|
Cash & Equivalents
|
12.11M | 12.29M | 12.29M | 9.46M | 9.56M | 9.47M | 9.66M | 11.18M | 11.38M | 11.85M | 12.24M |
|
Short-term Investments
|
| | | 0.09M | | | | 0.11M | | | |
|
Cash & Current Investments
|
12.11M | 12.29M | 12.29M | 9.55M | 9.56M | 9.47M | 9.66M | 11.29M | 11.38M | 11.85M | 12.24M |
|
Receivables - Net
|
| | | 20.06M | | | | 21.45M | | | |
|
Receivables
|
| | | 20.06M | | | | 21.45M | | | |
|
Prepaid Assets
|
2.12M | 3.69M | 2.86M | 1.78M | 1.77M | 2.97M | 3.01M | 2.80M | 2.85M | 4.69M | 5.75M |
|
Current Assets
|
31.76M | 33.37M | 30.84M | 31.30M | 29.97M | 34.68M | 36.20M | 35.44M | 36.86M | 37.77M | 39.11M |
|
Property, Plant & Equipment (Net)
|
0.78M | 0.75M | 0.72M | 0.69M | 0.73M | 1.11M | 1.16M | 1.43M | 1.36M | 1.47M | 1.46M |
|
Long-Term Investments
|
| | | | | | | | | -0.23M | -0.58M |
|
Goodwill
|
33.98M | 34.48M | 34.47M | 34.35M | 34.97M | 34.79M | 34.88M | 34.97M | 33.85M | 35.36M | 36.49M |
|
Intangibles
|
43.54M | 43.03M | 42.90M | 41.03M | 40.95M | 39.65M | 38.18M | 38.32M | 35.25M | 35.10M | 34.33M |
|
Goodwill & Intangibles
|
77.53M | 77.51M | 77.37M | 75.37M | 75.91M | 74.44M | 73.07M | -0.73M | -0.67M | -0.67M | -0.65M |
|
Long-Term Deferred Tax
|
| | | 0.70M | | | | 0.83M | | | |
|
Other Non-Current Assets
|
0.05M | 0.05M | 0.05M | 0.37M | 0.39M | 0.39M | 0.34M | | 0.37M | 0.43M | 0.47M |
|
Non-Current Assets
|
79.78M | 79.67M | 79.53M | 79.92M | 80.56M | 79.30M | 77.63M | 78.47M | 74.24M | 76.49M | 78.37M |
|
Assets
|
111.54M | 113.04M | 110.37M | 111.22M | 110.53M | 113.98M | 113.83M | 113.91M | 111.10M | 114.26M | 117.49M |
|
Accounts Payables
|
19.62M | 21.06M | 20.47M | 23.50M | 23.34M | 21.60M | 21.62M | 21.31M | 23.27M | 30.15M | 30.76M |
|
Payables
|
19.62M | 21.06M | 20.47M | 23.50M | 23.34M | 21.60M | 21.62M | 21.31M | 23.27M | 30.15M | 30.76M |
|
Accumulated Expenses
|
| | | 15.04M | | | | 17.81M | | | |
|
Short term Debt
|
1.20M | 0.98M | 0.95M | 0.51M | 0.47M | 0.17M | | | | | |
|
Current Leases
|
| | 1.04M | 0.76M | 2.85M | 2.65M | 2.41M | 3.01M | 2.60M | 2.69M | 3.57M |
|
Current Taxes
|
1.50M | 1.34M | 1.49M | 0.99M | 1.19M | 0.77M | 1.38M | 0.49M | 1.00M | 0.50M | 1.26M |
|
Current Deferred Revenue
|
0.75M | 0.44M | 0.61M | | | | | | | | |
|
Total Current Liabilities
|
24.72M | 25.29M | 29.51M | 30.02M | 29.51M | 32.98M | 32.63M | 31.11M | 33.63M | 34.15M | 37.39M |
|
Non-Current Debt
|
| | | | | 7.22M | 7.13M | 7.03M | 6.65M | 1.92M | 3.22M |
|
Convertible Debt
|
5.98M | 4.94M | 3.91M | 2.63M | 1.57M | 0.50M | | | | | |
|
Non-Current Deffered Revenue
|
2.15M | | 1.64M | 1.63M | 2.14M | 1.94M | 1.70M | 1.33M | 1.54M | | |
|
Preferred Stock Liabilities
|
7.49M | 3.80M | 3.80M | 3.76M | 3.79M | | | | | | |
|
Non-Current Deferred Tax Liability
|
1.29M | 1.31M | 1.31M | 0.92M | 0.61M | 0.75M | 0.79M | 0.73M | 0.67M | 0.67M | 0.64M |
|
Operating Leases
|
| | | 2.76M | | | | 3.01M | | | |
|
Other Non-Current Liabilities
|
0.25M | 0.25M | 0.25M | 0.40M | 0.41M | 0.40M | 0.41M | 0.52M | 0.51M | 0.55M | 0.57M |
|
Total Non-Current Liabilities
|
35.22M | 33.50M | 33.36M | 35.23M | 34.94M | 36.38M | 35.83M | 34.85M | 37.13M | 38.01M | 42.07M |
|
Total Liabilities
|
35.47M | 33.75M | 33.61M | 35.64M | 35.34M | 36.78M | 36.24M | 35.37M | 37.64M | 38.56M | 42.64M |
|
Total Debt
|
1.20M | 0.98M | 0.95M | 0.51M | 0.47M | 7.38M | 7.13M | 7.03M | 6.65M | 1.92M | 3.22M |
|
Common Equity
|
76.07M | 79.29M | 76.75M | 75.58M | 75.19M | 77.20M | 77.59M | 78.54M | 73.46M | 75.70M | 74.84M |
|
Shareholder's Equity
|
| | | 75.58M | | | | 78.54M | | | |
|
Liabilities and Shareholders Equity
|
111.54M | 113.04M | 110.37M | 111.22M | 110.53M | 113.98M | 113.83M | 113.91M | 111.10M | 114.26M | 117.49M |
|
Retained Earnings
|
-78.04M | -78.76M | -81.95M | -81.84M | -84.70M | -86.55M | -88.44M | -86.78M | -88.20M | -96.99M | -102.86M |