|
Accumulated Depreciation
|
0.04M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
11.74M | 8.66M | 6.14M | 3.31M | 21.16M | 16.60M | 11.88M | 8.82M | 5.13M | 3.00M | 5.46M | 23.96M | 2.47M | 2.52M | 2.18M | 6.84M | 10.65M | 16.12M | 9.39M | 5.25M | 3.61M | 5.66M | 45.39M | 33.39M | 18.92M | 38.29M | 40.44M | 71.51M | 54.59M | 38.47M | 11.25M | 16.94M | 13.17M | 16.69M | 6.31M | 10.18M | 7.42M | 110.18M | 93.43M | 81.86M | 134.55M | 125.05M | 42.29M | 26.96M |
|
Receivables - Net
|
| | | | | | | | 0.13M | | | | 2.94M | 2.83M | 3.31M | 3.01M | 0.82M | 2.72M | 2.86M | 4.96M | 1.00M | 2.19M | 2.03M | 1.67M | 2.18M | 3.13M | 4.12M | 1.44M | 1.06M | 0.94M | 0.54M | | | | 0.04M | | | | | | | | | |
|
Receivables - Other
|
| | | | | | 0.65M | 0.38M | | 0.19M | 0.08M | 3.75M | 3.75M | 3.75M | 3.76M | | 5.26M | 5.53M | 0.14M | 0.21M | 4.24M | 2.06M | 1.95M | 4.29M | 2.21M | 2.06M | 1.00M | 2.48M | 3.74M | 1.45M | 1.31M | 1.31M | 1.92M | 0.86M | 0.01M | 1.54M | 0.14M | 0.04M | 0.03M | 1.00M | -0.60M | | | |
|
Receivables
|
| | | | | | | | 0.13M | | | | 6.69M | 6.58M | 7.07M | 3.01M | 6.08M | 8.25M | 3.00M | 5.16M | 5.24M | 4.26M | 3.98M | 5.96M | 4.38M | 5.19M | 5.12M | 3.91M | 4.80M | 2.38M | 1.85M | 1.31M | 1.92M | | 0.04M | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | 0.38M | 3.44M | 1.54M | 1.06M | 0.32M | 1.05M | | 0.40M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | | 0.02M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | |
|
Prepaid Assets
|
0.36M | | | 0.11M | 0.40M | 0.23M | 0.54M | 0.21M | 0.39M | 0.25M | 0.40M | 0.34M | 0.70M | 0.77M | 0.95M | 1.26M | 0.73M | 1.25M | 0.87M | 1.67M | 0.71M | 0.78M | 0.82M | 1.54M | 2.66M | 2.46M | 1.75M | 1.41M | 2.37M | 2.68M | 1.89M | 1.12M | 1.29M | 1.63M | 1.14M | 0.94M | 0.84M | 0.10M | 0.10M | 0.90M | 4.33M | 1.83M | 1.90M | 2.14M |
|
Current Assets
|
12.16M | | | 3.41M | 21.62M | 16.89M | 13.13M | 9.49M | 5.66M | 3.46M | 5.95M | 28.11M | 10.67M | 13.39M | 11.84M | 18.47M | 21.93M | 26.74M | 13.90M | 12.59M | 17.72M | 25.49M | 50.24M | 41.03M | 26.00M | 46.10M | 47.36M | 77.01M | 61.84M | 43.66M | 15.02M | 19.45M | 16.42M | 19.25M | 7.52M | 12.66M | 8.39M | 111.21M | 95.89M | 86.15M | 138.89M | 126.94M | 115.19M | 113.85M |
|
Property, Plant & Equipment (Net)
|
0.04M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.06M | 0.06M | 0.09M | 0.59M | 1.48M | 1.53M | 1.50M | 1.45M | 1.42M | 1.74M | 1.71M | 1.61M | 1.53M | 1.43M | 1.41M | 2.69M | 2.60M | 2.57M | 2.51M | 2.41M | 2.44M | 2.18M | 2.07M | 1.97M | 1.88M | 1.78M | 1.67M | 1.21M | 0.95M | 0.69M | 0.54M |
|
Goodwill
|
| | | | | | | | | | | | 12.29M | 18.68M | 18.07M | 16.41M | 14.41M | 16.41M | 16.41M | 16.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M |
|
Intangibles
|
| | | | | | | | | | | | 17.66M | 33.10M | 32.00M | 32.46M | 3.77M | 30.16M | 27.63M | 26.60M | 2.43M | 2.70M | 2.29M | 1.89M | 1.58M | 1.16M | 0.73M | 0.30M | 0.04M | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | 29.95M | 51.78M | 50.07M | 48.87M | 18.17M | 46.57M | 44.04M | 43.01M | 16.84M | 17.10M | 16.70M | 16.30M | 15.99M | 15.57M | 15.14M | 14.71M | 14.45M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 14.41M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M | 10.50M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.12M | | | 0.12M | | | | 0.05M | 0.06M | 0.08M | 0.10M | 0.10M | 0.13M | 0.13M | 0.18M | 0.18M | 29.48M | 0.08M | 0.15M | 0.10M | 0.50M | 0.11M | 0.18M | 0.15M | 0.15M | 0.15M | 0.15M | 0.23M | 1.00M | 0.23M | 0.23M | 0.18M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.21M | 0.21M |
|
Non-Current Assets
|
0.16M | | | 2.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.11M | 0.10M | 0.10M | 0.10M | 32.13M | 51.97M | 50.31M | 49.14M | 48.32M | 48.13M | 45.72M | 44.60M | 18.38M | 18.63M | 18.96M | 18.15M | 17.75M | 17.25M | 16.72M | 18.35M | 18.37M | 18.24M | 17.20M | 17.10M | 16.95M | 16.98M | 16.72M | 16.61M | 12.60M | 12.52M | 12.41M | 12.31M | 11.84M | 11.58M | 11.40M | 11.25M |
|
Assets
|
12.32M | | | 5.45M | 21.66M | 16.93M | 13.17M | 9.58M | 5.77M | 3.56M | 6.05M | 28.20M | 42.81M | 65.36M | 62.15M | 67.61M | 70.25M | 74.87M | 59.62M | 57.19M | 36.11M | 44.12M | 69.20M | 59.19M | 43.76M | 63.34M | 64.08M | 95.36M | 80.21M | 61.90M | 32.22M | 36.55M | 33.37M | 36.23M | 24.23M | 29.27M | 20.99M | 123.73M | 108.31M | 98.45M | 150.73M | 138.52M | 126.58M | 125.10M |
|
Accounts Payables
|
0.93M | | | 1.95M | 0.68M | 0.59M | 0.76M | 0.81M | 1.01M | 0.60M | 0.33M | 0.31M | 1.30M | 3.17M | 2.94M | 1.54M | 1.45M | 1.25M | 1.45M | 0.83M | 2.08M | 2.73M | 2.56M | 1.93M | 2.57M | 11.91M | 3.96M | 3.57M | 3.37M | 3.76M | 2.16M | 1.45M | 2.88M | 5.57M | 0.75M | 0.79M | 0.45M | 0.92M | 0.65M | 1.81M | 0.28M | 0.68M | 2.37M | 0.47M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 17.14M | 32.48M | | 33.18M | | 2.56M | 5.93M | 9.30M | 14.12M | | | | | | | | | |
|
Payables
|
0.93M | | | 1.95M | 0.68M | 0.59M | 0.76M | 0.81M | 1.01M | 0.60M | 0.33M | 0.31M | 1.30M | 3.17M | 2.94M | 1.54M | 1.45M | 1.25M | 1.45M | 0.83M | 2.08M | 2.73M | 2.56M | 1.93M | 2.57M | 11.91M | 21.11M | 36.05M | 3.37M | 36.94M | 2.16M | 4.01M | 8.81M | 14.86M | 14.87M | 0.79M | 0.45M | 0.92M | 0.65M | 1.81M | 0.28M | 0.68M | 2.37M | 0.47M |
|
Accumulated Expenses
|
0.98M | | | 1.52M | 1.89M | 2.15M | 2.40M | 3.36M | 0.95M | 0.64M | 0.72M | 1.29M | 7.53M | 7.74M | 10.33M | 18.17M | 14.33M | 21.82M | 13.35M | 13.13M | 5.64M | 6.19M | 6.49M | 8.81M | 11.31M | 14.24M | 17.61M | 15.46M | 16.52M | 14.14M | 13.23M | 13.70M | 13.21M | 8.27M | 7.59M | 5.22M | 4.17M | 7.38M | 7.89M | 7.03M | 6.32M | 4.57M | 6.52M | 7.50M |
|
Short term Debt
|
1.91M | | | 3.13M | 3.21M | 3.30M | 3.39M | 3.19M | 2.35M | 1.49M | 0.61M | | | 0.83M | 2.55M | 1.96M | 0.86M | 2.21M | 1.53M | 1.24M | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.36M | 0.37M | |
|
Current Taxes
|
| | | | | | | | | | | 3.23M | 2.26M | 2.27M | 2.17M | 2.20M | 2.03M | 1.81M | 1.39M | 1.01M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.09M | 0.11M | | | | | | | | | | |
|
Total Current Liabilities
|
4.99M | | | 6.65M | 5.85M | 6.17M | 6.59M | 7.50M | 4.31M | 2.74M | 1.66M | 4.83M | 11.09M | 14.79M | 19.05M | 24.91M | 26.22M | 28.13M | 18.77M | 17.26M | 12.16M | 15.33M | 14.60M | 16.57M | 15.22M | 26.36M | 21.67M | 19.04M | 19.89M | 17.89M | 15.39M | 18.15M | 22.11M | 23.25M | 22.45M | 6.00M | 4.62M | 215.70M | 96.40M | 60.67M | 6.96M | 5.62M | 9.26M | 7.97M |
|
Non-Current Debt
|
5.31M | | | 3.20M | 2.35M | 1.49M | 0.61M | | | | | | | 14.59M | 14.38M | 14.35M | 14.33M | 14.30M | 14.28M | 14.25M | | | | | | | | | 32.83M | | 18.71M | 16.50M | 13.49M | 10.47M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
28.35M | | | 28.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.46M | 11.46M | 1.66M | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 21.03M | | | | 3.89M | 6.41M | 5.55M | 5.83M | 1.34M | 0.21M | 0.10M | 0.01M | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.36M | 0.02M | 0.03M | 0.04M | 0.07M | 0.08M | 0.09M | 0.10M | 0.09M | 0.11M | | 0.11M | 0.09M | 0.11M | 0.12M | 0.13M | 0.11M | 0.12M | 0.13M | 0.13M | 0.14M | 0.15M | 0.16M | 0.16M | 0.15M | 0.16M | 0.17M | 0.15M | 0.27M | 0.28M | 0.29M | 0.30M |
|
Other Non-Current Liabilities
|
| | | 0.11M | 0.37M | 0.39M | 0.40M | 1.50M | | 1.25M | 1.25M | 1.25M | 2.58M | 9.82M | 8.22M | 7.55M | 0.40M | 6.80M | 6.33M | 6.24M | 1.11M | 1.09M | 2.03M | 1.93M | 1.88M | 1.72M | 1.56M | 1.40M | 2.30M | 2.36M | 1.94M | 1.79M | 4.83M | 5.01M | 5.05M | 4.95M | 5.55M | 5.67M | 10.71M | 11.81M | 8.12M | 7.74M | 10.26M | 23.16M |
|
Total Non-Current Liabilities
|
| | | 9.85M | 8.20M | 7.66M | 7.20M | 7.50M | 5.56M | 2.74M | 1.66M | 4.83M | 12.37M | 30.96M | 34.70M | 40.55M | 48.95M | 44.95M | 35.59M | 32.74M | 14.00M | 17.44M | 16.60M | 18.69M | 17.32M | 28.47M | 40.94M | 53.65M | 54.83M | 53.20M | 36.24M | 36.78M | 39.45M | 37.49M | 26.15M | 9.62M | 8.14M | 219.14M | 99.75M | 63.91M | 9.58M | 8.17M | 11.75M | 10.39M |
|
Total Liabilities
|
10.30M | | | 9.96M | 8.57M | 8.05M | 7.60M | 9.00M | 5.56M | 3.99M | 2.91M | 6.08M | 14.95M | 40.78M | 42.93M | 48.10M | 49.34M | 51.75M | 41.92M | 38.97M | 15.11M | 18.53M | 18.63M | 20.62M | 19.19M | 30.19M | 42.50M | 55.05M | 57.13M | 55.56M | 38.17M | 38.58M | 44.28M | 42.50M | 31.20M | 14.57M | 13.69M | 224.81M | 110.46M | 75.72M | 17.70M | 15.91M | 22.01M | 33.55M |
|
Total Debt
|
7.21M | | | 6.32M | 5.56M | 4.79M | 4.00M | 3.19M | 2.35M | 1.49M | 0.61M | | | 15.42M | 16.93M | 16.31M | 15.19M | 16.51M | 15.81M | 15.49M | | | | | | | | | 32.83M | | 18.71M | 16.50M | 13.49M | 10.47M | | | | | | | 0.36M | 0.36M | 0.37M | |
|
Common Equity
|
-26.33M | | | -32.85M | 13.08M | 8.88M | 5.57M | 0.59M | 0.21M | -0.43M | 3.14M | 22.12M | 27.86M | 24.58M | 19.22M | 19.51M | 20.91M | 23.12M | 17.70M | 18.22M | 21.00M | 25.59M | 50.58M | 38.57M | 24.56M | 33.16M | 21.59M | 40.31M | 23.08M | 6.34M | -5.95M | -2.03M | -10.91M | -6.27M | -6.97M | 14.70M | 7.30M | -112.54M | -13.61M | 21.08M | 133.03M | 122.61M | 104.57M | 91.55M |
|
Shareholder's Equity
|
-26.33M | | | -32.85M | 13.08M | 8.88M | 5.57M | 0.59M | 0.21M | -0.43M | 3.14M | 22.12M | 27.86M | 24.58M | 19.22M | 19.51M | 20.91M | 23.12M | 17.70M | 18.22M | 21.00M | 25.59M | 50.58M | 38.57M | 24.56M | 33.16M | 21.59M | 40.31M | 23.08M | 6.34M | -5.95M | -2.03M | -10.91M | -6.27M | -6.97M | 14.70M | 7.30M | -112.54M | -13.61M | 21.08M | 133.03M | 122.61M | 104.57M | 91.55M |
|
Liabilities and Shareholders Equity
|
12.32M | | | 5.45M | 21.66M | 16.93M | 13.17M | 9.58M | 5.77M | 3.56M | 6.05M | 28.20M | 42.81M | 65.36M | 62.15M | 67.61M | 70.25M | 74.87M | 59.62M | 57.19M | 36.11M | 44.12M | 69.20M | 59.19M | 43.76M | 63.34M | 64.08M | 95.36M | 80.21M | 61.90M | 32.22M | 36.55M | 33.37M | 36.23M | 24.23M | 29.27M | 20.99M | 123.73M | 108.31M | 98.45M | 150.73M | 138.52M | 126.58M | 125.10M |
|
Retained Earnings
|
-43.07M | | | -49.91M | -53.56M | -58.70M | -62.23M | -68.40M | -70.04M | -72.00M | -73.80M | -55.10M | -58.17M | -62.05M | -68.10M | -92.70M | -98.22M | -105.70M | -111.90M | -115.91M | -114.29M | -135.41M | -148.70M | -162.15M | -177.79M | -208.50M | -225.60M | -243.00M | -262.17M | -284.22M | -297.20M | -294.01M | -303.82M | -313.80M | -321.74M | -326.97M | -335.13M | -456.42M | -357.96M | -334.92M | -370.26M | -383.41M | -404.18M | -434.80M |
|
Preferred Shares
|
| | | | | | | | | 4.00 | 4.00 | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | 0.50M | | | | | | | 0.40M | 0.40M | 0.45M | 0.45M | 0.34M | 0.28M | 0.27M | 0.27M | 0.27M | 0.16M | 0.16M | 0.16M | 0.16M | 0.08M | 0.08M | 0.01M | 0.01M | | | | | | | | | | 0.63M | 0.63M | 0.42M | 0.42M | 0.42M |
|
Shares Outstanding
|
0.65M | | | | 8.65M | | | | 9.43M | | | | 31.27M | 31.41M | 33.79M | 40.68M | 40.80M | 42.75M | 42.90M | 44.11M | 44.38M | 59.56M | 74.90M | 74.90M | 6.25M | 7.43M | 8.00M | 9.36M | 9.40M | 9.40M | 9.41M | 9.41M | 9.43M | 13.20M | 14.04M | | | | | | | | | |