|
Cash & Equivalents
|
0.50M | 1.05M | 8.04M | 3.48M | 4.36M | 14.47M | 19.99M | 20.93M | 10.34M | 12.30M | 3.33M | 5.14M |
|
Short-term Investments
|
| | | | | | | | 1.00M | | | |
|
Cash & Current Investments
|
0.50M | 1.05M | 8.04M | 3.48M | 4.36M | 14.47M | 19.99M | 20.93M | 11.34M | 12.30M | 3.33M | 5.14M |
|
Receivables - Net
|
1.01M | 3.01M | 2.21M | 4.33M | 3.88M | 7.33M | 7.00M | 12.09M | 17.01M | 14.77M | 11.89M | 12.77M |
|
Receivables - Other
|
0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 2.61M | 2.38M | 4.11M | 4.72M | 4.40M | 5.09M | 4.33M |
|
Receivables
|
1.03M | 3.03M | 2.23M | 4.34M | 3.90M | 9.94M | 9.38M | 16.19M | 21.73M | 19.17M | 16.98M | 17.11M |
|
Inventory
|
| | | | | 0.44M | 0.49M | 0.40M | 0.50M | 0.38M | 0.47M | 1.10M |
|
Current Deferred Tax Assets
|
0.04M | | | | | | | | | | | |
|
Prepaid Assets
|
0.17M | 0.50M | 0.62M | 0.62M | 0.66M | 1.19M | 1.12M | 7.29M | 2.97M | 2.79M | 2.45M | 1.96M |
|
Current Assets
|
1.79M | 4.58M | 10.89M | 8.44M | 3.88M | 7.33M | 7.00M | 12.09M | 35.56M | 34.65M | 23.24M | 24.80M |
|
Property, Plant & Equipment (Net)
|
0.51M | 1.44M | 1.37M | 1.59M | 1.39M | 1.83M | 2.91M | 4.92M | 5.40M | 5.06M | 5.32M | 5.29M |
|
Goodwill
|
0.34M | 8.56M | 8.97M | 12.18M | 12.26M | 12.59M | 12.63M | 49.29M | 61.19M | 61.19M | 19.19M | 19.19M |
|
Intangibles
|
1.53M | 12.68M | 13.86M | 18.90M | 19.23M | 25.45M | 26.86M | 59.40M | 70.42M | 78.80M | 86.63M | 92.36M |
|
Goodwill & Intangibles
|
1.88M | 21.24M | 22.83M | 31.08M | 31.49M | 38.05M | 39.49M | 108.69M | 131.61M | 139.98M | 105.81M | 111.54M |
|
Long-Term Deferred Tax
|
| | | | | | | 0.72M | 0.77M | 1.03M | 1.69M | 0.10M |
|
Other Non-Current Assets
|
1.60M | 0.14M | 0.07M | 0.28M | 0.44M | 0.49M | 0.36M | 1.25M | 0.98M | 0.84M | 0.64M | 0.51M |
|
Non-Current Assets
|
0.45M | 1.36M | 1.30M | 1.31M | 1.28M | 1.26M | 2.24M | 4.53M | 6.74M | 7.89M | 8.25M | 8.34M |
|
Assets
|
5.77M | 23.11M | 26.68M | 28.32M | 25.53M | 47.62M | 56.40M | 138.00M | 140.85M | 136.17M | 77.83M | 71.61M |
|
Accounts Payables
|
0.20M | 1.08M | 0.37M | 1.91M | 0.99M | 2.44M | 3.49M | 6.46M | 5.95M | 5.68M | 5.80M | 4.57M |
|
Notes Payables
|
1.34M | 0.60M | 0.58M | 5.18M | 0.17M | 0.28M | 0.28M | 0.40M | 0.34M | 0.32M | 0.29M | 0.31M |
|
Dividends payables
|
| | 0.16M | 0.20M | 0.75M | 1.47M | 1.75M | 4.24M | 3.86M | 4.06M | 5.43M | 5.44M |
|
Payables
|
1.54M | 1.68M | 1.11M | 7.29M | 1.91M | 4.18M | 5.52M | 11.10M | 10.15M | 10.06M | 11.52M | 10.31M |
|
Accumulated Expenses
|
0.48M | 1.11M | 0.65M | 1.24M | 0.62M | 1.73M | 2.11M | 8.50M | 5.09M | 4.43M | 5.07M | 4.95M |
|
Other Accumulated Expenses
|
0.26M | 0.84M | 0.63M | 2.01M | 1.14M | 0.12M | 0.74M | 0.98M | | | | |
|
Short term Debt
|
1.01M | 2.63M | 2.00M | 2.67M | 0.51M | 0.53M | | | 1.00M | | | |
|
Current Leases
|
| | | | | | 1.69M | 4.73M | 3.96M | 2.27M | 1.89M | 1.29M |
|
Current Taxes
|
| | | | | | | | | | 0.44M | 0.31M |
|
Current Deferred Revenue
|
0.06M | 0.04M | 0.07M | 0.06M | 0.08M | 0.09M | 0.02M | 1.17M | 1.08M | 1.39M | 1.38M | 1.21M |
|
Total Current Liabilities
|
3.41M | 8.14M | 5.76M | 15.86M | 4.32M | 8.16M | 11.18M | 29.02M | 29.56M | 22.40M | 23.30M | 19.58M |
|
Non-Current Debt
|
1.63M | 0.05M | 4.84M | 4.03M | 0.12M | 0.22M | 0.08M | 0.04M | 8.00M | 8.00M | 10.00M | 0.03M |
|
Convertible Debt
|
0.47M | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.52M | 0.55M | 0.49M | 0.43M | 0.33M | 0.19M | 0.02M | 0.30M | 0.34M | 0.34M | 0.26M | 0.39M |
|
Non-Current Deferred Tax Liability
|
| | 0.17M | 0.35M | 0.37M | 0.16M | 0.24M | 0.16M | 0.45M | 0.53M | | |
|
Operating Leases
|
| | | | | | 3.73M | 11.03M | 4.54M | 3.21M | 2.52M | 1.85M |
|
Other Non-Current Liabilities
|
| 4.40M | 0.43M | 0.39M | 0.10M | 0.53M | | | 3.10M | | | |
|
Total Non-Current Liabilities
|
| 0.02M | 0.03M | 0.46M | 0.33M | 0.21M | 0.33M | 0.11M | 0.15M | 0.22M | 0.24M | 0.17M |
|
Total Liabilities
|
5.65M | 8.79M | 11.78M | 21.26M | 5.28M | 8.75M | 13.56M | 36.75M | 42.92M | 34.48M | 36.11M | 21.84M |
|
Total Debt
|
2.65M | 2.67M | 6.84M | 6.70M | 0.63M | 0.75M | 0.08M | 0.04M | 9.00M | 8.00M | 10.00M | 0.03M |
|
Common Equity
|
0.12M | 14.32M | 14.89M | 7.07M | 21.69M | 38.87M | 42.84M | 101.25M | 97.93M | 101.69M | 41.72M | 49.77M |
|
Shareholder's Equity
|
0.12M | 14.32M | 14.89M | 7.07M | 21.69M | 38.87M | 42.84M | 101.25M | 97.93M | 101.69M | 41.72M | 49.77M |
|
Liabilities and Shareholders Equity
|
5.77M | 23.11M | 26.68M | 28.32M | 25.53M | 47.62M | 56.40M | 138.00M | 140.85M | 136.17M | 77.83M | 71.61M |
|
Treasury Shares
|
| 0.48M | 0.39M | 0.41M | 0.61M | 0.93M | 0.45M | 0.38M | 0.42M | 0.65M | 0.75M | 0.74M |
|
Retained Earnings
|
-0.19M | -4.46M | -9.15M | -17.94M | -23.51M | -24.20M | -25.08M | -33.89M | -31.05M | -25.62M | -74.48M | -66.63M |
|
Preferred Shares
|
| | 232.00 | 295.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |