|
Cash & Equivalents
|
23.40M | 18.85M | 61.10M | 33.09M | 14.30M | 16.87M | 25.53M | 24.69M | 27.81M | 36.50M | 33.98M | 36.04M | 27.29M | 37.77M | 31.01M | 34.56M | 101.64M | 90.40M | 81.33M |
|
Short-term Investments
|
| | 49.07M | 68.76M | 78.21M | 75.82M | 52.86M | 51.15M | 33.94M | 16.90M | 9.46M | | | | | | | | |
|
Cash & Current Investments
|
23.40M | 18.85M | 110.17M | 101.85M | 92.51M | 92.69M | 78.39M | 75.84M | 61.75M | 53.40M | 43.43M | 36.04M | 27.29M | 37.77M | 31.01M | 34.56M | 101.64M | 90.40M | 81.33M |
|
Receivables - Net
|
| | | | | | | 1.98M | 1.98M | 1.98M | 1.98M | 2.15M | 2.13M | 2.11M | 12.20M | 2.04M | 2.13M | 2.32M | 2.32M |
|
Receivables
|
| | | | | | | 1.98M | 1.98M | 1.98M | 1.98M | 2.15M | 2.13M | 2.11M | 12.20M | 2.04M | 2.13M | 2.32M | 2.32M |
|
Prepaid Assets
|
0.63M | 0.53M | 3.83M | 3.34M | 3.17M | 2.13M | 4.32M | 3.49M | 3.31M | 2.21M | 2.95M | 2.94M | 2.60M | 1.76M | 2.08M | 1.83M | 1.73M | 1.28M | 1.96M |
|
Current Assets
|
1.41M | 0.92M | 114.00M | 105.19M | 95.68M | 94.82M | 82.72M | 81.31M | 67.03M | 57.58M | 48.36M | 41.13M | 32.02M | 41.64M | 45.29M | 38.93M | 106.01M | 94.23M | 85.86M |
|
Property, Plant & Equipment (Net)
|
| | 5.19M | 4.79M | 4.67M | 4.20M | 3.91M | 3.63M | 3.38M | 2.97M | 2.48M | 1.97M | 1.58M | 1.20M | 0.86M | 0.56M | 0.29M | 0.18M | 0.14M |
|
Long-Term Investments
|
92.03M | 92.03M | 25.25M | 21.66M | 11.78M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.93M | 0.55M | 0.90M | 0.87M | 0.85M | 0.83M | 0.42M | 0.41M | 0.43M | 0.69M | 0.90M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M |
|
Non-Current Assets
|
92.03M | 92.03M | 36.63M | 31.98M | 21.98M | 9.31M | 8.71M | 8.13M | 7.17M | 6.42M | 5.62M | 4.95M | 4.70M | 3.43M | 2.71M | 9.54M | 8.82M | 8.46M | 8.19M |
|
Assets
|
93.44M | 92.95M | 150.64M | 137.17M | 117.66M | 104.13M | 91.43M | 89.44M | 74.20M | 64.00M | 53.97M | 46.08M | 36.72M | 45.07M | 48.00M | 48.47M | 114.83M | 102.70M | 94.05M |
|
Accounts Payables
|
| | 1.83M | 2.72M | 1.04M | 0.42M | 0.36M | 0.66M | 0.17M | 0.19M | 0.29M | 0.53M | 0.13M | 0.17M | 0.28M | 0.31M | 0.30M | 0.35M | 0.54M |
|
Payables
|
| | 1.83M | 2.72M | 1.04M | 0.42M | 0.36M | 0.66M | 0.17M | 0.19M | 0.29M | 0.53M | 0.13M | 0.17M | 0.28M | 0.31M | 0.30M | 0.35M | 0.54M |
|
Accumulated Expenses
|
0.99M | 1.54M | 8.49M | 8.66M | 4.93M | 6.01M | 6.13M | 6.85M | 5.32M | 3.90M | 3.95M | 4.13M | 3.48M | 3.64M | 4.32M | 5.18M | 9.09M | 4.19M | 4.75M |
|
Current Leases
|
| | 2.21M | 2.19M | 2.14M | 2.09M | 2.16M | 2.23M | 2.29M | 2.36M | 2.43M | 2.50M | 2.56M | 2.17M | 1.53M | 1.83M | 1.19M | 1.20M | 1.24M |
|
Total Current Liabilities
|
0.99M | 1.54M | 12.54M | 13.57M | 8.12M | 8.52M | 8.65M | 9.73M | 7.79M | 6.45M | 6.67M | 7.15M | 6.18M | 5.98M | 6.12M | 7.32M | 10.58M | 5.74M | 6.53M |
|
Non-Current Deffered Revenue
|
3.22M | 3.22M | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
81.63M | 78.04M | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | 6.06M | 5.60M | 5.07M | 4.53M | 3.96M | 3.38M | 2.78M | 2.16M | 1.53M | 0.88M | 0.22M | | | 6.64M | 6.78M | 6.32M | 5.84M |
|
Other Non-Current Liabilities
|
2.60M | 5.14M | 8.31M | 8.30M | 1.80M | 1.38M | 1.33M | 0.33M | 0.59M | 0.33M | 0.24M | 0.12M | 0.18M | 33.03M | 36.21M | 55.89M | 49.37M | 32.62M | 53.54M |
|
Total Non-Current Liabilities
|
4.21M | 4.76M | 18.60M | 19.17M | 13.19M | 13.05M | 12.61M | 13.11M | 10.57M | 8.62M | 8.20M | 8.03M | 6.40M | 5.98M | 6.12M | 13.96M | 59.78M | 22.96M | 64.02M |
|
Total Liabilities
|
6.81M | 9.90M | 26.91M | 27.47M | 14.99M | 14.43M | 13.94M | 13.43M | 11.16M | 8.94M | 8.44M | 8.14M | 6.58M | 39.01M | 42.33M | 69.85M | 109.16M | 55.58M | 117.56M |
|
Common Equity
|
34.85M | 22.82M | 123.73M | 109.70M | 102.66M | 89.70M | 77.49M | 76.00M | 63.04M | 55.06M | 45.53M | 37.94M | 30.14M | 6.06M | 5.67M | -21.38M | 5.67M | 47.11M | -23.52M |
|
Shareholder's Equity
|
34.85M | 22.82M | 123.73M | 109.70M | 102.66M | 89.70M | 77.49M | 76.00M | 63.04M | 55.06M | 45.53M | 37.94M | 30.14M | 6.06M | 5.67M | -21.38M | 5.67M | 47.11M | -23.52M |
|
Liabilities and Shareholders Equity
|
93.44M | 92.95M | 150.64M | 137.17M | 117.66M | 104.13M | 91.43M | 89.44M | 74.20M | 64.00M | 53.97M | 46.08M | 36.72M | 45.07M | 48.00M | 48.47M | 114.83M | 102.70M | 94.05M |
|
Retained Earnings
|
-2.36M | -5.94M | -127.70M | -142.65M | -150.60M | -164.52M | -177.90M | -178.65M | -193.00M | -202.34M | -212.80M | -221.69M | -230.53M | -255.80M | -257.22M | -285.26M | -312.23M | -272.50M | -344.13M |
|
Treasury Shares
|
| | 0.18M | 161.00 | 143.00 | 130.00 | 0.12M | 0.01M | 0.09M | 0.08M | 0.00M | 0.09M | 0.04M | 0.08M | 0.04M | 0.04M | 0.02M | 0.12M | 0.12M |