|
Cash & Equivalents
|
6.36M | 11.95M | 8.67M | 37.70M | 33.88M | 24.48M | 17.12M | 14.05M | 6.29M | 4.71M | 3.88M |
|
Short-term Investments
|
1.05M | 1.05M | 1.05M | 20.82M | 6.50M | 4.51M | 0.25M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Cash & Current Investments
|
7.41M | 13.00M | 9.72M | 58.52M | 40.39M | 28.99M | 17.37M | 14.18M | 6.41M | 4.83M | 4.00M |
|
Receivables - Net
|
33.97M | 28.86M | 25.72M | 33.91M | 25.72M | 25.03M | 26.46M | 22.89M | 23.51M | 19.87M | 23.18M |
|
Receivables
|
33.97M | 28.86M | 25.72M | 33.91M | 25.72M | 25.03M | 26.46M | 22.89M | 23.51M | 19.87M | 23.18M |
|
Prepaid Assets
|
2.10M | 1.07M | 1.77M | 4.35M | 3.33M | 2.90M | 2.50M | 3.69M | 2.90M | 2.21M | 2.41M |
|
Current Assets
|
43.48M | 42.94M | 37.22M | 107.86M | 69.80M | 57.23M | 46.33M | 40.76M | 32.82M | 26.91M | 29.59M |
|
Property, Plant & Equipment (Net)
|
0.41M | 0.34M | 0.31M | 0.87M | 0.68M | 0.46M | 1.67M | 1.58M | 1.53M | 1.44M | 1.35M |
|
Intangibles
|
0.03M | 0.03M | 0.03M | 9.28M | 8.43M | 7.58M | 4.79M | 4.64M | 5.29M | 5.94M | 6.68M |
|
Goodwill & Intangibles
|
0.03M | 0.03M | 0.03M | 9.28M | 8.43M | 7.58M | 4.79M | 4.64M | 5.29M | 5.94M | 6.68M |
|
Other Non-Current Assets
|
0.54M | 0.47M | 0.46M | 0.74M | 0.89M | 0.97M | 2.43M | 1.90M | 2.11M | 2.18M | 1.90M |
|
Non-Current Assets
|
3.47M | 2.99M | 2.77M | 13.33M | 13.57M | 13.61M | 13.53M | 13.31M | 13.62M | 13.24M | 13.16M |
|
Assets
|
46.94M | 45.92M | 39.99M | 121.19M | 83.37M | 70.84M | 59.86M | 54.07M | 46.43M | 40.15M | 42.75M |
|
Accounts Payables
|
7.54M | 9.37M | 12.69M | 4.48M | 4.07M | 3.46M | 3.47M | 2.90M | 3.16M | 2.62M | 2.93M |
|
Payables
|
7.54M | 9.37M | 12.69M | 4.48M | 4.07M | 3.46M | 3.47M | 2.90M | 3.16M | 2.62M | 2.93M |
|
Accumulated Expenses
|
13.12M | 22.62M | 18.20M | 22.27M | 26.69M | 25.18M | 24.94M | 19.84M | 15.64M | 16.09M | 25.88M |
|
Short term Debt
|
| 123.12M | 62.71M | 3.19M | 52.31M | 53.27M | 53.71M | 14.26M | 13.20M | 6.16M | 48.52M |
|
Current Leases
|
0.74M | 0.68M | 0.64M | 0.71M | 0.68M | 0.66M | 0.55M | 0.45M | 0.37M | 0.06M | |
|
Current Deferred Revenue
|
0.35M | 0.07M | 0.15M | 0.46M | 0.38M | 0.45M | 0.17M | 0.15M | 0.14M | 0.14M | 0.11M |
|
Total Current Liabilities
|
28.44M | 193.47M | 138.91M | 31.11M | 84.13M | 83.02M | 82.84M | 37.59M | 32.51M | 29.31M | 87.95M |
|
Non-Current Debt
|
99.44M | | 65.56M | 66.08M | | | | 39.88M | 40.38M | 42.27M | |
|
Preferred Stock Liabilities
|
46.33M | 46.33M | 46.33M | | | | | | | | |
|
Operating Leases
|
2.12M | 1.82M | 1.67M | 2.04M | 1.89M | 1.73M | 0.52M | 0.47M | 0.41M | | |
|
Other Non-Current Liabilities
|
32.77M | 9.44M | 11.48M | 12.36M | 0.04M | 0.04M | | 7.80M | 8.74M | 9.16M | |
|
Total Non-Current Liabilities
|
149.01M | 195.33M | 216.14M | 99.23M | 86.02M | 84.75M | | 77.94M | 73.77M | 72.30M | |
|
Total Liabilities
|
181.78M | 204.78M | 227.62M | 111.59M | 86.06M | 84.79M | 83.36M | 85.74M | 82.51M | 81.46M | 87.95M |
|
Total Debt
|
99.44M | 123.12M | 128.27M | 69.27M | 52.31M | 53.27M | 53.71M | 54.14M | 53.58M | 48.42M | 48.52M |
|
Common Equity
|
-181.17M | -205.19M | -233.97M | 9.60M | -2.69M | -13.95M | -23.51M | -31.67M | -36.08M | -41.31M | -45.20M |
|
Shareholder's Equity
|
-181.17M | -205.19M | -233.97M | 9.60M | -2.69M | -13.95M | -23.51M | -31.67M | -36.08M | -41.31M | -45.20M |
|
Liabilities and Shareholders Equity
|
46.94M | 45.92M | 39.99M | 121.19M | 83.37M | 70.84M | 59.86M | 54.07M | 46.43M | 40.15M | 42.75M |
|
Retained Earnings
|
-229.50M | -253.67M | -282.52M | -154.77M | -167.78M | -179.45M | -190.06M | -198.80M | -204.28M | -209.89M | -215.07M |
|
Treasury Shares
|
| | | 0.95M | | | | 2.15M | | | |