|
Cash & Equivalents
|
14.81M | 17.38M | 12.82M | 17.96M | 36.25M | 63.05M | 99.57M | 98.53M | 99.13M | 79.56M | 64.94M | 106.09M | 64.30M | 56.80M | 37.19M | 74.50M | 68.79M | 143.41M | 138.19M | 80.50M | 121.33M | 136.50M | 114.20M | 102.20M |
|
Short-term Investments
|
| | | | 1.97M | -0.36M | 2.09M | 2.06M | | | | | | | | | 36.97M | | | | 26.00M | 71.65M | 72.42M | 20.16M |
|
Cash & Current Investments
|
14.81M | 17.38M | 12.82M | 17.96M | 38.22M | 62.70M | 101.66M | 100.58M | 99.13M | 79.56M | 64.94M | 106.09M | 64.30M | 56.80M | 37.19M | 74.50M | 105.76M | 143.41M | 138.19M | 80.50M | 147.33M | 208.15M | 186.62M | 122.36M |
|
Receivables - Net
|
| 0.01M | 40.89M | | 38.70M | | 0.61M | | 0.45M | 3.45M | 3.65M | 0.15M | 1.07M | 2.06M | 15.42M | 0.59M | 0.29M | 10.33M | 2.13M | 0.37M | 0.97M | 0.04M | 0.09M | 0.03M |
|
Receivables - Other
|
| 0.03M | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.04M | 40.89M | | 38.70M | | 0.61M | | 0.45M | 3.45M | 3.65M | 0.15M | 1.07M | 2.06M | 15.42M | 0.59M | 0.29M | 10.33M | 2.13M | 0.37M | 0.97M | 0.04M | 0.09M | 0.03M |
|
Prepaid Assets
|
| 0.55M | | | 5.20M | | | | 5.81M | | | | 9.62M | | | | 11.63M | | | | 14.66M | 16.42M | 14.36M | 9.26M |
|
Current Assets
|
26.69M | 48.17M | 112.62M | | 100.88M | | 127.68M | -13.27M | 116.38M | 103.20M | 92.50M | 133.71M | 113.41M | 101.71M | 103.00M | 110.97M | 103.15M | 230.53M | 222.63M | 204.66M | 187.37M | 169.79M | 148.55M | 133.63M |
|
Property, Plant & Equipment (Net)
|
-0.01M | 4.58M | 1.03M | -0.54M | 5.97M | -0.02M | -0.63M | -1.08M | 7.36M | -0.07M | -0.11M | -0.16M | 2.58M | -0.03M | -0.03M | -0.06M | 1.94M | 2.27M | 2.13M | -0.15M | 1.82M | 1.69M | 1.77M | 1.66M |
|
Goodwill
|
10.42M | 9.89M | 10.23M | | 10.73M | | 10.85M | 10.73M | 10.23M | 10.27M | 9.80M | 9.38M | 9.39M | 9.68M | 9.73M | 9.92M | 9.98M | 9.76M | 9.67M | 9.39M | 9.39M | 9.78M | 10.62M | 10.61M |
|
Intangibles
|
0.06M | 0.13M | -0.00M | | 0.14M | | 0.01M | 0.00M | 0.18M | 0.03M | 0.03M | 0.02M | 0.38M | -0.01M | 0.38M | 0.37M | 0.36M | 0.35M | 0.34M | 0.34M | 0.31M | 0.31M | 0.32M | 0.30M |
|
Goodwill & Intangibles
|
10.48M | 10.02M | 10.22M | | 10.87M | | 10.86M | 10.74M | 10.41M | 10.30M | 9.82M | 9.40M | 9.77M | 9.67M | 10.10M | 10.30M | 10.34M | 10.11M | 10.01M | 9.73M | 9.70M | 10.09M | 10.93M | 10.91M |
|
Long-Term Deferred Tax
|
| 0.03M | | | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | 3.65M | 0.02M | 0.28M | 0.57M | 3.59M | 3.61M | 3.91M | 0.40M |
|
Non-Current Assets
|
11.92M | 11.07M | 11.66M | | 12.64M | | 13.11M | 13.27M | 13.29M | 13.25M | 12.54M | 12.47M | 12.68M | 12.95M | 13.01M | 13.10M | 16.30M | 16.04M | 15.47M | 15.42M | 15.27M | 15.51M | 16.68M | 13.16M |
|
Assets
|
| | | | | | | | | | | | | | | | 119.45M | | | | 202.63M | 185.30M | 165.23M | 146.79M |
|
Accounts Payables
|
-3.68M | 8.86M | -5.85M | | 10.82M | -1.94M | -11.00M | -12.73M | 14.54M | -4.16M | -14.73M | -17.45M | 14.82M | -16.10M | -15.26M | -15.13M | 15.54M | -13.30M | -18.92M | -18.54M | 16.40M | 18.81M | 14.31M | 16.99M |
|
Payables
|
-3.68M | 8.86M | -5.85M | | 10.82M | -1.94M | -11.00M | -12.73M | 14.54M | -4.16M | -14.73M | -17.45M | 14.82M | -16.10M | -15.26M | -15.13M | 15.54M | -13.30M | -18.92M | -18.54M | 16.40M | 18.81M | 14.31M | 16.99M |
|
Current Leases
|
| 0.37M | -0.02M | | 0.45M | | -0.25M | -0.18M | 0.18M | -0.12M | -0.07M | -0.59M | 0.52M | -0.26M | -0.25M | -0.25M | 0.23M | -0.23M | -0.23M | -0.18M | 0.12M | 0.06M | | 0.09M |
|
Current Deferred Revenue
|
| 3.19M | 61.77M | 62.53M | 22.50M | 2.22M | 0.88M | -1.86M | 5.73M | -2.32M | -0.45M | -2.54M | 10.40M | -10.02M | -5.57M | -8.44M | 6.57M | -5.53M | -3.94M | -4.69M | 0.31M | 0.39M | 0.46M | 0.30M |
|
Total Current Liabilities
|
-3.68M | 12.41M | -11.46M | | 33.77M | | -20.64M | -25.36M | 20.45M | -21.10M | -24.63M | -30.56M | 25.74M | -21.59M | -24.47M | -22.82M | 22.34M | -17.98M | -22.65M | -21.98M | 16.82M | 19.26M | 14.77M | 17.38M |
|
Non-Current Deffered Revenue
|
| 19.95M | -78.51M | | 67.79M | | -87.07M | -79.96M | 97.73M | -89.99M | -86.37M | -75.40M | 74.46M | -72.64M | -76.00M | -75.76M | 75.00M | -71.30M | -73.44M | -75.30M | 51.79M | 53.29M | 56.31M | 55.25M |
|
Non-Current Deferred Tax Liability
|
| 0.03M | | | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | 0.26M | 0.21M | 0.14M | 0.12M | 0.12M | | | | | | 0.10M |
|
Total Non-Current Liabilities
|
| 19.95M | -78.51M | | 67.79M | | -87.07M | -79.96M | 97.73M | -89.99M | -86.37M | -75.40M | 74.46M | -72.91M | -76.21M | -75.91M | 73.23M | -71.42M | -73.44M | -75.30M | | | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | 97.45M | | | | 68.61M | 72.56M | 71.08M | 72.73M |
|
Common Equity
|
| 26.88M | | | 11.96M | | | | 11.49M | | -5.97M | 40.23M | 25.89M | | 15.34M | 25.33M | 21.99M | 156.76M | 142.01M | 126.70M | 134.02M | 112.74M | 94.16M | 74.06M |
|
Shareholder's Equity
|
34.94M | 26.88M | 34.30M | | 11.96M | | 33.08M | 22.55M | 11.49M | 5.35M | | | 25.89M | 20.17M | | | 21.99M | 156.76M | | 126.70M | 134.02M | 112.74M | 94.16M | 74.06M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | | | | | | | | 119.45M | | | | 202.63M | 185.30M | 165.23M | 146.79M |
|
Retained Earnings
|
-181.77M | -195.43M | -202.29M | | -243.25M | | -284.69M | -294.40M | -300.56M | -309.49M | -305.46M | -294.22M | -308.79M | -331.12M | -353.84M | -368.10M | -431.89M | -387.79M | -404.10M | -450.40M | -474.04M | -502.54M | -529.84M | -550.80M |