|
Cash & Equivalents
|
2.52M | 108.15M | 81.53M | 67.31M | 51.18M | 76.61M | 60.01M | 54.62M | 55.50M | 42.35M | 43.58M | 33.70M | 25.36M | 22.20M | 19.85M | 16.84M | 12.82M | 25.78M | 21.45M | 15.39M | 14.99M | 7.60M | 4.02M | 7.26M | 29.54M | 22.38M | 16.97M | 10.40M | 5.88M | 4.82M | 22.73M | 31.04M | 27.23M | 24.20M | 19.02M | 48.01M | 43.71M | 59.38M | 55.07M | 50.77M | 46.53M | 42.61M | 38.76M | 34.22M | 29.73M | 25.24M | 20.82M | 16.39M | 16.89M | 5.41M | 21.34M | 15.94M | 13.08M | 6.42M |
|
Short-term Investments
|
| | | | | 39.99M | 39.99M | 30.00M | 15.00M | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.52M | 108.15M | 81.53M | 67.31M | 51.18M | 116.60M | 100.00M | 84.62M | 70.50M | 57.35M | 43.58M | 33.70M | 25.36M | 22.20M | 19.85M | 16.84M | 12.82M | 25.78M | 21.45M | 15.39M | 14.99M | 7.60M | 4.02M | 7.26M | 29.54M | 22.38M | 16.97M | 10.40M | 5.88M | 4.82M | 22.73M | 31.04M | 27.23M | 24.20M | 19.02M | 48.01M | 43.71M | 59.38M | 55.07M | 50.77M | 46.53M | 42.61M | 38.76M | 34.22M | 29.73M | 25.24M | 20.82M | 16.39M | 16.89M | 5.41M | 21.34M | 15.94M | 13.08M | 6.42M |
|
Receivables - Net
|
| | | | | | | | | | 0.13M | | | 1.53M | 1.50M | 1.37M | 2.15M | 0.90M | 0.03M | 0.13M | 0.23M | 0.06M | 0.06M | 0.48M | 0.07M | 0.02M | 0.04M | 0.04M | 1.71M | 0.02M | 0.10M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 2.12M | 1.76M | 1.65M | 1.32M | 1.99M |
|
Receivables - Other
|
| | | | | | | | | | 0.13M | | | 1.51M | 1.38M | 1.22M | 2.10M | 0.87M | 0.03M | | | | | | | | 0.04M | | 1.70M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | 0.26M | | | 3.04M | 2.89M | 2.59M | 4.25M | 1.77M | 0.06M | 0.13M | 0.23M | 0.06M | 0.06M | 0.48M | 0.07M | 0.02M | 0.07M | 0.04M | 3.41M | 0.02M | 0.10M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 2.12M | 1.76M | 1.65M | 1.32M | 1.99M |
|
Prepaid Assets
|
| | 1.73M | | 5.87M | 5.33M | 4.39M | 4.40M | 3.33M | 4.28M | 3.07M | 2.60M | 2.02M | 1.90M | 1.83M | 1.15M | 0.97M | 1.17M | 1.59M | 0.85M | 0.71M | 1.00M | 0.82M | 0.81M | 0.55M | 0.70M | 0.76M | 0.76M | 0.83M | 0.96M | 0.65M | 0.80M | 0.72M | 0.76M | 0.72M | 0.61M | 0.46M | 0.53M | 0.33M | 0.58M | 1.47M | 1.11M | 0.56M | 0.80M | 0.70M | 1.75M | 1.82M | 1.75M | 1.77M | 1.39M | 1.85M | 1.26M | 0.97M | 1.21M |
|
Current Assets
|
| | 83.25M | | 57.05M | 121.93M | 104.39M | 89.02M | 73.83M | 61.62M | 46.91M | 36.35M | 27.43M | 25.68M | 23.18M | 19.41M | 15.99M | 27.90M | 23.07M | 16.41M | 15.98M | 8.71M | 4.90M | 8.55M | 30.16M | 23.10M | 17.77M | 11.19M | 8.43M | 5.80M | 23.47M | 31.88M | 27.99M | 25.00M | 19.78M | 48.65M | 44.19M | 59.94M | 55.43M | 51.38M | 48.03M | 43.75M | 39.35M | 35.04M | 30.45M | 27.01M | 22.66M | 18.15M | 18.67M | 8.92M | 24.95M | 18.86M | 15.37M | 9.62M |
|
Property, Plant & Equipment (Net)
|
| | 0.46M | | 0.73M | 0.65M | 0.63M | 0.56M | 0.61M | 0.51M | 0.42M | 0.35M | 0.30M | 0.27M | 0.25M | 0.22M | 0.20M | 0.18M | 0.15M | 0.13M | 0.10M | 0.08M | 0.06M | 0.05M | 0.03M | 0.02M | 0.01M | 0.00M | 0.00M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M |
|
Other Non-Current Assets
|
| | 0.12M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.20M | 0.24M | 0.24M |
|
Non-Current Assets
|
| | 0.60M | | 0.87M | 0.79M | 0.76M | 0.69M | 0.75M | 0.65M | 0.43M | 0.36M | 0.31M | 0.28M | 0.26M | 0.24M | 0.21M | 0.19M | 0.16M | 0.14M | 0.12M | 0.10M | 0.08M | 0.06M | 0.05M | 0.03M | 0.16M | 0.15M | 0.15M | 0.20M | 0.20M | 0.20M | 0.21M | 0.21M | 0.20M | 0.20M | 0.18M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.21M | 0.25M | 2.82M |
|
Assets
|
| | 83.85M | | 57.91M | 122.72M | 105.15M | 89.72M | 74.57M | 62.27M | 47.34M | 36.71M | 27.74M | 25.97M | 23.45M | 19.64M | 16.20M | 28.09M | 23.23M | 16.55M | 16.10M | 8.80M | 4.98M | 8.62M | 30.20M | 23.14M | 17.92M | 11.34M | 8.58M | 6.00M | 23.67M | 32.07M | 28.20M | 25.21M | 19.99M | 48.85M | 44.38M | 59.99M | 55.48M | 51.42M | 48.07M | 43.78M | 39.37M | 35.06M | 30.47M | 27.04M | 22.68M | 18.17M | 18.69M | 8.94M | 24.96M | 19.06M | 15.62M | 12.44M |
|
Accounts Payables
|
| | 5.52M | | 4.41M | 4.41M | 3.71M | 3.30M | 5.03M | 5.38M | 4.03M | 3.86M | 4.18M | 3.19M | 3.42M | 3.30M | 2.80M | 4.07M | 5.32M | 5.41M | 5.68M | 5.44M | 6.19M | 7.03M | 5.95M | 4.26M | 4.04M | 4.33M | 4.75M | 4.52M | 4.27M | 4.18M | 5.15M | 5.72M | 4.83M | 3.99M | 4.29M | 4.05M | 2.76M | 3.12M | 3.00M | 3.76M | 3.86M | 4.90M | 5.07M | 6.15M | 5.62M | 6.57M | 6.17M | 5.47M | 8.19M | 7.66M | 4.76M | 5.11M |
|
Payables
|
| | 5.52M | | 4.41M | 4.41M | 3.71M | 3.30M | 5.03M | 5.38M | 4.03M | 3.86M | 4.18M | 3.19M | 3.42M | 3.30M | 2.80M | 4.07M | 5.32M | 5.41M | 5.68M | 5.44M | 6.19M | 7.03M | 5.95M | 4.26M | 4.04M | 4.33M | 4.75M | 4.52M | 4.27M | 4.18M | 5.15M | 5.72M | 4.83M | 3.99M | 4.29M | 4.05M | 2.76M | 3.12M | 3.00M | 3.76M | 3.86M | 4.90M | 5.07M | 6.15M | 5.62M | 6.57M | 6.17M | 5.47M | 8.19M | 7.66M | 4.76M | 5.11M |
|
Accumulated Expenses
|
| | 3.92M | | 5.34M | 7.82M | 5.82M | 7.79M | 6.46M | 7.20M | 5.78M | 6.45M | 5.29M | 5.01M | 3.73M | 3.89M | 5.84M | 4.48M | 4.38M | 4.02M | 3.73M | 3.10M | 3.33M | 3.06M | 3.57M | 3.49M | 4.17M | 3.85M | 3.77M | 3.45M | 3.79M | 2.50M | 3.38M | 3.34M | 4.96M | 3.11M | 2.98M | 2.75M | 3.13M | 2.60M | 3.23M | 3.35M | 3.96M | 4.10M | 3.37M | 3.30M | 3.38M | 2.63M | 3.51M | 2.65M | 3.12M | 2.52M | 2.59M | 2.78M |
|
Other Accumulated Expenses
|
| | 0.16M | | 0.55M | 0.35M | 0.07M | 0.07M | 0.12M | 0.06M | 0.02M | | | | 0.01M | | 0.15M | 0.24M | 0.20M | 0.09M | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | 0.43M | 0.30M | 0.21M | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | 3.91M | | 3.51M | 2.53M | 0.79M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | |
|
Total Current Liabilities
|
| | 25.38M | | 13.31M | 14.83M | 10.34M | 11.56M | 11.95M | 13.04M | 10.26M | 10.76M | 9.94M | 8.66M | 7.61M | 7.64M | 9.10M | 9.01M | 10.16M | 9.88M | 9.86M | 8.99M | 9.98M | 10.55M | 9.98M | 8.21M | 8.44M | 8.41M | 8.75M | 8.20M | 8.29M | 6.91M | 8.75M | 9.29M | 10.02M | 7.33M | 7.50M | 7.03M | 6.12M | 5.95M | 6.46M | 7.34M | 8.05M | 9.22M | 8.67M | 9.67M | 9.22M | 9.42M | 9.91M | 8.35M | 11.53M | 10.40M | 7.35M | 7.89M |
|
Non-Current Deffered Revenue
|
| | 15.42M | | 14.14M | 14.02M | 13.91M | 13.79M | 13.68M | 13.57M | 13.46M | 13.34M | 13.23M | 13.11M | 5.00M | 4.89M | 4.77M | 4.66M | 4.54M | 4.43M | 4.32M | 4.21M | 4.09M | 3.98M | 3.86M | 3.75M | 3.92M | 3.87M | 3.81M | 3.75M | 3.69M | 3.64M | 3.58M | 3.53M | 3.47M | 3.41M | 3.36M | 3.30M | 3.24M | 3.19M | 3.13M | 3.07M | 3.02M | 2.96M | 2.90M | 2.85M | 2.79M | 2.73M | 2.68M | 2.62M | 2.56M | 2.51M | | |
|
Preferred Stock Liabilities
|
| | 201.31M | | 203.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 111.62M | | | | | |
|
Minority Interest
|
| | | | | | 0.49M | 0.45M | 0.42M | 0.39M | 0.87M | 0.85M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.04M | | 0.05M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.29M | 0.29M | 4.41M | 3.40M | 4.95M | 1.48M | 1.69M | 1.77M | 0.96M | 0.45M | 0.32M | 0.18M | 0.60M | 0.57M | 0.10M | 0.11M | 0.18M | 0.23M | 0.18M | 0.32M | 0.64M | 0.53M | | | | | | | | | | | | | | 42.49M | 0.15M | 0.01M | 0.01M |
|
Total Non-Current Liabilities
|
| | 40.80M | | 27.44M | 28.86M | 24.25M | 25.35M | 25.63M | 26.61M | 23.71M | | | | 12.61M | 12.53M | 13.87M | 13.67M | 14.71M | 14.31M | 14.18M | 13.19M | 14.07M | 14.53M | 13.84M | 11.96M | 12.36M | 12.27M | 12.55M | 11.95M | 11.99M | 10.55M | 12.33M | 12.82M | 13.49M | 11.06M | 10.86M | | | | | | | | | | | | | | 14.10M | 12.91M | 7.35M | 7.89M |
|
Total Liabilities
|
158.75M | 152.63M | 40.84M | | 27.49M | 28.89M | 24.25M | 25.35M | 25.63M | 26.61M | 23.71M | 24.11M | 23.16M | 21.77M | 12.61M | 12.82M | 14.15M | 18.07M | 18.11M | 19.27M | 15.66M | 14.88M | 15.84M | 15.49M | 14.29M | 12.28M | 12.54M | 12.88M | 13.13M | 12.05M | 12.10M | 10.72M | 12.57M | 12.99M | 13.81M | 11.70M | 11.38M | 10.32M | 9.36M | 9.13M | 9.59M | 10.41M | 11.06M | 12.19M | 11.57M | 12.52M | 12.01M | 12.16M | 12.59M | 10.97M | 56.59M | 13.06M | 7.36M | 7.90M |
|
Common Equity
|
-158.75M | -152.63M | -158.31M | | -172.94M | 93.83M | 80.90M | 64.36M | 48.94M | 35.66M | 23.62M | 12.61M | 4.58M | 4.20M | 10.84M | 6.82M | 2.05M | 10.02M | 5.13M | -3.54M | 0.44M | -6.91M | -10.86M | -6.88M | 15.91M | 10.86M | 5.39M | -1.54M | -4.55M | -6.04M | 11.57M | 21.35M | 15.63M | 12.21M | 6.17M | 37.15M | 32.99M | 49.67M | 46.12M | 42.29M | 38.48M | 33.37M | 28.31M | 22.88M | 18.90M | 14.52M | 10.67M | 6.01M | -105.52M | -2.03M | -31.63M | 6.00M | 8.26M | 4.54M |
|
Shareholder's Equity
|
-158.75M | -152.63M | -158.31M | | -172.94M | 93.83M | 80.90M | 64.36M | 48.94M | 35.66M | 23.62M | 12.61M | 4.58M | 4.20M | 10.84M | 6.82M | 2.05M | 10.02M | 5.13M | -3.54M | 0.44M | -6.91M | -10.86M | -6.88M | 15.91M | 10.86M | 5.39M | -1.54M | -4.55M | -6.04M | 11.57M | 21.35M | 15.63M | 12.21M | 6.17M | 37.15M | 32.99M | 49.67M | 46.12M | 42.29M | 38.48M | 33.37M | 28.31M | 22.88M | 18.90M | 14.52M | 10.67M | 6.01M | -105.52M | -2.03M | -31.63M | 6.00M | 8.26M | 4.54M |
|
Liabilities and Shareholders Equity
|
| | 83.85M | | 57.91M | 122.72M | 105.15M | 89.72M | 74.57M | 62.27M | 47.34M | 36.71M | 27.74M | 25.97M | 23.45M | 19.64M | 16.20M | 28.09M | 23.23M | 16.55M | 16.10M | 8.80M | 4.98M | 8.62M | 30.20M | 23.14M | 17.92M | 11.34M | 8.58M | 6.00M | 23.67M | 32.07M | 28.20M | 25.21M | 19.99M | 48.85M | 44.38M | 59.99M | 55.48M | 51.42M | 48.07M | 43.78M | 39.37M | 35.06M | 30.47M | 27.04M | 22.68M | 18.17M | 18.69M | 8.94M | 24.96M | 19.06M | 15.62M | 12.44M |
|
Retained Earnings
|
| | -168.35M | | -195.76M | -216.28M | -230.90M | -249.57M | -266.33M | -281.21M | -294.58M | -306.92M | -315.88M | -321.75M | -318.56M | -325.80M | -331.18M | -332.78M | -338.22M | -346.56M | -349.15M | -356.11M | -362.32M | -367.41M | -370.90M | -376.25M | -381.90M | -389.50M | -393.06M | -397.65M | -403.40M | -408.49M | -415.89M | -422.13M | -428.56M | -433.27M | -437.50M | -440.95M | -444.72M | -448.84M | -452.87M | -458.26M | -463.68M | -469.46M | -473.71M | -478.45M | -482.63M | -487.61M | -610.76M | -619.23M | -649.15M | -627.66M | -628.58M | -632.54M |