|
Cash & Equivalents
|
5.02M | 79.80M | 18.24M | 13.27M | 5.33M | 8.18M | 14.39M | 7.64M | 9.41M | 2.20M | 5.44M | 6.01M | 7.12M | 12.65M | 11.15M | 43.35M | 20.09M | 21.25M | 5.76M | 8.50M | 12.45M | 6.81M | 15.62M | 14.13M | 7.51M | 11.21M | 11.55M | 13.42M | 19.49M | 16.89M | 10.22M | 6.71M |
|
Short-term Investments
|
| | | | 56.66M | | 56.66M | | 40.97M | | 40.97M | | 21.65M | | 21.65M | | 1.71M | | 1.71M | | 8.68M | | 8.68M | | 20.47M | | 20.47M | | 4.42M | | 4.42M | |
|
Cash & Current Investments
|
5.02M | 79.80M | 18.24M | 13.27M | 61.99M | 8.18M | 71.05M | 7.64M | 50.38M | 2.20M | 46.41M | 6.01M | 28.77M | 12.65M | 32.80M | 43.35M | 21.79M | 21.25M | 7.47M | 8.50M | 21.13M | 6.81M | 24.30M | 14.13M | 27.98M | 11.21M | 32.02M | 13.42M | 23.91M | 16.89M | 14.65M | 6.71M |
|
Receivables - Net
|
1.43M | | | | 1.43M | 6.35M | -7.83M | 4.80M | 4.12M | 3.59M | 2.95M | 2.18M | 2.15M | 0.71M | 1.20M | 1.39M | 13.06M | 9.66M | 10.18M | 10.78M | 0.06M | | | | 0.38M | 0.87M | -5.68M | 7.02M | 3.60M | 3.88M | -6.45M | 9.85M |
|
Receivables
|
1.43M | | | | 1.43M | 6.35M | -7.83M | 4.80M | 4.12M | 3.59M | 2.95M | 2.18M | 2.15M | 0.71M | 1.20M | 1.39M | 13.06M | 9.66M | 10.18M | 10.78M | 0.06M | | | | 0.38M | 0.87M | -5.68M | 7.02M | 3.60M | 3.88M | -6.45M | 9.85M |
|
Prepaid Assets
|
1.52M | 1.36M | -0.56M | 3.39M | 2.99M | 2.52M | 1.89M | 0.97M | 1.29M | 0.86M | -0.20M | 1.20M | 1.07M | 0.58M | -0.48M | 1.17M | 0.80M | 0.75M | -0.89M | 1.47M | 1.51M | 1.13M | -1.06M | 2.15M | 2.79M | 2.12M | 1.06M | 2.88M | 3.77M | 2.65M | 2.88M | 0.96M |
|
Current Assets
|
10.55M | 85.15M | 81.16M | 76.98M | 65.97M | 63.30M | 58.83M | 63.49M | 55.79M | 70.62M | 68.69M | 60.66M | 53.40M | 48.28M | 41.39M | 48.15M | 57.11M | 46.72M | 48.48M | 47.55M | 43.05M | 40.68M | 51.59M | 45.47M | 41.17M | 36.01M | 38.28M | 37.95M | 31.30M | 23.43M | 36.26M | 31.65M |
|
Property, Plant & Equipment (Net)
|
2.31M | 2.40M | 2.48M | 2.52M | 2.60M | 2.51M | 2.45M | 2.41M | 2.31M | 2.36M | 2.20M | 2.05M | 1.82M | 1.61M | 1.40M | 1.21M | 1.05M | 0.93M | 0.83M | 0.73M | 0.66M | 0.63M | 0.57M | 0.50M | 0.43M | 0.37M | 0.30M | 0.25M | 0.20M | 0.18M | 0.16M | 0.14M |
|
Long-Term Investments
|
0.12M | 0.12M | 0.01M | 0.47M | 0.46M | 0.47M | -0.01M | 0.47M | 0.47M | 1.27M | -0.01M | 1.28M | 1.29M | 1.29M | 1.29M | 1.29M | 1.30M | 1.30M | 0.01M | 1.29M | 1.29M | 1.30M | 0.01M | 1.29M | 1.28M | 1.26M | 0.82M | 1.28M | 1.29M | 1.29M | 1.31M | 1.31M |
|
Other Non-Current Assets
|
| | 0.35M | | 0.35M | | 0.35M | | 0.35M | | 1.15M | | 1.15M | | 1.15M | | 1.15M | | 1.15M | | 1.15M | | 1.17M | | 0.35M | | 1.16M | | 1.18M | | 1.18M | |
|
Non-Current Assets
|
4.77M | 4.79M | 5.19M | 3.66M | 3.71M | 4.69M | 4.55M | 4.39M | 5.51M | 6.20M | 5.95M | 5.68M | 5.76M | 5.33M | 5.01M | 4.68M | 12.08M | 9.34M | 6.50M | 3.73M | 3.57M | 8.36M | 3.51M | 4.39M | 4.12M | 3.90M | 3.72M | 5.03M | 4.55M | 3.63M | 3.04M | 2.94M |
|
Assets
|
15.31M | 89.94M | 86.36M | 80.64M | 69.68M | 67.99M | 63.38M | 67.88M | 61.30M | 76.82M | 74.63M | 66.34M | 59.16M | 53.61M | 46.41M | 52.83M | 69.19M | 56.06M | 54.98M | 51.29M | 46.63M | 49.04M | 55.10M | 49.86M | 45.29M | 39.91M | 42.01M | 42.98M | 35.85M | 27.06M | 39.31M | 34.59M |
|
Accounts Payables
|
1.33M | 0.44M | | 3.35M | 2.92M | 4.09M | 2.77M | 2.46M | 4.12M | 1.93M | 1.23M | 1.12M | 4.09M | 1.62M | 1.34M | 1.29M | 10.14M | 1.11M | 0.86M | 0.17M | 2.36M | 0.34M | 0.46M | 0.23M | 3.92M | 0.58M | 0.68M | 1.52M | 3.59M | 0.44M | 1.17M | 0.83M |
|
Notes Payables
|
65.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
66.67M | 0.44M | | 3.35M | 2.92M | 4.09M | 2.77M | 2.46M | 4.12M | 1.93M | 1.23M | 1.12M | 4.09M | 1.62M | 1.34M | 1.29M | 10.14M | 1.11M | 0.86M | 0.17M | 2.36M | 0.34M | 0.46M | 0.23M | 3.92M | 0.58M | 0.68M | 1.52M | 3.59M | 0.44M | 1.17M | 0.83M |
|
Accumulated Expenses
|
0.91M | 1.53M | | 1.47M | 1.03M | | | | 3.25M | | | | 3.25M | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.05M | | | | 0.04M | 2.90M | 4.06M | 5.03M | 0.03M | 4.97M | 5.15M | 5.47M | 0.03M | 2.20M | 3.16M | 2.33M | 10.14M | 2.34M | 1.66M | 1.74M | 2.36M | 3.04M | 4.77M | 3.81M | 3.92M | 4.26M | 4.15M | 4.63M | 3.59M | 3.70M | 3.31M | 4.83M |
|
Short term Debt
|
65.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | 0.65M | 0.53M | 0.66M | 0.67M | 0.53M | 0.53M | 0.51M | 0.67M | 0.64M | 0.65M | 0.65M | 0.78M | 0.77M | 0.70M | 0.69M | 0.72M | 0.54M | 0.43M | 0.47M | 0.45M | 0.39M | 0.38M | 0.38M | 0.43M | 0.43M | 0.48M | 0.49M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | 5.25M | | | | | | | 0.12M | | | | 0.08M | | 0.13M | | 0.12M | |
|
Total Current Liabilities
|
67.20M | 1.97M | | 4.82M | 4.89M | 7.64M | 7.36M | 8.14M | 6.50M | 7.42M | 6.91M | 7.10M | 5.96M | 4.46M | 5.16M | 9.53M | 11.69M | 4.21M | 3.23M | 2.60M | 3.33M | 3.92M | 5.67M | 4.51M | 4.52M | 5.22M | 5.20M | 6.53M | 5.29M | 4.57M | 4.96M | 6.15M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | 0.03M | 1.54M | 0.01M | | | |
|
Total Long Term Debt
|
| | | | | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pension
|
0.81M | 0.93M | 0.12M | 0.91M | 0.88M | 0.94M | 0.05M | 0.98M | 0.96M | 0.95M | 0.02M | 0.98M | 1.05M | 1.02M | 0.00M | 1.05M | 1.09M | 1.12M | 0.04M | 1.02M | 1.03M | 1.03M | 0.01M | 1.01M | 0.92M | 0.90M | -0.01M | 0.82M | 0.83M | 0.36M | 0.41M | 0.42M |
|
Operating Leases
|
| | | | | 0.45M | 0.32M | 0.19M | 1.37M | 1.31M | 1.23M | 1.10M | 1.30M | 1.07M | 0.96M | 0.80M | 0.81M | 0.60M | 0.37M | 0.19M | 0.05M | 0.03M | 0.14M | 1.22M | 1.21M | 1.13M | 1.02M | 0.92M | 1.31M | 0.75M | 0.70M | 0.59M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 1.35M | 1.40M |
|
Total Non-Current Liabilities
|
0.81M | 0.93M | | 0.91M | 0.88M | 1.39M | 1.28M | 1.17M | 2.33M | 2.26M | 2.20M | 2.08M | 2.35M | 2.09M | 2.00M | 1.85M | 1.90M | 1.72M | 1.41M | 1.22M | 1.09M | 1.06M | 1.14M | 2.23M | 2.12M | 2.04M | 1.90M | 1.74M | 1.71M | 2.32M | 2.47M | 2.42M |
|
Total Liabilities
|
68.01M | 2.90M | | 0.57M | 5.77M | 9.02M | 8.64M | 9.31M | 8.84M | 9.68M | 9.11M | 9.18M | 8.31M | 6.55M | 7.16M | 11.38M | 13.60M | 5.93M | 4.63M | 3.81M | 4.42M | 4.98M | 6.81M | 6.74M | 6.64M | 7.26M | 7.10M | 8.28M | 7.00M | 6.89M | 7.42M | 8.56M |
|
Total Debt
|
65.34M | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.04M | 0.03M | 1.54M | 0.01M | | | |
|
Common Equity
|
-52.70M | | | | 63.91M | 58.97M | 54.74M | 58.57M | 52.47M | 67.13M | 65.52M | 57.16M | 50.85M | 47.06M | 39.25M | 41.44M | 55.59M | 50.12M | 50.35M | 47.47M | 42.21M | 44.06M | 48.30M | 43.13M | 38.64M | 32.65M | 34.90M | 34.70M | 28.85M | 20.17M | 31.88M | 26.03M |
|
Shareholder's Equity
|
-52.70M | | | | 63.91M | 67.99M | 63.38M | 67.88M | 52.47M | 76.82M | 74.63M | 66.34M | 50.85M | 53.61M | 46.41M | 52.83M | 55.59M | 56.06M | 54.98M | 51.29M | 42.21M | 49.04M | 55.10M | 49.86M | 38.64M | 39.91M | 42.01M | 42.98M | 28.85M | 27.06M | 39.31M | 34.59M |
|
Liabilities and Shareholders Equity
|
15.31M | 89.94M | 86.36M | 80.64M | 69.68M | 67.99M | 63.38M | 67.88M | 61.30M | 76.82M | 74.63M | 66.34M | 59.16M | 53.61M | 46.41M | 52.83M | 69.19M | 56.06M | 54.98M | 51.29M | 46.63M | 49.04M | 55.10M | 49.86M | 45.29M | 39.91M | 42.01M | 42.98M | 35.85M | 27.06M | 39.31M | 34.59M |
|
Retained Earnings
|
-95.26M | -100.97M | | | -127.46M | -133.19M | -138.12M | -145.47M | -152.07M | -159.18M | -166.25M | -174.88M | -181.36M | -185.43M | -193.46M | -192.17M | -178.14M | -183.74M | -183.87M | -187.28M | -193.06M | -203.33M | -209.76M | -215.47M | -220.30M | -226.65M | -224.67M | -225.04M | -230.88M | -239.69M | -228.08M | -234.02M |