|
Cash & Equivalents
|
39.67M | 39.95M | 46.58M | 71.07M | 72.66M | 43.98M | 51.23M | 51.91M | 51.61M | 51.61M | 47.74M | 38.56M | 30.00M | 11.75M | 10.00M | 13.00M |
|
Cash & Current Investments
|
39.67M | 39.95M | 46.58M | 71.07M | 72.66M | 43.98M | 51.23M | 51.91M | 51.61M | 51.61M | 47.74M | 38.56M | 30.00M | 11.75M | 10.00M | 13.00M |
|
Receivables - Net
|
-1.35M | 4.97M | 3.55M | 3.46M | 4.58M | 3.62M | 4.74M | 2.20M | 2.39M | 2.01M | 2.49M | 2.29M | 3.76M | 3.32M | 2.45M | 2.92M |
|
Receivables - Other
|
| | | | | | | 2.26M | 1.43M | 3.28M | 3.31M | 2.23M | 3.09M | 2.93M | 1.40M | 1.08M |
|
Receivables
|
-1.35M | 4.97M | 3.55M | 3.46M | 4.58M | 3.62M | 4.74M | 4.46M | 3.82M | 5.29M | 5.80M | 4.51M | 6.85M | 6.25M | 3.85M | 4.00M |
|
Inventory
|
0.54M | 1.86M | 0.55M | | 1.60M | 0.00M | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | 0.82M | 0.38M | 0.17M | 1.00M | | | | | | | | | |
|
Prepaid Assets
|
0.36M | 0.23M | 0.21M | 0.53M | 0.69M | 0.40M | 0.48M | 0.29M | 0.22M | 0.28M | 0.26M | 0.58M | 0.59M | 0.69M | 1.05M | 1.17M |
|
Current Assets
|
44.71M | 47.02M | 50.88M | 77.00M | 79.92M | 48.17M | 56.46M | 55.20M | 55.64M | 57.19M | 53.80M | 43.66M | 38.81M | 37.28M | 35.82M | 32.98M |
|
Property, Plant & Equipment (Net)
|
-0.17M | 6.36M | 6.23M | 5.90M | 5.58M | 5.29M | 4.98M | 4.63M | 4.30M | 4.08M | 3.75M | 3.70M | 3.22M | 0.73M | 0.58M | 0.48M |
|
Long-Term Investments
|
| | 0.73M | 2.01M | 2.75M | 1.43M | 0.87M | 0.95M | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | 1.65M | 3.12M | 3.12M | 3.12M | 3.12M |
|
Intangibles
|
| | | | | | | | | | | 1.22M | 3.22M | 2.81M | 2.39M | 1.98M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 2.87M | 6.34M | 5.93M | 5.51M | 5.10M |
|
Long-Term Deferred Tax
|
| | | 0.94M | 0.76M | 0.80M | 1.00M | 1.08M | 5.07M | 5.17M | | 8.70M | 10.70M | 0.07M | | |
|
Other Non-Current Assets
|
| 0.03M | 0.01M | | 0.31M | 0.20M | 0.32M | 0.12M | 0.02M | | | | | 0.12M | 0.12M | 0.12M |
|
Non-Current Assets
|
-44.71M | 6.38M | 6.97M | 8.86M | 9.41M | 7.72M | 7.16M | 6.79M | 9.39M | 9.26M | 3.75M | 7.97M | 9.56M | 13.91M | 10.47M | 9.66M |
|
Assets
|
| 53.40M | 57.85M | 85.85M | 89.33M | 55.89M | 63.62M | 61.98M | 65.03M | 66.44M | 57.55M | 51.63M | 48.37M | 51.19M | 46.30M | 42.64M |
|
Accounts Payables
|
0.33M | 0.56M | 0.40M | 0.33M | 1.52M | 0.26M | 0.23M | 0.14M | 0.17M | 0.13M | 0.19M | 0.49M | 0.28M | 0.64M | 0.28M | 0.89M |
|
Payables
|
0.33M | 0.56M | 0.40M | 0.33M | 1.52M | 0.26M | 0.23M | 0.14M | 0.17M | 0.13M | 0.19M | 0.49M | 0.28M | 0.64M | 0.28M | 0.89M |
|
Accumulated Expenses
|
| 1.14M | 0.87M | 0.82M | 0.57M | 0.82M | 0.95M | 0.30M | 1.40M | 1.32M | 1.10M | 1.53M | 1.91M | 1.28M | 1.71M | 1.45M |
|
Current Leases
|
| | | | | | | | | | | | | 0.47M | 0.64M | 0.66M |
|
Current Taxes
|
| | | | | | 0.24M | | 0.00M | | | | | | | |
|
Current Deferred Revenue
|
| 0.94M | 1.32M | 2.20M | 1.85M | 2.35M | 3.60M | 2.93M | 2.93M | 3.10M | 2.84M | 3.93M | 3.74M | 3.73M | 5.54M | 5.16M |
|
Total Current Liabilities
|
2.50M | 3.20M | 2.81M | 3.64M | 4.16M | 3.43M | 7.31M | 3.93M | 4.37M | 4.47M | 4.06M | 5.87M | 5.74M | 5.80M | 7.55M | 7.86M |
|
Non-Current Deffered Revenue
|
0.59M | 0.32M | 0.46M | 0.32M | 0.02M | 0.07M | 0.13M | 0.21M | 0.13M | 0.07M | 0.06M | 0.09M | 0.19M | 0.32M | 0.61M | 0.30M |
|
Operating Leases
|
| | | | | | | | | | | | | 4.05M | 3.84M | 3.59M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.92M | 0.81M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.09M | 1.11M | 5.18M | 4.45M | 3.88M |
|
Common Equity
|
48.36M | 49.88M | 54.58M | 81.90M | 85.15M | 52.39M | 56.18M | 59.00M | 60.53M | 61.90M | 53.44M | 45.67M | 41.52M | 40.21M | 34.30M | 30.90M |
|
Shareholder's Equity
|
48.36M | 49.88M | 54.58M | 81.90M | 85.15M | 52.39M | 56.18M | 59.00M | 60.53M | 61.90M | 53.44M | 45.67M | 41.52M | 40.21M | 34.30M | 30.90M |
|
Liabilities and Shareholders Equity
|
| 53.40M | 57.85M | 85.85M | 89.33M | 55.89M | 63.62M | 61.98M | 65.03M | 66.44M | 57.55M | 51.63M | 48.37M | 51.19M | 46.30M | 42.64M |
|
Retained Earnings
|
-27.87M | -27.69M | -25.12M | -18.84M | -16.24M | -51.57M | -46.95M | -42.85M | -35.93M | -34.69M | -43.03M | -50.65M | -56.47M | -58.20M | -65.51M | -69.94M |
|
Treasury Shares
|
-3.50M | | 0.25M | | | | | 0.69M | 1.00M | 0.10M | 0.23M | 0.30M | | 0.70M | 0.30M | 0.14M |