|
Cash & Equivalents
|
| 10.38M | 25.35M | 9.62M | 10.26M | 8.23M |
|
Cash & Current Investments
|
| 10.38M | 25.35M | 9.62M | 10.26M | 8.23M |
|
Prepaid Assets
|
| 1.18M | 4.09M | 4.23M | 3.76M | 5.83M |
|
Current Assets
|
| 11.56M | 29.44M | 16.68M | 15.96M | 17.12M |
|
Property, Plant & Equipment (Net)
|
| 7.11M | 13.63M | 24.21M | 28.91M | 37.47M |
|
Goodwill
|
| 81.73M | 81.73M | 81.73M | 81.73M | 81.73M |
|
Intangibles
|
| 60.61M | 55.85M | 51.10M | 46.35M | 41.59M |
|
Goodwill & Intangibles
|
| 142.34M | 137.59M | 132.83M | 128.08M | 123.33M |
|
Other Non-Current Assets
|
| 1.54M | 1.74M | 3.28M | 5.66M | 6.41M |
|
Non-Current Assets
|
| 168.05M | 171.11M | 184.08M | 188.06M | 192.88M |
|
Assets
|
| 179.61M | 200.55M | 200.76M | 204.02M | 210.00M |
|
Accounts Payables
|
| 1.09M | 2.67M | 3.84M | 3.92M | 6.26M |
|
Payables
|
| 1.09M | 2.67M | 3.84M | 3.92M | 6.26M |
|
Accumulated Expenses
|
| 1.26M | 4.10M | 6.64M | 4.13M | 8.30M |
|
Short term Debt
|
| 0.40M | 0.85M | 2.12M | 2.12M | 4.25M |
|
Current Leases
|
| 2.89M | 3.47M | 4.36M | 5.38M | 6.10M |
|
Current Deferred Revenue
|
| 3.23M | 2.81M | 2.36M | 1.46M | 1.17M |
|
Total Current Liabilities
|
| 9.46M | 16.41M | 22.32M | 20.32M | 28.61M |
|
Non-Current Debt
|
| 32.12M | 81.75M | 81.42M | 69.50M | 65.46M |
|
Non-Current Deferred Tax Liability
|
| | 10.17M | 13.91M | 16.36M | 6.58M |
|
Operating Leases
|
| 14.36M | 14.51M | 19.75M | 22.66M | 24.25M |
|
Other Non-Current Liabilities
|
| | | 1.02M | 0.72M | 0.82M |
|
Total Non-Current Liabilities
|
| | | 128.97M | 119.31M | 129.89M |
|
Total Liabilities
|
| 55.93M | 117.03M | 129.99M | 120.03M | 130.71M |
|
Total Debt
|
| 32.52M | 82.61M | 83.55M | 71.63M | 69.71M |
|
Common Equity
|
| 123.68M | 83.53M | 70.77M | 83.99M | 79.29M |
|
Shareholder's Equity
|
| 123.68M | 83.53M | 70.77M | 83.99M | 79.29M |
|
Liabilities and Shareholders Equity
|
| 179.61M | 200.55M | 200.76M | 204.02M | 210.00M |
|
Retained Earnings
|
| | -0.39M | -15.07M | -19.55M | -27.80M |
|
Treasury Shares
|
0.01M | | 4.67M | 3.53M | 3.91M | 1.62M |