|
Cash & Equivalents
|
0.08M | 0.89M | 0.79M | 0.76M | 0.33M | 9.50M | 2.14M | 0.77M | 3.96M | 5.16M | 3.05M | 3.08M | 4.36M | 3.39M | 2.57M | 8.99M | 36.36M | 34.61M | 302.92M | 300.44M | 297.23M | 19.12M | 30.95M | 274.43M | 15.26M | 18.79M | 3.87M | 246.14M | 16.80M | 8.83M | 11.26M | 26.37M | 178.60M | 152.69M | 29.41M | 36.63M | 18.36M | 69.52M | 37.19M | 55.52M | 195.58M | 43.91M | 50.35M | 26.68M | 37.94M | 33.88M | 100.38M |
|
Prepaid Assets
|
| | | 0.02M | 0.03M | 0.61M | 1.44M | 1.10M | 0.91M | 1.11M | 1.01M | 0.28M | 0.18M | 0.45M | 0.34M | 0.39M | 0.25M | 0.59M | 0.61M | 0.28M | 0.25M | 0.67M | 0.57M | 0.41M | 0.55M | 0.91M | 0.71M | 0.44M | 0.62M | 1.15M | 0.92M | 0.62M | 0.39M | 1.09M | 0.96M | 3.41M | 3.93M | 0.96M | 0.67M | 2.52M | 0.64M | 0.14M | 1.73M | 1.13M | 0.86M | 2.81M | 2.24M |
|
Current Assets
|
| | | 0.77M | 0.36M | 22.27M | 18.93M | 15.20M | 12.16M | 18.31M | 15.62M | 13.97M | 14.67M | 14.26M | 11.53M | 21.85M | 78.73M | 144.26M | 306.62M | 302.13M | 299.14M | 293.64M | 289.26M | 283.50M | 276.45M | 270.62M | 263.13M | 256.10M | 249.86M | 237.66M | 224.28M | 210.53M | 193.30M | 179.86M | 165.15M | 167.04M | 149.47M | 399.37M | 381.30M | 367.23M | 966.34M | 945.72M | 936.65M | 907.22M | 866.02M | 827.02M | 738.70M |
|
Other Non-Current Assets
|
| | | 2.27M | 2.41M | 3.07M | 0.08M | 0.08M | 0.52M | 0.16M | 0.08M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Non-Current Assets
|
| | | 2.27M | 2.41M | | 0.08M | 0.24M | 0.60M | 0.24M | 0.69M | 0.56M | 0.48M | 0.06M | 0.31M | 0.27M | 0.24M | 0.21M | 0.18M | 0.18M | 0.94M | 0.85M | 0.87M | 0.76M | 0.66M | 0.58M | 0.49M | 0.40M | 0.28M | 0.18M | 0.19M | 0.13M | 1.73M | 1.65M | 1.54M | 1.49M | 1.43M | 1.32M | 1.36M | 1.26M | 1.18M | 1.11M | 1.24M | 1.10M | 0.97M | 0.83M | 0.71M |
|
Assets
|
| | | 3.04M | 2.77M | 22.27M | 19.01M | 15.44M | 12.76M | 18.55M | 16.32M | 14.54M | 15.15M | 14.32M | 11.84M | 22.12M | 78.97M | 144.47M | 306.80M | 302.31M | 300.08M | 294.49M | 290.12M | 284.26M | 277.10M | 271.20M | 263.62M | 256.50M | 250.14M | 237.84M | 224.47M | 210.66M | 195.03M | 181.51M | 166.68M | 168.53M | 150.90M | 400.69M | 382.66M | 368.49M | 967.52M | 946.84M | 937.89M | 908.32M | 866.99M | 827.85M | 739.41M |
|
Accounts Payables
|
| | | 1.83M | 1.88M | 1.01M | 0.40M | 0.59M | 1.17M | 1.21M | 0.88M | 1.20M | 1.73M | 1.30M | 1.56M | 1.53M | 0.66M | 1.49M | 1.22M | 0.96M | 1.68M | 1.87M | 2.10M | 2.43M | 3.10M | 3.21M | 2.76M | 3.99M | 4.85M | 4.21M | 2.85M | 1.44M | 3.12M | 6.10M | 3.14M | 8.53M | 3.80M | 5.61M | 5.71M | 7.51M | 5.22M | 11.09M | 0.25M | 9.81M | 7.70M | 5.49M | 4.41M |
|
Notes Payables
|
| | | 0.30M | 0.31M | 1.67M | 1.91M | 2.50M | 2.50M | 2.38M | 2.83M | 3.27M | | 3.05M | 3.18M | 3.45M | 3.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | | 2.13M | 2.19M | 2.68M | 2.31M | 3.09M | 3.67M | 3.59M | 3.71M | 4.47M | 1.73M | 4.36M | 4.74M | 4.98M | 4.38M | 1.49M | 1.22M | 0.96M | 1.68M | 1.87M | 2.10M | 2.43M | 3.10M | 3.21M | 2.76M | 3.99M | 4.85M | 4.21M | 2.85M | 1.44M | 3.12M | 6.10M | 3.14M | 8.53M | 3.80M | 5.61M | 5.71M | 7.51M | 5.22M | 11.09M | 0.25M | 9.81M | 7.70M | 5.49M | 4.41M |
|
Accumulated Expenses
|
| | | 0.08M | 0.11M | 0.12M | 0.15M | 0.18M | | 0.01M | 0.02M | 0.03M | | 0.06M | 0.01M | 0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | 0.38M | 0.52M | 0.12M | 1.10M | 1.38M | 0.75M | 0.85M | 1.00M | 1.24M | 1.66M | 2.42M | 2.84M | 2.26M | 1.89M | 2.61M | 3.53M | 3.59M | 2.96M | 3.47M | 3.80M | 4.04M | 5.13M | 5.53M | 6.64M | 7.81M | 7.79M | 8.46M | 8.39M | 7.30M | 8.00M | 8.52M | 10.62M | 13.11M | 11.54M | 7.55M | 7.38M | 11.30M | 27.22M | 13.67M | 24.95M | 17.11M | 11.37M | 26.02M | 21.22M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.28M | 0.29M | 0.29M | 0.30M | 0.31M | 0.32M | 0.32M | 0.33M | 0.28M | 0.20M | 0.12M | 0.03M | 0.15M | 0.24M | 0.30M | 0.30M | 0.31M | 0.31M | 0.32M | 0.32M | 0.33M | 0.33M | 0.48M | 0.49M | 0.50M | 0.47M | 0.44M |
|
Total Current Liabilities
|
| | | 22.52M | 27.71M | 4.88M | 5.72M | 1.98M | 1.92M | 5.74M | 6.08M | 6.48M | 3.38M | 7.73M | 9.61M | 8.66M | 6.34M | 4.11M | 4.74M | 4.55M | 4.92M | 5.63M | 6.19M | 6.78M | 8.54M | 9.05M | 9.71M | 12.13M | 12.92M | 12.87M | 11.35M | 8.78M | 11.27M | 14.86M | 14.06M | 21.95M | 15.65M | 13.48M | 13.40M | 19.14M | 32.77M | 25.09M | 25.68M | 27.41M | 19.57M | 31.98M | 26.07M |
|
Convertible Debt
|
| | | 1.26M | 1.43M | | | 2.15M | 3.14M | 1.50M | 1.50M | 1.50M | 3.71M | 1.50M | 1.50M | 1.50M | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.59M | 0.51M | 0.44M | 0.36M | 0.28M | 0.20M | 0.12M | 0.03M | | | | | 1.49M | 1.41M | 1.34M | 1.26M | 1.18M | 1.10M | 1.02M | 0.94M | 0.85M | 0.77M | 0.76M | 0.63M | 0.50M | 0.41M | 0.32M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.18M | 0.20M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 2.65M | 2.90M | | 0.02M | 4.74M | 5.07M | 0.02M | 0.02M | 0.02M | 4.22M | 0.01M | | | | | | 0.01M | 0.59M | 0.51M | 0.44M | 0.36M | 0.28M | 0.20M | 0.12M | 0.03M | | | | | 1.49M | 1.41M | 1.34M | 1.26M | 1.18M | 1.10M | 1.02M | 0.94M | 0.85M | 0.77M | 0.76M | 0.63M | 0.50M | 0.41M | 0.32M |
|
Total Liabilities
|
| | | 25.17M | 30.61M | 4.88M | 5.74M | 6.71M | 6.99M | 5.76M | 6.10M | 6.49M | 7.61M | 7.73M | 9.61M | 8.66M | 6.34M | 4.11M | 4.74M | 4.56M | 5.51M | 6.14M | 6.63M | 7.14M | 8.82M | 9.25M | 9.83M | 12.16M | 12.92M | 12.87M | 11.35M | 8.78M | 12.76M | 16.28M | 15.40M | 23.21M | 16.83M | 14.58M | 14.42M | 20.07M | 33.63M | 25.86M | 26.44M | 28.04M | 20.07M | 32.39M | 26.39M |
|
Common Equity
|
| | | -22.13M | -27.84M | 17.39M | 13.27M | 8.72M | 5.77M | 12.79M | 10.22M | 8.04M | 7.55M | 6.59M | 2.23M | 13.46M | 72.63M | 140.36M | 302.05M | 297.75M | 294.57M | 288.35M | 283.49M | 277.12M | 268.28M | 261.95M | 253.79M | 244.34M | 237.22M | 224.97M | 213.12M | 201.88M | 182.27M | 165.23M | 151.28M | 145.32M | 134.06M | 386.12M | 368.24M | 348.42M | 933.89M | 920.98M | 911.45M | 880.28M | 846.92M | 795.46M | 713.03M |
|
Shareholder's Equity
|
| | | -22.13M | -27.84M | 17.39M | 13.27M | 8.72M | 5.77M | 12.79M | 10.22M | 8.04M | 7.55M | 6.59M | 2.23M | 13.46M | 72.63M | 140.36M | 302.05M | 297.75M | 294.57M | 288.35M | 283.49M | 277.12M | 268.28M | 261.95M | 253.79M | 244.34M | 237.22M | 224.97M | 213.12M | 201.88M | 182.27M | 165.23M | 151.28M | 145.32M | 134.06M | 386.12M | 368.24M | 348.42M | 933.89M | 920.98M | 911.45M | 880.28M | 846.92M | 795.46M | 713.03M |
|
Liabilities and Shareholders Equity
|
| | | 3.04M | 2.77M | 22.27M | 19.01M | 15.44M | 12.76M | 18.55M | 16.32M | 14.54M | 15.15M | 14.32M | 11.84M | 22.12M | 78.97M | 144.47M | 306.80M | 302.31M | 300.08M | 294.49M | 290.12M | 284.26M | 277.10M | 271.20M | 263.62M | 256.50M | 250.14M | 237.84M | 224.47M | 210.66M | 195.03M | 181.51M | 166.68M | 168.53M | 150.90M | 400.69M | 382.66M | 368.49M | 967.52M | 946.84M | 937.89M | 908.32M | 866.99M | 827.85M | 739.41M |
|
Treasury Shares
|
0.20M | | | 2.02M | 3.80M | 0.87M | 0.77M | 0.67M | 0.67M | 0.56M | 0.49M | 0.31M | 0.31M | 0.25M | 0.25M | 0.25M | 0.25M | 0.18M | 0.18M | 0.18M | 0.44M | 0.43M | 0.36M | 0.35M | 0.80M | 0.80M | 0.68M | 0.68M | 1.08M | 1.05M | 0.96M | 1.03M | 1.46M | 2.19M | 2.19M | 2.19M | 2.19M | 2.19M | 2.19M | 2.19M | | | | | | | |
|
Retained Earnings
|
| | | -22.14M | -27.85M | -35.72M | -40.45M | -45.55M | -49.13M | -52.83M | -56.63M | -60.28M | -65.50M | -70.67M | -76.77M | -80.86M | -84.41M | -91.08M | -97.68M | -102.92M | -107.84M | -115.52M | -121.25M | -128.70M | -138.38M | -147.96M | -157.24M | -168.19M | -182.20M | -197.58M | -210.83M | -223.18M | -239.28M | -256.72M | -272.49M | -292.05M | -311.58M | -330.81M | -353.34M | -377.94M | -405.30M | -427.55M | -452.49M | -487.91M | -533.54M | -599.10M | -689.88M |
|
Shares Outstanding
|
| | | 6.00M | | | | 9.68M | | | | 20.82M | | 27.70M | 28.50M | 35.82M | 50.93M | 60.65M | 71.28M | 71.74M | 72.03M | 72.17M | 72.26M | 72.41M | 72.56M | 72.76M | 72.92M | 73.22M | 77.18M | 78.19M | 78.23M | 78.25M | 77.37M | 76.69M | 76.69M | 78.26M | 79.32M | 100.03M | 100.03M | 100.11M | 110.23M | 110.80M | 111.43M | 111.57M | 112.29M | 112.33M | 112.45M |