|
Cash & Equivalents
|
1.03M | 1.77M | 12.57M | 24.83M | 18.04M | 16.25M | 10.64M | 7.20M | 6.05M | 5.62M | 3.93M | 5.22M | 4.29M | 1.85M | 1.41M | 8.45M | 7.06M | 6.83M | 5.56M |
|
Short-term Investments
|
| | | | | 0.24M | 0.24M | 0.24M | 0.25M | | | | | | | | | | |
|
Cash & Current Investments
|
1.03M | 1.77M | 12.57M | 24.83M | 18.04M | 16.49M | 10.89M | 7.44M | 6.30M | 5.62M | 3.93M | 5.22M | 4.29M | 1.85M | 1.41M | 8.45M | 7.06M | 6.83M | 5.56M |
|
Receivables - Net
|
0.21M | 0.63M | 0.60M | 1.29M | 1.37M | 1.33M | 1.23M | 1.88M | 1.55M | 1.45M | 1.20M | 1.25M | 0.98M | 0.72M | 0.87M | 1.39M | 0.65M | 0.84M | 0.66M |
|
Receivables - Other
|
| 0.03M | | 4.00M | 2.00M | 0.04M | 2.00M | 2.00M | 2.00M | 0.16M | 0.16M | 0.08M | 0.07M | 0.17M | 0.32M | 0.22M | 0.61M | 0.05M | |
|
Receivables
|
0.21M | 0.66M | 0.60M | 5.29M | 3.37M | 1.37M | 3.23M | 3.88M | 3.55M | 1.61M | 1.36M | 1.32M | 1.05M | 0.89M | 1.19M | 1.61M | 1.26M | 0.89M | 0.66M |
|
Current Deferred Tax Assets
|
0.24M | 0.47M | 0.05M | 0.02M | | | | | | | | | | 0.17M | | | | 0.05M | 0.42M |
|
Prepaid Assets
|
0.47M | 0.28M | 0.53M | 0.48M | 0.56M | 0.39M | 0.66M | 0.68M | 0.58M | 0.56M | 0.62M | 0.66M | 0.81M | 0.78M | 0.82M | 0.68M | 0.58M | 0.29M | 0.56M |
|
Current Assets
|
1.96M | 3.18M | 13.75M | 30.86M | 22.24M | 18.25M | 13.04M | 10.11M | 8.50M | 7.79M | 8.89M | 7.20M | 6.15M | 3.52M | 3.42M | 10.86M | 8.99M | 8.17M | 7.33M |
|
Property, Plant & Equipment (Net)
|
0.04M | 0.04M | 0.05M | 0.08M | 0.24M | 0.25M | 0.35M | 0.35M | 0.33M | 0.26M | 0.24M | 0.20M | 0.18M | 0.17M | 0.15M | 0.07M | 0.07M | 0.05M | 0.05M |
|
Long-Term Investments
|
| | | 0.25M | 0.24M | 0.24M | 0.24M | 0.24M | 0.25M | | | | | | | | | | |
|
Goodwill
|
| | 0.25M | 0.55M | 13.16M | 13.46M | 22.67M | 22.56M | 22.31M | 11.24M | 0.38M | 0.38M | 0.38M | 10.86M | 10.86M | 10.86M | 10.86M | 10.86M | 10.86M |
|
Intangibles
|
| | 0.48M | 0.71M | 3.37M | 4.06M | 7.81M | 7.59M | 6.81M | 3.31M | 3.40M | 3.11M | 2.82M | 0.49M | 0.36M | 0.26M | 0.16M | 0.06M | 0.01M |
|
Goodwill & Intangibles
|
| | 0.73M | 1.26M | 16.53M | 17.53M | 30.48M | 30.15M | 29.12M | 14.87M | 3.78M | 3.49M | 3.20M | 11.35M | 11.22M | 11.12M | 11.02M | 10.92M | 10.87M |
|
Long-Term Deferred Tax
|
3.16M | 4.46M | 4.86M | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.08M | 0.06M | 0.05M | 2.00M | 2.00M | 2.00M | 2.00M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.14M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
0.04M | 0.04M | 0.86M | 1.40M | 17.06M | 20.15M | 34.02M | 33.57M | 32.46M | 16.48M | 15.30M | 14.87M | 14.46M | 12.04M | 11.74M | 11.39M | 11.26M | 11.11M | 11.02M |
|
Assets
|
2.00M | 3.22M | 14.61M | 32.27M | 39.30M | 38.40M | 47.06M | 43.68M | 40.96M | 24.28M | 24.19M | 22.07M | 20.60M | 15.56M | 15.17M | 22.25M | 20.24M | 19.28M | 18.35M |
|
Accounts Payables
|
0.12M | 0.38M | 0.11M | 0.14M | 0.39M | 0.34M | 0.35M | 0.44M | 0.35M | 0.46M | 0.43M | 0.28M | 0.24M | 0.18M | 0.22M | 0.30M | 0.05M | 0.23M | 0.16M |
|
Payables
|
0.12M | 0.38M | 0.11M | 0.14M | 0.39M | 0.34M | 0.35M | 0.44M | 0.35M | 0.46M | 0.43M | 0.28M | 0.24M | 0.18M | 0.22M | 0.30M | 0.05M | 0.23M | 0.16M |
|
Accumulated Expenses
|
0.12M | 0.44M | 0.29M | 0.41M | 0.20M | 0.19M | 0.43M | 0.29M | 0.34M | 1.04M | 0.53M | 0.36M | 0.25M | 0.34M | 0.32M | 0.63M | 0.78M | 0.45M | 0.38M |
|
Current Leases
|
| | | | | | 0.44M | 0.44M | 0.40M | 0.41M | 0.43M | 0.45M | 0.41M | 0.36M | 0.23M | 0.14M | 0.15M | 0.13M | 0.09M |
|
Current Deferred Revenue
|
0.33M | 0.10M | 0.11M | 0.10M | 0.56M | 0.84M | 1.22M | 0.75M | 0.53M | 0.47M | 0.21M | 0.14M | 0.07M | 0.07M | 0.45M | 0.26M | 1.05M | 0.05M | 0.07M |
|
Total Current Liabilities
|
0.57M | 2.34M | 1.15M | 1.21M | 3.22M | 4.24M | 7.62M | 3.77M | 5.90M | 8.13M | 5.61M | 6.07M | 3.89M | 2.43M | 4.14M | 4.28M | 3.50M | 2.34M | 2.20M |
|
Non-Current Debt
|
0.55M | 0.62M | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
1.18M | 1.43M | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 0.10M | | | | |
|
Operating Leases
|
| | | | | | 1.07M | 0.96M | 0.52M | 0.42M | 0.84M | 0.74M | 0.62M | 0.18M | 0.37M | 0.20M | 0.17M | 0.00M | 0.00M |
|
Other Non-Current Liabilities
|
| 0.62M | | | 0.25M | 5.34M | 11.40M | 8.46M | 6.52M | 4.50M | 3.12M | 0.92M | 1.41M | 1.41M | | | | | |
|
Total Non-Current Liabilities
|
| 3.77M | | | 10.08M | 4.24M | 8.25M | 4.29M | 6.42M | 8.55M | 6.03M | 6.35M | 4.10M | 2.61M | | | | | |
|
Total Liabilities
|
2.30M | 4.39M | 1.78M | 1.84M | 10.33M | 9.58M | 19.65M | 12.75M | 12.94M | 13.05M | 9.15M | 7.28M | 5.52M | 4.02M | 4.27M | 4.34M | 3.52M | 2.34M | 2.20M |
|
Total Debt
|
0.55M | 0.62M | | | | | | | | | | | | | | | | | |
|
Common Equity
|
-0.31M | -1.17M | 12.83M | 30.43M | 28.97M | 28.82M | 27.41M | 30.93M | 28.02M | 11.22M | 15.04M | 14.80M | 15.09M | 11.54M | 10.89M | 17.92M | 16.73M | 16.94M | 16.15M |
|
Shareholder's Equity
|
-0.31M | -1.17M | 12.83M | 30.43M | 28.97M | 28.82M | 27.41M | 30.93M | 28.02M | 11.22M | 15.04M | 14.80M | 15.09M | 11.54M | 10.89M | 17.92M | 16.73M | 16.94M | 16.15M |
|
Liabilities and Shareholders Equity
|
2.00M | 3.22M | 14.61M | 32.27M | 39.30M | 38.40M | 47.06M | 43.68M | 40.96M | 24.28M | 24.19M | 22.07M | 20.60M | 15.56M | 15.17M | 22.25M | 20.24M | 19.28M | 18.35M |
|
Retained Earnings
|
-16.02M | -22.12M | -23.77M | -25.35M | -27.10M | -28.08M | -33.46M | -32.16M | -37.38M | -56.64M | -56.80M | -57.50M | -59.05M | -63.04M | -64.05M | -64.03M | -65.53M | -65.59M | -66.63M |
|
Treasury Shares
|
| | | 0.28M | | | | | | | | | | | | | | | |