|
Cash & Equivalents
|
5.28M | 4.81M | 9.74M | 6.60M | 12.65M | 24.74M | 18.40M | 22.21M | 29.12M | 28.17M |
|
Short-term Investments
|
| | | 1.79M | 0.64M | 4.16M | | 0.09M | 2.10M | 0.90M |
|
Cash & Current Investments
|
5.28M | 4.81M | 9.74M | 8.39M | 13.29M | 28.90M | 18.40M | 22.30M | 31.22M | 29.07M |
|
Receivables - Net
|
| 6.75M | 16.42M | 19.35M | 25.85M | 44.45M | 53.90M | 48.58M | 39.18M | 45.21M |
|
Receivables - Other
|
| 0.26M | 0.20M | 0.23M | 0.17M | 0.55M | 22.78M | 24.72M | 36.17M | 34.82M |
|
Receivables
|
| 7.02M | 16.62M | 19.58M | 26.02M | 44.99M | 76.67M | 73.30M | 75.35M | 80.03M |
|
Prepaid Assets
|
| 0.70M | 1.35M | 1.25M | 1.53M | 4.16M | 4.46M | 1.67M | 4.50M | 7.44M |
|
Current Assets
|
| 12.33M | 29.05M | 29.75M | 40.51M | 76.11M | 76.76M | 72.87M | 78.08M | 85.78M |
|
Property, Plant & Equipment (Net)
|
| 0.27M | 0.33M | 0.57M | 0.45M | 0.60M | 20.60M | 20.11M | 21.17M | 21.21M |
|
Long-Term Investments
|
| | 0.29M | 0.91M | 0.68M | 1.01M | 0.61M | 0.46M | 0.61M | 1.72M |
|
Goodwill
|
| 0.20M | 0.17M | 0.45M | 2.12M | 2.44M | 2.36M | | 1.47M | 1.44M |
|
Intangibles
|
| 0.31M | 0.26M | 0.43M | 1.14M | 1.05M | 0.97M | 1.15M | 2.87M | 3.06M |
|
Goodwill & Intangibles
|
| 0.50M | 0.43M | 0.88M | 3.26M | 3.50M | 3.33M | 1.15M | 4.35M | 4.50M |
|
Long-Term Deferred Tax
|
| 0.30M | 0.51M | 0.34M | 0.20M | 0.61M | 0.33M | 0.08M | 0.70M | 0.07M |
|
Other Non-Current Assets
|
| 0.12M | 0.12M | 0.22M | 0.24M | 0.90M | 0.25M | 0.25M | 0.59M | 0.48M |
|
Non-Current Assets
|
| 1.20M | 1.89M | 2.92M | 4.84M | 0.60M | 20.60M | 20.11M | 21.17M | 21.21M |
|
Assets
|
| 13.52M | 30.94M | 32.66M | 45.35M | 82.73M | 101.88M | 95.32M | 110.03M | 118.11M |
|
Accounts Payables
|
| 0.24M | 1.45M | 0.20M | 0.27M | 0.56M | 0.34M | 0.69M | 0.95M | 2.52M |
|
Notes Payables
|
| 0.10M | 2.55M | 2.18M | 2.16M | 7.54M | 14.47M | | | |
|
Payables
|
| 0.34M | 4.01M | 2.38M | 2.43M | 8.10M | 14.82M | 0.69M | 0.95M | 2.52M |
|
Accumulated Expenses
|
| 5.39M | 7.34M | 7.74M | 11.52M | 12.47M | 12.20M | 10.59M | 9.94M | 14.06M |
|
Other Accumulated Expenses
|
| | 0.02M | 0.02M | 0.22M | 0.99M | 0.07M | 0.07M | 0.15M | 23.34M |
|
Short term Debt
|
| 1.73M | 2.55M | 2.18M | 2.16M | 7.54M | 14.47M | 10.55M | 23.23M | 30.22M |
|
Current Leases
|
| | | | | | | 0.71M | 1.36M | 2.35M |
|
Current Taxes
|
| 0.64M | 0.90M | 0.92M | 1.43M | 1.72M | 2.36M | 2.50M | 2.35M | 2.46M |
|
Current Deferred Revenue
|
| 0.11M | 0.20M | 0.12M | 0.76M | 0.33M | 0.59M | 0.92M | 1.14M | 2.47M |
|
Total Current Liabilities
|
| 8.21M | 12.79M | 11.27M | 16.35M | 23.03M | 30.38M | 26.31M | 39.80M | 54.36M |
|
Non-Current Debt
|
| | 0.21M | | 0.02M | 0.18M | 0.07M | | | |
|
Minority Interest
|
| 0.48M | 0.70 | 0.61M | 1.27M | 1.04M | 1.25M | 0.93M | 1.41M | 2.05M |
|
Non-Current Deferred Tax Liability
|
| | | | 0.16M | 0.16M | 0.15M | 0.19M | 0.38M | 0.25M |
|
Operating Leases
|
| | | | | | | 0.10M | 1.64M | 1.30M |
|
Other Non-Current Liabilities
|
| | | | 0.19M | 1.80M | 0.96M | 0.89M | 0.88M | 0.90M |
|
Total Non-Current Liabilities
|
| | | | 16.54M | 23.20M | 33.12M | 28.92M | 45.23M | 59.63M |
|
Total Liabilities
|
| | | 11.27M | 16.73M | 25.00M | 34.08M | 29.81M | 46.11M | 60.52M |
|
Total Debt
|
| 1.73M | 2.76M | 2.18M | 2.18M | 7.72M | 14.54M | 10.55M | 23.23M | 30.22M |
|
Common Equity
|
4.21M | 5.31M | 18.16M | 21.40M | 28.62M | 57.73M | 67.80M | 65.51M | 63.92M | 57.58M |
|
Shareholder's Equity
|
4.21M | 5.31M | 18.16M | 21.40M | 28.62M | 57.73M | 67.80M | 65.51M | 63.92M | 57.58M |
|
Liabilities and Shareholders Equity
|
| 13.52M | 30.94M | 32.66M | 45.35M | 82.73M | 101.88M | 95.32M | 110.03M | 118.11M |
|
Retained Earnings
|
| -2.52M | -0.52M | -4.51M | -2.68M | 2.73M | -0.55M | -3.99M | -4.35M | -7.40M |
|
Treasury Shares
|
| | | | | | | 0.10M | | |