|
Cash & Equivalents
|
5.43M | 6.56M | 6.68M | 4.95M | 3.99M | 7.89M | 2.92M | 5.12M | 5.63M | 9.19M | 6.46M | 5.04M |
|
Short-term Investments
|
| | | | 2.06M | | | | | | | |
|
Cash & Current Investments
|
5.43M | 6.56M | 6.68M | 4.95M | 6.05M | 7.89M | 2.92M | 5.12M | 5.63M | 9.19M | 6.46M | 5.04M |
|
Receivables - Net
|
| 18.06M | | | 25.40M | 25.87M | 25.71M | 31.75M | 27.39M | 22.80M | 18.99M | 20.07M |
|
Receivables - Other
|
| 0.51M | | | | 25.87M | | | | 912.00 | | 0.48M |
|
Receivables
|
| 18.57M | | | 25.40M | 51.74M | 25.71M | 31.75M | 27.39M | 22.80M | 18.99M | 20.56M |
|
Current Deferred Tax Assets
|
| 1.30M | | | 1.94M | | | | | | | |
|
Prepaid Assets
|
| 1.64M | | | 2.02M | 1.62M | 1.88M | 50.00M | 2.22M | 1.38M | 1.67M | 1.66M |
|
Current Assets
|
| 30.15M | | | 40.47M | 37.98M | 31.65M | 42.92M | 39.75M | 37.67M | 29.21M | 29.20M |
|
Property, Plant & Equipment (Net)
|
| 7.63M | | | 10.25M | 11.01M | 11.79M | 11.80M | 11.66M | 11.26M | 10.65M | 10.59M |
|
Intangibles
|
| 0.19M | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Goodwill & Intangibles
|
| 0.19M | | | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Long-Term Deferred Tax
|
| | | | | 1.54M | | | | | | |
|
Other Non-Current Assets
|
| | 1.71M | 2.06M | 2.06M | 2.06M | 2.06M | 2.26M | 3.78M | 4.39M | 4.39M | 4.39M |
|
Non-Current Assets
|
| 58.41M | | | 130.22M | 129.05M | 125.84M | 120.79M | 138.29M | 132.55M | 127.12M | 123.86M |
|
Assets
|
| 88.55M | | | 170.69M | 167.03M | 157.49M | 163.71M | 178.04M | 170.21M | 156.34M | 153.06M |
|
Accounts Payables
|
| 8.47M | | | 6.82M | 7.50M | 5.57M | 5.53M | 6.87M | 9.60M | | |
|
Notes Payables
|
| 0.90M | | | 1.46M | 1.45M | 0.12M | 7.66M | 6.34M | 5.29M | | |
|
Payables
|
| 9.37M | | | 8.28M | 8.95M | 5.69M | 13.20M | 13.21M | 14.90M | | |
|
Accumulated Expenses
|
| 0.26M | | | 0.46M | 0.41M | 0.78M | 0.39M | 0.69M | 0.28M | 0.61M | 0.49M |
|
Other Accumulated Expenses
|
| 0.08M | | | 0.35M | 0.35M | 0.35M | | | | | |
|
Current Leases
|
| 12.11M | | | 23.89M | 24.22M | 26.27M | 25.02M | 28.30M | 29.28M | 30.35M | 33.71M |
|
Current Taxes
|
| 2.65M | | | 4.56M | 0.06M | | | | 9.60M | 8.04M | 9.39M |
|
Current Deferred Revenue
|
| 0.42M | | | | 0.28M | 0.77M | 1.25M | 0.47M | 0.94M | 0.83M | 0.63M |
|
Total Current Liabilities
|
| 24.47M | | | 36.50M | 32.96M | 33.91M | 40.22M | 42.80M | 45.79M | 40.28M | 44.98M |
|
Capital Leases
|
| 0.29M | | | 0.19M | 0.17M | 0.13M | 0.14M | 0.08M | 0.40M | 0.42M | 0.80M |
|
Non-Current Deferred Tax Liability
|
| 0.74M | | | 1.47M | 1.54M | 0.16M | | | | | |
|
Operating Leases
|
| 37.74M | | | 123.16M | 93.13M | 88.70M | 90.17M | 104.99M | 98.94M | 93.25M | 88.76M |
|
Other Non-Current Liabilities
|
| 0.08M | | | 0.33M | 0.05M | 0.06M | 0.12M | 0.05M | 0.11M | | |
|
Total Non-Current Liabilities
|
| 63.16M | | | 137.10M | 127.74M | 122.84M | 130.41M | 147.81M | 145.01M | | |
|
Total Liabilities
|
-19.88M | 63.24M | -28.16M | -32.38M | 137.43M | 127.80M | 122.90M | 130.53M | 147.86M | 145.12M | 133.96M | 134.54M |
|
Common Equity
|
19.88M | 25.31M | 28.16M | 32.38M | 33.26M | 39.24M | 34.59M | 33.18M | 30.18M | 25.09M | 22.38M | 18.52M |
|
Shareholder's Equity
|
19.88M | 25.31M | 28.16M | 32.38M | 33.26M | 39.24M | 34.59M | 33.18M | 30.18M | 25.09M | 22.38M | 18.52M |
|
Liabilities and Shareholders Equity
|
| 88.55M | | | 170.69M | 167.03M | 157.49M | 163.71M | 178.04M | 170.21M | 156.34M | 153.06M |
|
Retained Earnings
|
| 16.33M | | | 23.51M | 23.77M | 19.12M | 17.46M | 13.71M | 8.42M | 1.91M | -1.95M |