|
Cash & Equivalents
|
11.12M | 17.93M | 15.69M | 47.79M | 8.70M | 19.23M | 51.40M | 32.81M | 17.48M | 20.92M | 51.40M | 2.60M | 12.80M | 9.12M | 7.28M | 6.75M | 3.34M | 8.20M | 35.30M | 28.03M | 29.92M | 26.30M | 21.36M | 14.30M | 27.00M | 21.35M | 17.12M | 23.90M | 13.81M | 4.00M | 2.53M | 18.41M | 9.15M | 21.03M |
|
Short-term Investments
|
-37.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
-26.42M | 17.93M | 15.69M | 47.79M | 8.70M | 19.23M | 51.40M | 32.81M | 17.48M | 20.92M | 51.40M | 2.60M | 12.80M | 9.12M | 7.28M | 6.75M | 3.34M | 8.20M | 35.30M | 28.03M | 29.92M | 26.30M | 21.36M | 14.30M | 27.00M | 21.35M | 17.12M | 23.90M | 13.81M | 4.00M | 2.53M | 18.41M | 9.15M | 21.03M |
|
Receivables - Net
|
| | | | | | | | | | 1.54M | | | | | | | | | | | | | 1.00M | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | 1.54M | | | | | | | | | | | | | 1.00M | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | 0.35M | 0.42M | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
-0.28M | 0.26M | 0.49M | 0.28M | 0.29M | | 0.80M | 0.54M | 0.21M | 0.39M | 0.48M | 0.73M | 0.78M | 0.98M | 0.56M | 1.94M | 1.79M | 1.03M | 0.40M | 3.02M | 2.32M | 2.59M | 1.59M | 2.49M | 1.65M | 1.16M | 0.53M | 2.02M | 1.67M | 1.13M | 0.54M | 2.99M | 3.06M | 2.90M |
|
Current Assets
|
| 18.19M | 16.19M | 11.81M | 9.09M | | 16.32M | 36.12M | 27.50M | 27.55M | 56.79M | 3.42M | 13.64M | 10.21M | 8.24M | 8.79M | 5.23M | 9.33M | 36.92M | 31.43M | 34.58M | 28.97M | 23.04M | 17.84M | 28.74M | 22.61M | 17.76M | 26.02M | 15.58M | 5.20M | 3.17M | 21.50M | 12.30M | 24.04M |
|
Property, Plant & Equipment (Net)
|
| 0.44M | 0.43M | 0.39M | 0.35M | | 0.03M | 0.03M | 0.03M | 0.47M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 0.84M | 0.84M | 5.90M | 5.90M | | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M |
|
Goodwill & Intangibles
|
| 0.84M | 0.84M | 5.90M | 5.90M | | 5.90M | 5.90M | 5.90M | 5.90M | 5.90M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M |
|
Long-Term Deferred Tax
|
| | | -5.05M | -5.05M | | -5.05M | -5.05M | -5.05M | -5.05M | -5.05M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.02M | 0.00M | 0.00M | 0.00M | | 0.07M | 0.07M | 0.07M | 0.14M | 0.13M | 0.63M | 0.59M | 0.55M | 0.54M | 0.50M | 0.69M | 0.65M | 0.61M | 0.68M | 0.62M | 0.60M | 0.59M | 0.55M | 0.51M | 0.52M | 0.40M | 0.38M | 0.38M | 0.38M | 0.28M | 0.27M | 0.27M | 0.04M |
|
Non-Current Assets
|
| 14.16M | 14.14M | 19.16M | 19.12M | | 18.87M | 18.86M | 33.95M | 34.45M | 34.47M | 11.51M | 11.39M | 11.27M | 8.37M | 8.24M | 9.29M | 9.18M | 9.12M | 9.14M | 9.05M | 8.98M | 3.23M | 3.60M | 3.47M | 3.40M | 3.19M | 3.08M | 2.98M | 2.88M | 3.05M | 2.93M | 2.82M | 2.47M |
|
Assets
|
| 32.35M | 30.33M | 30.97M | 28.21M | | 35.19M | 54.99M | 61.45M | 62.00M | 91.25M | 14.93M | 25.03M | 21.48M | 16.61M | 17.03M | 14.51M | 18.51M | 46.05M | 40.58M | 43.62M | 37.95M | 26.27M | 21.43M | 32.21M | 26.00M | 20.94M | 29.10M | 18.57M | 8.09M | 6.22M | 24.43M | 15.12M | 26.50M |
|
Accounts Payables
|
0.73M | 1.06M | 1.46M | 2.15M | 2.58M | | 2.21M | 1.98M | 2.12M | 2.09M | 1.89M | 4.64M | 3.76M | 3.76M | 3.90M | 2.62M | 2.43M | 1.78M | 4.66M | 2.35M | 2.28M | 2.54M | 2.14M | 2.84M | 3.34M | 2.13M | 3.36M | 3.10M | 3.73M | 4.34M | 5.64M | 7.41M | 6.33M | 4.55M |
|
Notes Payables
|
| | 0.50M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.73M | 1.06M | 1.96M | 2.65M | 2.58M | | 2.21M | 1.98M | 2.12M | 2.09M | 1.89M | 4.64M | 3.76M | 3.76M | 3.90M | 2.62M | 2.43M | 1.78M | 4.66M | 2.35M | 2.28M | 2.54M | 2.14M | 2.84M | 3.34M | 2.13M | 3.36M | 3.10M | 3.73M | 4.34M | 5.64M | 7.41M | 6.33M | 4.55M |
|
Accumulated Expenses
|
| 1.78M | 1.70M | 2.17M | 3.53M | | 2.01M | 2.04M | 7.48M | 8.44M | 8.89M | 0.81M | 1.28M | 1.50M | 1.17M | 0.89M | 1.81M | 2.30M | 1.91M | 2.55M | 1.78M | 2.58M | 2.64M | 3.01M | 3.01M | 4.57M | 6.29M | 6.49M | 6.24M | 6.93M | 7.65M | 6.54M | 5.18M | 5.49M |
|
Other Accumulated Expenses
|
| | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | 0.30M | 1.22M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| 0.06M | 0.07M | 0.04M | 0.02M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.36M | 0.36M | 0.31M | 0.22M | 0.12M | 0.09M | 0.14M | 0.17M | 0.17M | 0.18M | 0.19M | 0.20M | 0.33M | 0.34M | 0.36M | 0.37M | 0.43M | 0.45M | 0.47M | 0.45M | 0.49M | 0.53M | 0.58M |
|
Current Deferred Revenue
|
| 0.58M | 0.88M | 0.82M | | | | | | | | | | | | | | | 5.60M | 0.90M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 19.55M | 21.46M | 11.20M | 27.39M | | 10.06M | 15.92M | 26.38M | 25.75M | 36.51M | 5.80M | 5.40M | 5.57M | 5.29M | 3.63M | 4.33M | 4.22M | 12.34M | 5.97M | 4.24M | 5.32M | 4.98M | 10.68M | 12.19M | 12.55M | 15.52M | 15.51M | 13.42M | 11.73M | 13.73M | 14.44M | 12.04M | 10.61M |
|
Capital Leases
|
| 0.01M | 0.01M | 0.03M | 0.04M | | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | 9.40M | 8.58M | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.36M | 0.36M | 0.36M | 1.27M | 0.26M | 0.26M | 0.26M | 1.39M | 0.24M | 0.24M | 0.24M | 0.15M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.47M | 0.39M | 0.31M | | 0.12M | 1.01M | 1.01M | 0.82M | 0.95M | 0.90M | 0.86M | 0.61M | 1.21M | 1.12M | 1.04M | 0.57M | 0.85M | 0.75M | 0.64M | 0.46M | 0.80M | 0.69M | 0.58M |
|
Other Non-Current Liabilities
|
| 5.66M | 4.14M | 4.57M | 5.30M | | 5.87M | 6.21M | 6.66M | 6.53M | 6.45M | 4.71M | 4.81M | 4.84M | 4.91M | 5.05M | 5.19M | 5.18M | 4.63M | 4.76M | 4.90M | 5.04M | 0.30M | 0.30M | 0.18M | 0.17M | | | | | | | | |
|
Total Non-Current Liabilities
|
| 19.55M | 21.48M | 16.29M | 33.48M | | 15.16M | 21.02M | 31.48M | 40.24M | 50.18M | 7.26M | 5.89M | 6.01M | 5.60M | 3.91M | 5.54M | 5.38M | 13.46M | 7.07M | 5.31M | 6.31M | 5.63M | 17.11M | 12.97M | 13.23M | | | | | | | | |
|
Total Liabilities
|
6.51M | 25.22M | 25.62M | 20.86M | 38.78M | | 21.03M | 27.23M | 38.14M | 46.77M | 56.63M | 11.98M | 10.70M | 10.85M | 10.52M | 8.96M | 10.73M | 10.56M | 18.09M | 11.83M | 10.21M | 11.35M | 5.93M | 17.41M | 13.15M | 13.40M | 16.09M | 15.94M | 13.72M | 11.91M | 14.20M | 14.75M | 12.21M | 10.61M |
|
Total Debt
|
| | | | | | | | | 9.70M | 9.80M | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 7.13M | 4.71M | 10.11M | -10.57M | | 14.16M | 27.76M | 23.31M | 15.23M | 34.62M | 2.95M | 14.34M | 10.64M | 6.09M | 8.06M | 3.78M | 7.95M | 27.96M | 28.74M | 33.41M | 26.61M | 20.35M | 4.03M | 19.06M | 12.60M | 4.85M | 13.17M | 4.84M | -3.83M | -7.98M | 9.68M | 2.91M | 15.89M |
|
Shareholder's Equity
|
| 7.13M | 4.71M | 10.11M | -10.57M | | 14.16M | 27.76M | 23.31M | 15.23M | 34.62M | 2.95M | 14.34M | 10.64M | 6.09M | 8.06M | 3.78M | 7.95M | 27.96M | 28.74M | 33.41M | 26.61M | 20.35M | 4.03M | 19.06M | 12.60M | 4.85M | 13.17M | 4.84M | -3.83M | -7.98M | 9.68M | 2.91M | 15.89M |
|
Liabilities and Shareholders Equity
|
| 32.35M | 30.33M | 30.97M | 28.21M | | 35.19M | 54.99M | 61.45M | 62.00M | 91.25M | 14.93M | 25.03M | 21.48M | 16.61M | 17.03M | 14.51M | 18.51M | 46.05M | 40.58M | 43.62M | 37.95M | 26.27M | 21.43M | 32.21M | 26.00M | 20.94M | 29.10M | 18.57M | 8.09M | 6.22M | 24.43M | 15.12M | 26.50M |
|
Treasury Shares
|
| 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.01M | 0.01M | 230.00 | | 0.17M | 0.17M | 0.17M | 0.17M | 0.21M | 0.21M | 0.21M | 0.20M | 0.30M | 0.30M | 0.30M | 0.26M | 0.44M | 0.43M | 0.43M | 0.34M | 0.74M | 0.64M | 0.64M |
|
Retained Earnings
|
| -63.34M | -68.82M | 67.23M | -91.99M | | -98.45M | -102.20M | 111.49M | -121.09M | -130.37M | -86.39M | -89.53M | -93.73M | -101.15M | -105.30M | -109.72M | -114.20M | -117.90M | -120.31M | -124.92M | -132.00M | -138.60M | -155.35M | -163.80M | -170.80M | -179.90M | -191.00M | -199.84M | -209.11M | -217.24M | -226.81M | -234.30M | -241.40M |