|
Cash & Equivalents
|
0.52M | 25.68M | 21.17M | 16.57M | 11.28M | 80.00M | 62.97M | 23.97M | 29.54M | 27.36M | 10.47M | 2.01M | 7.56M | 13.44M | 2.93M | 9.12M | 20.42M | 9.67M | 24.26M | 21.07M | 17.28M | 19.40M | 29.99M | 8.42M | 14.08M | 14.99M | 10.20M | 14.04M | 32.85M | 44.00M | 35.53M | 28.68M | 24.60M | 21.23M | 22.72M | 20.64M | 23.00M | 13.50M | 10.61M | 6.52M | 3.32M | 5.50M | 3.94M | 4.24M | 3.20M | 1.40M | 1.12M |
|
Short-term Investments
|
| | | | | | 11.29M | 26.27M | 20.65M | 26.87M | 43.41M | 48.55M | 40.97M | 30.74M | 12.77M | 3.90M | | 18.93M | 17.93M | 9.82M | 7.36M | 5.38M | 10.36M | 16.91M | 3.04M | 0.60M | | 11.62M | 19.09M | | | | | | | | | 5.02M | 5.10M | 5.12M | 5.20M | 2.60M | 2.64M | | | 3.07M | 4.76M |
|
Cash & Current Investments
|
0.52M | 25.68M | 21.17M | 16.57M | 11.28M | 80.00M | 74.26M | 50.24M | 50.19M | 54.23M | 53.89M | 50.56M | 48.52M | 44.18M | 15.70M | 13.02M | 20.42M | 28.60M | 42.19M | 30.90M | 24.64M | 24.78M | 40.34M | 25.33M | 17.12M | 15.60M | 10.20M | 25.67M | 51.94M | 44.00M | 35.53M | 28.68M | 24.60M | 21.23M | 22.72M | 20.64M | 23.00M | 18.52M | 15.71M | 11.64M | 8.52M | 8.11M | 6.58M | 4.24M | 3.20M | 4.47M | 5.88M |
|
Receivables - Net
|
| | | 1.04M | 0.15M | 0.14M | 0.69M | 0.71M | 0.59M | 0.18M | 0.10M | 0.35M | 0.28M | 0.43M | 0.07M | 1.23M | 0.05M | 0.18M | 0.19M | 0.17M | 0.08M | 0.12M | 0.13M | 0.60M | 0.31M | 0.40M | 0.37M | 1.41M | 1.11M | 1.15M | 1.45M | 1.37M | 2.77M | 3.85M | 2.73M | 1.20M | 0.92M | 0.63M | 0.30M | 0.51M | 0.76M | 0.84M | 0.88M | 1.18M | 1.61M | 1.26M | 0.83M |
|
Receivables - Other
|
| | | 0.38M | 0.17M | 0.21M | 0.43M | 0.08M | 0.11M | 0.09M | 0.14M | 0.18M | 0.11M | 0.14M | 0.06M | 0.00M | 0.05M | 0.11M | 0.17M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 1.42M | 0.32M | 0.36M | 1.12M | 0.79M | 0.69M | 0.27M | 0.24M | 0.53M | 0.40M | 0.57M | 0.13M | 1.24M | 0.10M | 0.29M | 0.36M | 0.17M | 0.08M | 0.12M | 0.13M | 0.60M | 0.31M | 0.40M | 0.37M | 1.41M | 1.11M | 1.15M | 1.45M | 1.37M | 2.77M | 3.85M | 2.73M | 1.20M | 0.92M | 0.63M | 0.30M | 0.51M | 0.76M | 0.84M | 0.88M | 1.18M | 1.61M | 1.26M | 0.83M |
|
Inventory
|
| | | 0.42M | 0.52M | 0.57M | 0.60M | 0.29M | 0.32M | 0.31M | 0.36M | 0.25M | 0.24M | 0.29M | 0.24M | 0.23M | 0.31M | 0.28M | 0.35M | 0.18M | 0.19M | 0.84M | 1.84M | 1.79M | 5.97M | 8.77M | 9.42M | 1.47M | 2.66M | 3.90M | 5.45M | 4.43M | 3.23M | 3.27M | 3.34M | 2.32M | 2.59M | 3.16M | 2.66M | 0.84M | 1.83M | 0.98M | 0.83M | 0.90M | 1.28M | 1.49M | 1.46M |
|
Prepaid Assets
|
| | | 0.28M | 0.25M | 0.70M | 0.67M | 0.69M | 1.33M | 1.39M | 1.19M | 0.88M | 1.28M | 1.48M | 1.10M | 0.56M | 0.42M | 0.80M | 0.89M | 0.70M | 0.51M | 1.01M | 0.74M | 0.71M | 1.46M | 1.33M | 1.20M | 0.81M | 0.90M | 1.90M | 1.41M | 0.90M | 0.69M | 1.44M | 0.99M | 0.80M | 0.61M | 0.95M | 1.09M | 0.81M | 0.54M | 0.54M | 0.52M | 0.93M | 0.73M | 0.38M | 0.21M |
|
Current Assets
|
| | | 18.70M | 12.37M | 81.64M | 76.64M | 52.02M | 52.53M | 56.20M | 55.67M | 52.22M | 50.44M | 46.52M | 17.17M | 15.05M | 21.25M | 29.97M | 26.20M | 22.88M | 18.57M | 22.00M | 33.61M | 28.44M | 23.76M | 26.10M | 21.19M | 31.70M | 56.61M | 50.92M | 43.83M | 35.39M | 31.50M | 30.06M | 30.03M | 25.40M | 27.20M | 23.34M | 20.01M | 14.97M | 11.64M | 12.43M | 10.71M | 9.24M | 8.85M | 7.58M | 8.39M |
|
Property, Plant & Equipment (Net)
|
| | | 0.73M | 0.66M | 0.63M | 0.60M | 0.58M | 0.66M | 0.64M | 0.58M | 0.51M | 0.49M | 0.42M | 0.37M | 0.30M | 0.28M | 0.27M | 0.27M | 0.40M | 0.46M | 0.64M | 1.28M | 1.80M | 2.54M | 3.40M | 3.48M | 3.54M | 3.48M | 3.74M | 2.63M | 2.29M | 1.47M | 0.95M | 0.85M | 0.68M | 0.62M | 0.56M | 0.47M | 0.07M | 0.33M | 0.05M | 0.06M | 0.04M | 0.03M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | 0.50M | 0.50M | 0.50M | 0.50M | 19.75M | 14.91M | 6.91M | 3.48M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.41M | 0.41M | 1.65M | 1.65M | 1.24M | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.37M | 0.35M | 4.07M | 3.90M | 0.48M | 0.47M | 0.55M | 0.55M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.78M | 0.76M | 5.72M | 5.55M | 1.72M | 0.47M | 0.55M | 0.55M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Other Non-Current Assets
|
| | | 2.82M | 3.78M | 0.12M | 0.10M | 0.03M | 0.18M | 0.09M | 0.02M | 0.02M | 0.44M | 0.35M | 0.26M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 2.00M | 2.00M | 2.00M | 0.02M | 0.18M | 0.18M | 0.18M | 0.16M | 0.17M | 0.17M | 0.33M | 0.17M | 0.18M | 0.18M | 3.47M | 0.16M | 0.21M | 0.16M | 0.10M | 0.10M | 0.15M | 0.15M |
|
Non-Current Assets
|
| | | 6.19M | 7.05M | 3.35M | 3.33M | 22.23M | 17.57M | 9.51M | 5.91M | 4.35M | 2.20M | 1.92M | 1.81M | 1.52M | 1.35M | 1.17M | 1.01M | 1.15M | 3.38M | 3.35M | 3.70M | 4.13M | 8.49M | 11.68M | 12.68M | 15.65M | 14.19M | 19.88M | 15.39M | 8.53M | 7.30M | 4.95M | 4.44M | 3.52M | 3.21M | 3.46M | 3.46M | 4.73M | 4.40M | 4.93M | 4.53M | 4.28M | 4.14M | 0.21M | 0.20M |
|
Assets
|
| | | 24.89M | 19.42M | 84.99M | 79.97M | 74.24M | 70.11M | 65.71M | 61.59M | 56.57M | 52.65M | 48.43M | 18.98M | 16.57M | 22.60M | 31.13M | 27.22M | 24.02M | 21.95M | 25.35M | 37.30M | 32.57M | 32.25M | 37.78M | 33.88M | 47.35M | 70.80M | 70.80M | 59.23M | 43.92M | 38.80M | 35.01M | 34.47M | 28.92M | 30.41M | 26.80M | 23.47M | 19.70M | 16.05M | 17.37M | 15.24M | 13.52M | 12.99M | 7.79M | 8.58M |
|
Accounts Payables
|
| | | 3.20M | 3.38M | 4.68M | 3.98M | 2.42M | 2.79M | 2.57M | 2.61M | 2.36M | 2.18M | 1.83M | 1.86M | 2.50M | 2.46M | 2.44M | 2.30M | 2.65M | 2.06M | 3.27M | 5.02M | 4.68M | 4.91M | 6.94M | 6.71M | 4.11M | 3.42M | 5.19M | 5.00M | 3.64M | 3.44M | 3.39M | 2.75M | 2.85M | 2.79M | 2.78M | 2.60M | 1.91M | 1.73M | 1.56M | 1.69M | 2.11M | 1.90M | 1.56M | 2.02M |
|
Notes Payables
|
| | | 4.55M | 3.28M | 3.46M | 3.64M | | | | | | | | | | | | | | | | 0.14M | 0.02M | 0.16M | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 7.75M | 6.66M | 8.13M | 7.62M | 2.42M | 2.79M | 2.57M | 2.61M | 2.36M | 2.18M | 1.83M | 1.86M | 2.50M | 2.46M | 2.44M | 2.30M | 2.65M | 2.06M | 3.27M | 5.15M | 4.71M | 5.07M | 6.94M | 6.71M | 4.11M | 3.42M | 5.19M | 5.00M | 3.64M | 3.44M | 3.39M | 2.75M | 2.85M | 2.79M | 2.78M | 2.60M | 1.91M | 1.73M | 1.56M | 1.69M | 2.11M | 1.90M | 1.56M | 2.02M |
|
Accumulated Expenses
|
| | | 1.17M | | | | 1.05M | | | | 1.33M | | | | 0.90M | | | | 1.10M | | | | 1.29M | | | | 1.49M | | | | 1.61M | | | | 1.37M | | | | 1.12M | | | | 0.96M | | | |
|
Other Accumulated Expenses
|
| | | 0.17M | | | | 0.15M | | | | 0.20M | | | | 0.06M | | | | 0.28M | 0.26M | 0.26M | 0.27M | 0.31M | 0.31M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.30M | 0.28M | 0.28M | 0.28M | 0.04M | 0.27M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.27M |
|
Short term Debt
|
| | | 1.58M | 2.98M | 2.69M | 2.42M | 0.02M | 0.01M | 0.01M | 0.02M | 0.03M | 2.08M | 4.17M | 0.03M | 0.03M | 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | 0.02M | 0.03M | 0.04M | 0.02M | 0.52M | 0.70M | 1.14M | 1.14M | 1.14M | 0.05M | 0.06M | 0.07M | 0.08M | 0.05M | 0.05M | 0.01M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.57M | 0.59M | 0.61M | 0.61M | 0.53M | 0.62M | 0.70M | 0.72M | 0.70M | 0.96M | 1.13M | 1.07M | 1.04M | 0.99M | 0.99M | 1.01M | 1.01M | 0.99M | 0.92M | 0.85M | 0.80M | 0.56M | 0.35M | 0.15M | 0.02M | 0.01M | |
|
Current Deferred Revenue
|
| | | 0.83M | 1.25M | 0.95M | 0.84M | 1.01M | 1.35M | 1.49M | 1.20M | 0.74M | 0.89M | 0.67M | 0.63M | 1.00M | 0.57M | 0.47M | 0.32M | 0.10M | 0.06M | 0.01M | 0.08M | 0.04M | 0.02M | | | 0.01M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 11.27M | 12.06M | 11.78M | 10.89M | 3.45M | 4.16M | 4.08M | 3.83M | 3.13M | 5.17M | 6.69M | 2.52M | 3.52M | 3.03M | 2.92M | 2.64M | 3.05M | 2.97M | 4.16M | 6.02M | 5.71M | 5.81M | 8.36M | 8.41M | 6.31M | 5.62M | 7.65M | 6.49M | 5.04M | 4.81M | 4.74M | 4.05M | 4.21M | 4.10M | 4.09M | 3.88M | 3.59M | 2.88M | 2.70M | 2.33M | 2.56M | 2.22M | 1.84M | 2.29M |
|
Non-Current Debt
|
| | | 8.00M | 8.00M | 19.35M | 19.46M | 24.93M | 24.98M | 25.03M | 25.08M | 25.13M | 23.09M | 21.06M | | | | | | | | | 0.11M | 0.11M | 0.13M | 2.74M | 2.55M | 2.10M | 0.10M | 0.09M | 0.08M | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | 5.00M | 5.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 3.64M | 3.08M | 2.93M | 2.78M | 2.64M | 2.49M | 2.31M | 2.17M | 3.12M | 3.01M | 2.92M | 2.79M | 2.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | 82.88M | 48.78M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.62M | 1.21M | 1.50M | 0.72M | 0.83M | 1.20M | 1.04M | 0.38M | 0.10M | -0.02M | -0.04M | -0.05M | -0.13M | -0.13M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.03M | 0.50M | | 0.24M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 1.77M | 1.61M | 1.45M | 1.50M | 5.31M | 5.22M | 5.57M | 5.39M | 5.23M | 5.73M | 2.56M | 2.22M | 1.71M | 1.50M | 1.27M | 1.01M | 0.76M | 0.53M | 0.35M | 0.15M | 0.02M | 0.01M | | | | | |
|
Other Non-Current Liabilities
|
| | | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 15.90M | 17.08M | 8.66M | 3.07M | 3.00M | 3.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.28M | 2.28M | 2.14M | 2.14M | 2.14M | 2.07M | 2.04M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | | |
|
Total Non-Current Liabilities
|
| | | 26.77M | 26.72M | 34.06M | 33.14M | 31.02M | 31.63M | 31.42M | 31.07M | 31.38M | 31.28M | 30.67M | 5.31M | 5.56M | 6.03M | 5.92M | 5.64M | 8.14M | 18.32M | 14.06M | 20.07M | 22.25M | 18.02M | 22.16M | 19.59M | 16.52M | 22.96M | 25.98M | 16.86M | 10.65M | 6.52M | 6.24M | 7.46M | 6.02M | 11.72M | 7.07M | 6.07M | 5.00M | 3.56M | 3.80M | 3.09M | 5.29M | 3.08M | 3.25M | 3.14M |
|
Total Liabilities
|
| | | 26.77M | 111.30M | 37.06M | 36.14M | 34.02M | 34.63M | 34.42M | 34.08M | 34.38M | 34.28M | 33.67M | 8.31M | 8.56M | 21.93M | 23.00M | 14.29M | 11.21M | 21.32M | 17.06M | 23.07M | 24.25M | 20.02M | 24.16M | 21.88M | 18.80M | 25.10M | 28.12M | 19.00M | 12.72M | 8.56M | 8.24M | 9.46M | 8.02M | 13.72M | 9.07M | 8.07M | 7.00M | 5.56M | 5.80M | 5.09M | 7.29M | 4.08M | 3.25M | 3.14M |
|
Total Debt
|
| | | 9.58M | 10.98M | 22.04M | 21.89M | 24.95M | 24.99M | 25.04M | 25.10M | 25.16M | 25.18M | 25.23M | 0.03M | 0.03M | 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | 0.02M | 0.14M | 0.15M | 0.15M | 3.26M | 3.25M | 3.25M | 1.24M | 1.23M | 0.13M | 0.06M | 0.07M | 0.08M | 0.05M | 0.05M | 0.01M | | | | | | | | | | |
|
Common Equity
|
| | | -84.77M | -91.88M | 47.93M | 43.83M | 40.23M | 35.48M | 31.29M | 27.51M | 22.20M | 18.37M | 14.76M | 10.67M | 8.01M | 0.67M | 8.13M | 12.92M | 12.81M | 0.63M | 8.29M | 14.23M | 8.33M | 12.22M | 13.62M | 12.00M | 28.55M | 45.70M | 42.68M | 40.22M | 31.20M | 30.26M | 26.81M | 25.07M | 21.03M | 16.82M | 17.87M | 15.54M | 12.84M | 10.62M | 11.70M | 10.29M | 6.22M | 8.90M | 4.53M | 5.44M |
|
Shareholder's Equity
|
| | | -84.77M | -91.88M | 47.93M | 43.83M | 40.23M | 35.48M | 31.29M | 27.51M | 22.20M | 18.37M | 14.76M | 10.67M | 8.01M | 0.67M | 8.13M | 12.92M | 12.81M | 0.63M | 8.29M | 14.23M | 8.33M | 12.22M | 13.62M | 12.00M | 28.55M | 45.70M | 42.68M | 40.22M | 31.20M | 30.26M | 26.81M | 25.07M | 21.03M | 16.82M | 17.87M | 15.54M | 12.84M | 10.62M | 11.70M | 10.29M | 6.22M | 8.90M | 4.53M | 5.44M |
|
Liabilities and Shareholders Equity
|
| | | 24.89M | 19.42M | 84.99M | 79.97M | 74.24M | 70.11M | 65.71M | 61.59M | 56.57M | 52.65M | 48.43M | 18.98M | 16.57M | 22.60M | 31.13M | 27.22M | 24.02M | 21.95M | 25.35M | 37.30M | 32.57M | 32.25M | 37.78M | 33.88M | 47.35M | 70.80M | 70.80M | 59.23M | 43.92M | 38.80M | 35.01M | 34.47M | 28.92M | 30.41M | 26.80M | 23.47M | 19.70M | 16.05M | 17.37M | 15.24M | 13.52M | 12.99M | 7.79M | 8.58M |
|
Retained Earnings
|
| | | -113.97M | -119.77M | -123.45M | -128.07M | -131.93M | -137.12M | -141.67M | -145.84M | -151.55M | -155.77M | -159.77M | -164.30M | -167.26M | -175.50M | -182.17M | -177.72M | -178.37M | -190.98M | -186.74M | -200.93M | -207.17M | -204.65M | -214.34M | -220.72M | -211.82M | -209.77M | -215.03M | -217.20M | -226.49M | -247.00M | -250.75M | -253.62M | -257.86M | -267.24M | -266.42M | -269.00M | -271.84M | -274.30M | -273.20M | -274.81M | -278.88M | -276.30M | -280.74M | -279.90M |