 1.33M | 2.31M | 3.26M | 1.61M | 4.57M | 4.07M | 3.58M | 6.55M | 3.21M | 0.20M |
|
Current Assets
|
4.82M | | 19.81M | 31.66M | 32.67M | 89.79M | 135.38M | 115.01M | 75.72M | 127.62M | 73.42M | 7.55M |
|
Property, Plant & Equipment (Net)
|
2.44M | | 2.05M | 2.16M | 2.26M | 4.03M | 5.05M | 19.50M | 22.05M | 19.12M | 16.99M | |
|
Long-Term Investments
|
| | | | | 9.92M | 39.96M | 28.64M | | | | |
|
Long-Term Deferred Tax
|
0.02M | | 0.03M | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.13M | 0.13M | 0.13M | 0.91M | 3.15M | 3.31M | 2.90M | 1.37M | |
|
Non-Current Assets
|
2.46M | | 2.05M | 2.29M | 2.39M | 14.09M | 5.96M | 26.08M | 29.29M | 25.93M | 22.07M | |
|
Assets
|
7.28M | 0.01M | 21.86M | 33.95M | 35.06M | 103.88M | 141.34M | 141.10M | 105.01M | 153.56M | 95.49M | 7.55M |
|
Accounts Payables
|
0.28M | 650.00 | 1.26M | 1.06M | 3.72M | 6.17M | 9.11M | 9.94M | 7.73M | 8.61M | 4.15M | 0.94M |
|
Payables
|
0.28M | 650.00 | 1.26M | 1.06M | 3.72M | 6.17M | 9.11M | 9.94M | 7.73M | 8.61M | 4.15M | 0.94M |
|
Accumulated Expenses
|
0.56M | | 0.99M | 1.74M | 3.72M | 6.17M | 9.11M | 9.94M | 7.73M | 16.84M | 10.75M | 1.42M |
|
Other Accumulated Expenses
|
0.16M | | 0.24M | | 0.16M | 1.31M | 0.94M | 0.46M | 0.35M | 0.39M | 0.48M | 0.17M |
|
Short term Debt
|
0.21M | | 1.27M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | 1.05M | 0.86M | |
|
Current Deferred Revenue
|
0.54M | | | | 2.27M | 37.15M | 35.61M | 11.26M | 12.63M | 25.12M | 20.82M | |
|
Curent Deferred Tax Liability
|
0.02M | | 0.03M | | | | | | | | | |
|
Total Current Liabilities
|
1.77M | | 3.52M | 2.80M | 8.38M | 45.77M | 48.08M | 27.00M | 22.14M | 50.56M | 36.58M | 2.36M |
|
Non-Current Debt
|
3.10M | 474.00 | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 1.41M | 46.54M | 53.30M | 47.26M | 35.90M | 38.40M | 18.73M | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 70.60M |
|
Operating Leases
|
| | | | | | | 15.48M | 15.93M | 13.84M | 12.24M | |
|
Other Non-Current Liabilities
|
0.38M | | 0.33M | 0.02M | 0.05M | 0.04M | 0.03M | | 0.01M | | | 1.01M |
|
Total Non-Current Liabilities
|
6.31M | | 3.52M | 2.80M | 9.79M | 92.32M | 101.38M | | 73.98M | | | 10.41M |
|
Total Liabilities
|
6.69M | 0.00M | 3.85M | 2.82M | 9.84M | 92.35M | 101.41M | 89.75M | 73.98M | 102.81M | 67.56M | 11.43M |
|
Total Debt
|
3.30M | 474.00 | 1.27M | | | | | | | | | |
|
Common Equity
|
0.59M | 0.01M | 18.01M | 31.13M | 25.23M | 11.52M | 39.94M | 51.35M | 31.03M | 50.76M | 27.93M | -74.48M |
|
Shareholder's Equity
|
0.59M | 0.01M | 18.01M | 31.13M | 25.23M | 11.52M | 39.94M | 51.35M | 31.03M | 50.76M | 27.93M | -74.48M |
|
Liabilities and Shareholders Equity
|
7.28M | 0.01M | 21.86M | 33.95M | 35.06M | 103.88M | 141.34M | 141.10M | 105.01M | 153.56M | 95.49M | 7.55M |
|
Retained Earnings
|
-55.96M | -0.02M | -65.81M | -79.87M | -102.67M | -120.31M | -147.07M | -174.18M | -211.41M | -257.14M | -290.42M | -76.30M |