|
Accumulated Depreciation
|
| | | | | | 0.91M | 0.95M | 1.11M | 1.35M | 1.60M | 2.05M | 1.50M | 1.98M | 2.21M |
|
Assets
|
27.20M | 22.80M | 22.74M | 17.14M | 21.98M | 19.86M | 38.40M | 63.03M | 54.75M | 54.06M | 245.12M | 218.87M | 206.93M | 210.64M | 139.31M |
|
Cash & Equivalents
|
11.79M | 11.24M | 12.70M | 10.48M | 18.64M | 4.64M | 2.88M | 12.30M | 34.35M | 9.00M | 115.95M | 190.34M | 111.13M | 135.16M | 36.97M |
|
Receivables - Net
|
5.37M | 4.42M | 2.43M | 1.43M | 0.11M | 0.51M | 0.38M | 3.81M | 3.46M | 1.02M | 4.61M | 0.43M | 0.17M | 1.11M | 0.54M |
|
Receivables - Other
|
4.32M | 3.02M | 4.11M | 2.20M | 0.30M | 0.96M | 0.70M | | | | | | | 0.10M | 0.40M |
|
Receivables
|
9.68M | 7.45M | 6.55M | 3.63M | 0.41M | 1.48M | 1.08M | 3.81M | 3.46M | 1.02M | 4.61M | 0.43M | 0.17M | 1.21M | 0.94M |
|
Prepaid Assets
|
1.35M | 0.83M | 0.55M | 0.23M | 0.20M | 0.18M | 0.42M | 0.99M | 0.55M | 0.47M | 1.93M | 7.95M | 5.36M | 6.92M | 2.20M |
|
Current Assets
|
23.58M | 19.61M | 19.80M | 14.34M | 19.25M | 17.23M | 4.49M | 23.47M | 39.37M | 39.39M | 230.26M | 204.13M | 192.81M | 209.63M | 137.25M |
|
Property, Plant & Equipment (Net)
|
1.18M | 0.79M | 0.48M | 0.39M | 0.33M | 0.23M | 0.18M | 0.60M | 1.34M | 1.10M | 1.06M | 1.45M | 1.08M | 0.65M | 0.41M |
|
Goodwill
|
2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 22.49M | 18.76M | | | | | | | | |
|
Intangibles
|
| | | | | 17.37M | 14.48M | 38.25M | 38.87M | 14.45M | 13.59M | 13.78M | 12.42M | | |
|
Goodwill & Intangibles
|
2.35M | 2.35M | 2.35M | 2.35M | 2.35M | 39.86M | 33.24M | 38.25M | 38.87M | 14.45M | 13.59M | 13.78M | 12.42M | | |
|
Other Non-Current Assets
|
0.10M | 0.10M | 0.11M | 0.07M | 0.05M | 0.05M | 0.02M | 0.24M | 0.18M | 0.13M | 0.98M | 0.87M | 0.61M | 0.36M | 1.64M |
|
Non-Current Assets
|
3.62M | 3.19M | 2.95M | 2.80M | 2.73M | 2.64M | 33.91M | 39.56M | 15.38M | 14.66M | 14.86M | 14.74M | 14.12M | 1.01M | 2.05M |
|
Accounts Payables
|
3.13M | 1.45M | 1.70M | 1.13M | 0.39M | 0.52M | 2.01M | 0.13M | 0.37M | 0.02M | 0.61M | 2.03M | 4.80M | 2.07M | 0.21M |
|
Notes Payables
|
| | 1.33M | 1.09M | | | 0.46M | 0.05M | 0.07M | | | | | | |
|
Dividends payables
|
| | | | | | 197.08M | | | | | | | | |
|
Payables
|
3.13M | 1.45M | 3.03M | 2.22M | 0.39M | 0.52M | 199.55M | 0.18M | 0.44M | 0.02M | 0.61M | 2.03M | 4.80M | 2.07M | 0.21M |
|
Accumulated Expenses
|
3.04M | 2.66M | 2.33M | 3.18M | 1.20M | 1.25M | 2.97M | 3.66M | 4.08M | 3.90M | 11.41M | 10.15M | 12.25M | 10.07M | 10.26M |
|
Other Accumulated Expenses
|
| | | | 0.07M | 0.01M | 0.01M | | | | | | 0.10M | 0.12M | 0.06M |
|
Short term Debt
|
| | 1.33M | 1.09M | 0.75M | | | | | | | 6.09M | | | |
|
Current Leases
|
| | | | | | | | | | 0.36M | 0.41M | 0.45M | 0.50M | 0.28M |
|
Current Taxes
|
| | | | | | 3.16M | | | | | | | | |
|
Current Deferred Revenue
|
| 0.51M | 1.38M | 0.34M | | | 0.02M | 0.02M | | | | | | | |
|
Total Current Liabilities
|
6.16M | 4.62M | 7.49M | 6.80M | 2.58M | 2.18M | 5.47M | 3.84M | 4.53M | 3.92M | 12.02M | 18.28M | 17.05M | 12.14M | 10.47M |
|
Non-Current Debt
|
| | 1.70M | 0.73M | | | 0.72M | 4.57M | 1.85M | 1.86M | 1.83M | 1.45M | 4.58M | | |
|
Non-Current Deffered Revenue
|
0.46M | 0.45M | | | | | 0.18M | 0.39M | 1.05M | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 9.28M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 0.67M | 0.17M | 1.40M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 5.94M | 0.06M | | | | | | |
|
Other Non-Current Liabilities
|
8.36M | 1.89M | 1.30M | 1.74M | 0.81M | 0.51M | | 3.40M | 0.07M | 2.75M | 5.39M | 6.09M | 0.06M | 0.04M | 5.33M |
|
Total Non-Current Liabilities
|
6.63M | 5.07M | 9.77M | 8.06M | 2.90M | 2.71M | | 10.95M | 6.37M | 5.79M | 13.85M | 13.64M | 4.58M | 4.40M | 5.33M |
|
Total Liabilities
|
14.99M | 6.95M | 11.07M | 9.80M | 3.70M | 3.21M | 6.19M | 14.35M | 6.44M | 8.54M | 19.24M | 19.73M | 21.64M | 16.54M | 15.80M |
|
Total Debt
|
| | 3.03M | 1.82M | 0.75M | | 0.72M | 4.57M | 1.85M | 1.86M | 1.83M | 7.54M | 4.58M | | |
|
Common Equity
|
12.21M | 15.85M | 11.67M | 7.34M | 18.27M | 43.13M | 32.21M | 39.40M | 48.31M | 45.52M | 225.88M | 199.13M | 185.29M | 194.10M | 123.51M |
|
Shareholder's Equity
|
12.21M | 15.85M | 11.67M | 7.34M | 18.27M | 43.13M | 32.21M | 39.40M | 48.31M | 45.52M | 225.88M | 199.13M | 185.29M | 194.10M | 123.51M |
|
Liabilities and Shareholders Equity
|
27.20M | 22.80M | 22.74M | 17.14M | 21.98M | 19.86M | 38.40M | 63.03M | 54.75M | 54.06M | 245.12M | 218.87M | 206.93M | 210.64M | 139.31M |
|
Retained Earnings
|
-189.89M | -193.69M | -198.61M | -210.33M | -220.28M | -223.72M | -31.26M | -77.68M | -116.86M | -137.38M | -186.42M | -293.17M | -377.88M | -466.33M | -561.39M |
|
Preferred Shares
|
| | | | | | 0.01M | | | | | | | | |
|
Treasury Shares
|
0.11M | 0.12M | 6.23M | 5.97M | 7.39M | 4.19M | 0.07M | 0.00M | 0.32M | 0.24M | 0.17M | 0.23M | 0.41M | 0.60M | 0.86M |
|
Shares Outstanding
|
46.24M | 48.24M | 48.35M | 52.30M | 63.60M | 6.91M | 0.24M | 0.61M | 9.08M | 15.31M | 37.14M | 40.99M | 49.20M | 70.68M | 72.35M |