|
Cash & Equivalents
|
| 7.01M | | | 128.60M | 157.90M | 84.73M | 86.49M | 85.09M | 92.27M | 50.74M | 37.87M | 39.76M | 47.38M | 66.04M | 71.89M | 40.63M | 125.63M | 76.00M | 60.69M | 43.83M | 57.39M | 60.90M | 50.47M | 42.55M |
|
Prepaid Assets
|
| 3.35M | | | 7.32M | 10.19M | 9.90M | 11.08M | 11.43M | 19.46M | 15.76M | 15.18M | 16.40M | 23.30M | 22.34M | 19.28M | 11.91M | 12.60M | 16.44M | 9.08M | 8.68M | 6.23M | 5.50M | 4.21M | 4.59M |
|
Current Assets
|
| 42.44M | | | 142.25M | 345.64M | 331.08M | 315.88M | 301.64M | 288.27M | 254.99M | 229.42M | 201.52M | 184.58M | 157.84M | 136.45M | 112.99M | 143.22M | 131.08M | 114.42M | 98.74M | 79.22M | 66.40M | 54.67M | 90.72M |
|
Property, Plant & Equipment (Net)
|
| 2.44M | | | 2.52M | 3.00M | 5.41M | 7.57M | 8.65M | 9.94M | 12.27M | 18.76M | 18.24M | 17.67M | 16.89M | 16.02M | 14.80M | 13.80M | 12.83M | 11.89M | 10.83M | 9.81M | 8.88M | 7.95M | 7.05M |
|
Other Non-Current Assets
|
| 0.09M | | | 0.09M | 0.35M | 0.36M | 0.33M | 0.27M | 0.38M | 3.23M | 3.16M | 3.19M | 3.07M | 2.95M | 2.81M | 2.67M | 2.54M | 2.43M | 2.29M | 2.15M | 2.02M | 1.89M | 1.75M | 2.56M |
|
Non-Current Assets
|
| 2.53M | | | 2.60M | 3.35M | 5.77M | 7.90M | 8.92M | 10.32M | 15.50M | 21.92M | 21.43M | 20.74M | 19.84M | 18.82M | 17.47M | 16.34M | 15.26M | 14.19M | 12.98M | 11.83M | 10.76M | 9.70M | 9.61M |
|
Assets
|
| 44.97M | | | 144.86M | 348.99M | 336.85M | 323.78M | 310.57M | 298.58M | 270.49M | 251.34M | 222.94M | 205.32M | 177.68M | 155.27M | 130.46M | 159.56M | 146.34M | 128.61M | 111.72M | 91.05M | 77.17M | 64.37M | 100.33M |
|
Accounts Payables
|
| 3.05M | | | 1.35M | 1.75M | 3.00M | 1.01M | 3.25M | 10.01M | 2.59M | 5.67M | 3.04M | 7.17M | 5.13M | 2.01M | 2.02M | 1.59M | 2.15M | 2.82M | 2.93M | 2.42M | 1.53M | 0.47M | 1.16M |
|
Payables
|
| 3.05M | | | 1.35M | 1.75M | 3.00M | 1.01M | 3.25M | 10.01M | 2.59M | 5.67M | 3.04M | 7.17M | 5.13M | 2.01M | 2.02M | 1.59M | 2.15M | 2.82M | 2.93M | 2.42M | 1.53M | 0.47M | 1.16M |
|
Accumulated Expenses
|
| 4.04M | | | 6.52M | 7.35M | 5.25M | 11.33M | 13.78M | 14.57M | 14.22M | 18.57M | 16.10M | 17.80M | 10.88M | 10.98M | 12.04M | 9.87M | 7.57M | 9.21M | 9.47M | 6.50M | 5.78M | 4.86M | 4.17M |
|
Current Deferred Revenue
|
| 12.89M | | | 8.61M | 7.73M | 9.66M | 2.78M | 2.80M | | | | | | | | | 0.34M | 4.61M | 3.00M | | | | | |
|
Total Current Liabilities
|
| 19.98M | | | 16.48M | 16.83M | 17.90M | 15.11M | 19.84M | 24.59M | 16.81M | 24.25M | 19.14M | 24.96M | 16.01M | 12.99M | 14.06M | 11.45M | 14.33M | 15.03M | 12.40M | 8.92M | 7.32M | 5.34M | 5.34M |
|
Non-Current Deffered Revenue
|
| 9.57M | | | 19.72M | 21.31M | 18.09M | 29.21M | 27.28M | 2.21M | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 49.06M | | | 82.61M | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 5.34M | 5.22M | 5.07M | 4.90M | 4.01M | 3.82M | 3.62M | 4.20M | 3.19M | 2.97M | 2.74M | 2.51M | 2.27M | 2.02M | 1.76M |
|
Total Liabilities
|
| 30.45M | | | 37.11M | 39.13M | 38.19M | 46.69M | 49.40M | 26.80M | 21.55M | 28.81M | 23.52M | 29.17M | 20.02M | 16.81M | 17.67M | 14.86M | 17.52M | 18.00M | 15.14M | 11.42M | 9.58M | 7.35M | 7.09M |
|
Common Equity
|
| -34.55M | | | -58.36M | 309.86M | 298.66M | 277.09M | 261.17M | 271.79M | 248.94M | 222.53M | 199.42M | 176.16M | 157.65M | 138.46M | 112.78M | 144.71M | 128.81M | 110.62M | 96.58M | 79.63M | 67.59M | 57.02M | 93.24M |
|
Shareholder's Equity
|
| -34.55M | | | -58.36M | 309.86M | 298.66M | 277.09M | 261.17M | 271.79M | 248.94M | 222.53M | 199.42M | 176.16M | 157.65M | 138.46M | 112.78M | 144.71M | 128.81M | 110.62M | 96.58M | 79.63M | 67.59M | 57.02M | 93.24M |
|
Liabilities and Shareholders Equity
|
| 44.97M | | | 144.86M | 348.99M | 336.85M | 323.78M | 310.57M | 298.58M | 270.49M | 251.34M | 222.94M | 205.32M | 177.68M | 155.27M | 130.46M | 159.56M | 146.34M | 128.61M | 111.72M | 91.05M | 77.17M | 64.37M | 100.33M |
|
Retained Earnings
|
| -35.49M | | | -60.10M | -72.09M | -83.91M | -107.50M | -124.91M | -117.07M | -141.60M | -169.00M | -193.60M | -219.01M | -239.74M | -261.10M | -288.62M | -306.31M | -324.81M | -346.40M | -363.04M | -381.72M | -395.42M | -407.90M | -417.94M |
|
Treasury Shares
|
| 0.03M | | | 0.02M | 0.01M | 0.01M | 0.00M | | | 0.31M | 0.31M | 0.30M | 0.31M | 0.65M | 0.67M | 0.66M | 0.59M | 1.04M | 1.03M | 1.01M | 0.82M | 0.53M | 0.52M | 0.48M |
|
Shares Outstanding
|
7.59M | 7.60M | 7.63M | 7.66M | 7.78M | 41.77M | 41.79M | 42.12M | 42.24M | 42.34M | 42.38M | 42.38M | 42.39M | 42.39M | 42.46M | 42.47M | 42.49M | 47.26M | 47.52M | 47.73M | 47.74M | 47.71M | 47.90M | 47.90M | 63.15M |