|
Assets
|
26.70M | 11.63M | 11.73M | 27.32M | 119.45M | 202.63M |
|
Cash & Equivalents
|
17.26M | 35.25M | 101.18M | 67.84M | 68.79M | 121.33M |
|
Short-term Investments
|
| 1.92M | | | 36.97M | 26.00M |
|
Cash & Current Investments
|
17.26M | 37.16M | 101.18M | 67.84M | 105.76M | 147.33M |
|
Receivables - Net
|
0.01M | 37.63M | 0.46M | 1.13M | 0.29M | 0.97M |
|
Receivables - Other
|
0.03M | | | | | |
|
Receivables
|
0.04M | 37.63M | 0.46M | 1.13M | 0.29M | 0.97M |
|
Prepaid Assets
|
0.55M | 5.06M | 5.93M | 10.15M | 11.63M | 14.66M |
|
Current Assets
|
47.84M | 98.11M | 118.78M | 119.66M | 103.15M | 187.37M |
|
Property, Plant & Equipment (Net)
|
4.55M | 5.81M | 7.51M | 2.72M | 1.94M | 1.82M |
|
Goodwill
|
9.82M | 10.43M | 10.45M | 9.68M | 9.98M | 9.39M |
|
Intangibles
|
0.13M | 0.14M | 0.18M | 0.40M | 0.36M | 0.31M |
|
Goodwill & Intangibles
|
9.95M | 10.57M | 10.62M | 10.08M | 10.34M | 9.70M |
|
Long-Term Deferred Tax
|
0.03M | 0.03M | | | | |
|
Other Non-Current Assets
|
| | | | 3.65M | 3.59M |
|
Non-Current Assets
|
11.00M | 12.29M | 13.57M | 13.38M | 16.30M | 15.27M |
|
Accounts Payables
|
8.79M | 10.52M | 14.84M | 15.63M | 15.54M | 16.40M |
|
Payables
|
8.79M | 10.52M | 14.84M | 15.63M | 15.54M | 16.40M |
|
Current Leases
|
0.37M | 0.44M | 0.19M | 0.55M | 0.23M | 0.12M |
|
Current Deferred Revenue
|
3.16M | 21.88M | 5.84M | 10.97M | 6.57M | 0.31M |
|
Total Current Liabilities
|
12.33M | 32.84M | 20.87M | 27.16M | 22.34M | 16.82M |
|
Non-Current Deffered Revenue
|
19.81M | 65.92M | 99.75M | 78.57M | 75.00M | 51.79M |
|
Non-Current Deferred Tax Liability
|
0.03M | 0.03M | | | | |
|
Operating Leases
|
| | | | 0.12M | |
|
Total Non-Current Liabilities
|
19.81M | 65.92M | 99.75M | 78.57M | 73.39M | |
|
Total Liabilities
|
| | | 0.10M | 97.45M | 68.61M |
|
Common Equity
|
26.70M | 11.63M | 11.73M | 27.22M | 21.99M | 134.02M |
|
Shareholder's Equity
|
26.70M | 11.63M | 11.73M | 27.22M | 21.99M | 134.02M |
|
Liabilities and Shareholders Equity
|
26.70M | 11.63M | 11.73M | 27.32M | 119.45M | 202.63M |
|
Retained Earnings
|
-194.08M | -236.56M | -306.77M | -325.82M | -431.89M | -474.04M |
|
Treasury Shares
|
6024.51M | 5525.19M | | | | |