|
Assets
|
31.72M | 31.41M | 33.69M | 36.98M | 33.56M | 19.19M | 17.73M | 17.57M | 11.00M | 11.15M | 10.66M | 34.97M | 27.51M | 17.63M | 15.60M |
|
Cash & Equivalents
|
3.04M | 2.53M | 2.13M | 2.83M | 1.26M | 0.34M | 0.66M | 0.75M | 0.64M | 0.30M | 0.86M | 8.85M | 2.86M | 2.38M | 1.39M |
|
Cash & Current Investments
|
3.04M | 2.53M | 2.13M | 2.83M | 1.26M | 0.34M | 0.66M | 0.75M | 0.64M | 0.30M | 0.86M | 8.85M | 2.86M | 2.38M | 1.39M |
|
Receivables - Net
|
3.93M | 4.56M | 4.17M | 3.30M | 3.53M | 2.53M | 2.69M | 3.21M | 1.90M | 1.07M | 0.70M | 1.40M | 1.33M | 1.18M | 1.55M |
|
Receivables
|
3.93M | 4.56M | 4.17M | 3.30M | 3.53M | 2.53M | 2.69M | 3.21M | 1.90M | 1.07M | 0.70M | 1.40M | 1.33M | 1.18M | 1.55M |
|
Prepaid Assets
|
0.35M | 0.49M | 0.65M | 0.96M | 0.75M | 0.68M | 0.38M | 0.35M | 0.45M | 0.35M | 0.27M | 0.20M | 0.24M | 0.28M | 0.27M |
|
Current Assets
|
7.33M | 7.30M | 6.75M | 6.99M | 5.34M | 3.48M | 3.59M | 4.13M | 2.84M | 1.68M | 1.91M | 10.42M | 4.28M | 3.66M | 2.95M |
|
Property, Plant & Equipment (Net)
|
1.17M | 1.78M | 2.73M | 3.06M | 2.17M | 1.31M | 0.51M | 0.21M | 0.08M | 0.30M | 0.24M | 0.25M | 0.27M | 0.15M | 0.07M |
|
Goodwill
|
20.04M | 20.12M | 21.55M | 23.78M | 23.14M | 12.64M | 12.64M | 12.64M | 7.78M | 5.56M | 5.56M | 15.98M | 15.98M | 8.47M | 8.47M |
|
Intangibles
|
2.29M | 4.42M | 5.45M | 1.52M | 1.58M | 1.03M | 0.55M | 0.26M | 0.02M | 3.51M | 2.62M | 7.75M | 6.27M | 4.89M | 3.91M |
|
Goodwill & Intangibles
|
22.33M | 24.54M | 27.00M | 25.29M | 24.72M | 13.67M | 13.19M | 12.90M | 7.80M | 9.07M | 8.17M | 23.74M | 22.25M | 13.36M | 12.38M |
|
Long-Term Deferred Tax
|
| 2.32M | 3.14M | 4.34M | | | | | | | | | | | |
|
Other Non-Current Assets
|
0.90M | 0.69M | 1.13M | 1.63M | 1.32M | 0.72M | 0.44M | 0.33M | 0.28M | 0.12M | 0.05M | 0.08M | 0.12M | 0.07M | 0.04M |
|
Non-Current Assets
|
24.40M | 24.11M | 26.94M | 29.99M | 28.21M | 15.71M | 14.14M | 13.45M | 8.16M | 9.48M | 3.50M | 7.50M | 2.30M | 1.30M | 1.00M |
|
Accounts Payables
|
1.27M | 1.29M | 1.13M | 1.75M | 1.13M | 1.63M | 1.28M | 1.24M | 1.58M | 1.74M | 1.31M | 0.97M | 0.97M | 1.25M | 1.11M |
|
Payables
|
1.27M | 1.29M | 1.13M | 1.75M | 1.13M | 1.63M | 1.28M | 1.24M | 1.58M | 1.74M | 1.31M | 0.97M | 0.97M | 1.25M | 1.11M |
|
Accumulated Expenses
|
1.02M | 1.08M | 1.36M | 1.09M | 0.96M | 1.05M | 0.95M | 0.92M | 0.58M | 0.83M | 0.60M | 0.91M | 0.99M | 0.99M | 0.99M |
|
Other Accumulated Expenses
|
0.90M | 0.29M | 0.12M | 0.26M | 0.23M | 0.23M | 0.10M | 0.20M | 0.23M | 0.18M | 0.16M | 0.20M | 0.23M | 0.22M | 0.32M |
|
Short term Debt
|
2.48M | -1.75M | -1.42M | 1.17M | 0.98M | 0.09M | | | 1.02M | | 0.73M | 0.73M | 0.43M | 0.27M | 0.28M |
|
Current Leases
|
0.05M | 0.22M | 0.23M | 0.40M | 0.36M | 0.32M | 0.04M | | | | 0.10M | 0.16M | 0.20M | 0.15M | 0.16M |
|
Current Taxes
|
| | | 0.01M | 0.07M | 0.14M | | | | | 0.05M | 0.08M | 0.10M | 0.00M | |
|
Current Deferred Revenue
|
0.90M | 1.17M | 1.04M | 1.96M | 1.99M | 1.54M | 1.36M | 1.47M | 0.59M | 1.26M | 1.51M | 2.10M | 1.94M | 2.08M | 2.19M |
|
Total Current Liabilities
|
6.62M | 5.80M | 5.51M | 6.92M | 5.91M | 5.09M | 3.71M | 3.63M | 3.77M | 3.84M | 3.60M | 8.34M | 4.79M | 4.75M | 4.73M |
|
Capital Leases
|
0.01M | 0.43M | 0.36M | 0.94M | 0.61M | 0.32M | 0.04M | | | | | | | | |
|
Non-Current Debt
|
3.02M | 3.02M | 2.99M | 4.72M | 5.93M | 7.70M | 2.12M | 2.50M | 2.57M | | 1.20M | 1.20M | 0.59M | 0.43M | 0.24M |
|
Non-Current Deffered Revenue
|
| 0.14M | 0.20M | 0.12M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.65M | 0.26M | 0.37M | 0.38M | | | | | | | 0.37M | 0.26M | | |
|
Operating Leases
|
| | | | | | | | | | 0.20M | 0.48M | 0.59M | 0.39M | 0.01M |
|
Other Non-Current Liabilities
|
1.07M | 0.77M | 1.11M | 1.51M | 1.16M | 0.73M | 0.40M | 0.17M | 0.18M | 3.51M | 2.49M | 4.40M | 0.75M | 0.57M | 0.52M |
|
Total Non-Current Liabilities
|
11.07M | 9.43M | 9.61M | 12.72M | 12.47M | 12.79M | 5.83M | 6.13M | 6.40M | 3.85M | 3.82M | 12.99M | 6.41M | 5.60M | 5.08M |
|
Total Liabilities
|
11.07M | 10.20M | 10.72M | 14.23M | 13.63M | 13.52M | 6.23M | 6.30M | 6.58M | 7.36M | 6.30M | 17.39M | 7.16M | 6.17M | 5.60M |
|
Total Debt
|
5.50M | 1.27M | 1.56M | 5.89M | 6.92M | 7.79M | 2.12M | 2.50M | 3.59M | | 1.93M | 1.93M | 1.02M | 0.70M | 0.53M |
|
Common Equity
|
20.66M | 21.21M | 22.97M | 22.75M | 19.93M | 5.67M | 11.50M | 11.27M | 4.42M | 3.80M | 4.36M | 17.58M | 20.35M | 11.46M | 10.01M |
|
Shareholder's Equity
|
20.66M | 21.21M | 22.97M | 22.75M | 19.93M | 5.67M | 11.50M | 11.27M | 4.42M | 3.80M | 4.36M | 17.58M | 20.35M | 11.46M | 10.01M |
|
Liabilities and Shareholders Equity
|
31.72M | 31.41M | 33.69M | 36.98M | 33.56M | 19.19M | 17.73M | 17.57M | 11.00M | 11.15M | 10.66M | 34.97M | 27.51M | 17.63M | 15.60M |
|
Retained Earnings
|
-15.99M | -16.77M | -17.72M | -0.16M | -27.53M | -44.41M | -52.37M | -54.25M | -61.78M | -71.49M | -73.58M | -82.29M | -80.14M | -89.58M | -91.54M |
|
Treasury Shares
|
| 0.21M | 0.33M | | | | | | | | | | | | |