|
Cash & Equivalents
|
3.04M | 3.04M | 5.03M | 5.03M | 7.40M | 7.40M | 8.02M | 5.43M |
|
Short-term Investments
|
0.29M | | 0.29M | | 17.63M | 0.12M | 0.29M | 0.22M |
|
Cash & Current Investments
|
3.33M | 3.04M | 5.32M | 5.03M | 25.03M | 7.52M | 8.32M | 5.64M |
|
Receivables - Net
|
18.04M | -5.17M | 18.45M | -12.48M | 25.13M | 38.65M | 36.68M | 32.44M |
|
Receivables - Other
|
1.51M | -0.27M | 1.51M | | | | | |
|
Receivables
|
19.55M | -5.44M | 19.96M | -12.48M | 25.13M | 38.65M | 36.68M | 32.44M |
|
Prepaid Assets
|
3.83M | 0.68M | 3.58M | 11.29M | 19.32M | 1.08M | 23.09M | 22.42M |
|
Current Assets
|
26.71M | | 23.73M | 52.65M | 52.13M | 67.13M | 68.34M | 60.77M |
|
Property, Plant & Equipment (Net)
|
0.12M | | 0.39M | 0.86M | 1.00M | 0.84M | 0.78M | 0.59M |
|
Other Non-Current Assets
|
| | -1.13M | | | | | |
|
Non-Current Assets
|
0.28M | | 1.86M | 1.14M | 1.33M | 142.23M | 0.95M | 178.86M |
|
Assets
|
26.99M | | 25.60M | 53.79M | 53.46M | 68.22M | 69.29M | 61.44M |
|
Accounts Payables
|
18.30M | 4.35M | -5.64M | 15.06M | 27.45M | 43.68M | 42.01M | 39.30M |
|
Notes Payables
|
| | | | | | 1.36M | |
|
Payables
|
18.30M | 4.35M | -5.64M | 15.06M | 27.45M | 43.68M | 43.37M | 39.30M |
|
Accumulated Expenses
|
| | 0.13M | 0.14M | 0.34M | 0.57M | 2.96M | 0.16M |
|
Other Accumulated Expenses
|
| | 1.20M | | | | | |
|
Short term Debt
|
| | 0.11M | 0.01M | | | 1.36M | |
|
Current Leases
|
0.07M | | 0.12M | 0.13M | 0.18M | 0.19M | 0.16M | 0.10M |
|
Current Taxes
|
0.10M | 0.35M | 0.15M | 0.31M | -0.50M | -0.19M | | |
|
Total Current Liabilities
|
18.52M | | 13.26M | 28.31M | 27.97M | 44.45M | 46.49M | 39.55M |
|
Minority Interest
|
| | | | -0.01M | -0.09M | -0.14M | -0.02M |
|
Operating Leases
|
0.05M | -0.04M | -0.08M | -0.06M | 0.19M | 0.10M | 0.04M | 0.01M |
|
Total Liabilities
|
18.57M | | 13.48M | 28.47M | 28.17M | 44.55M | 46.53M | 39.56M |
|
Total Debt
|
| | 0.11M | 0.01M | | | 1.36M | |
|
Common Equity
|
8.43M | | 12.11M | 25.31M | 25.30M | 23.77M | 22.91M | 21.89M |
|
Shareholder's Equity
|
8.43M | | 12.11M | | 25.30M | | 22.91M | |
|
Liabilities and Shareholders Equity
|
26.99M | | 25.60M | 53.79M | 53.46M | 68.22M | 69.29M | 61.44M |
|
Treasury Shares
|
| | | | | | | -5.00 |
|
Retained Earnings
|
7.94M | | 11.62M | 12.78M | 12.76M | 11.23M | 9.03M | 8.05M |