|
Cash & Equivalents
|
| 4.68M | 4.41M | 4.92M | 7.01M | 4.05M | 6.72M | 5.67M | 5.48M | 5.12M | 3.33M | 1.10M | 4.10M | 1.45M | 1.80M | 1.60M | 0.90M |
|
Cash & Current Investments
|
| 4.68M | 4.41M | 4.92M | 7.01M | 4.05M | 6.72M | 5.67M | 5.48M | 5.12M | 3.33M | 1.10M | 4.10M | 1.45M | 1.80M | 1.60M | 0.90M |
|
Receivables - Net
|
| 7.87M | 7.75M | 14.84M | 21.78M | 26.35M | 19.05M | 29.63M | 54.64M | 37.21M | 21.43M | 19.52M | 6.29M | 4.97M | 4.39M | 3.89M | 3.59M |
|
Receivables - Other
|
| | | | | | | | | 1.74M | 1.74M | 1.74M | 1.74M | | | 0.30M | 0.30M |
|
Receivables
|
| 7.87M | 7.75M | 14.84M | 21.78M | 26.35M | 19.05M | 29.63M | 54.64M | 38.94M | 23.17M | 21.25M | 8.02M | 4.97M | 4.39M | 4.19M | 3.89M |
|
Prepaid Assets
|
| 1.23M | 0.88M | 0.79M | 0.70M | 0.88M | 1.04M | 1.05M | 1.43M | 0.76M | 0.85M | 0.89M | 1.11M | 2.12M | 0.70M | 1.24M | 2.14M |
|
Current Assets
|
| 13.78M | 13.04M | 20.55M | 29.49M | 31.28M | 26.81M | 36.35M | 61.55M | 43.08M | 25.62M | 21.48M | 11.49M | 8.54M | 6.88M | 6.73M | 6.60M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.67M | 0.67M | 0.69M | 0.62M | 0.60M | 0.53M | 0.47M | 0.41M | 0.34M | 0.29M | 0.23M | 0.16M |
|
Goodwill
|
| 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M |
|
Intangibles
|
| 15.59M | 15.10M | 14.61M | 14.13M | 13.64M | 13.15M | 12.66M | 12.17M | 11.68M | 11.20M | 10.71M | 10.22M | 9.73M | 9.24M | 8.75M | 8.27M |
|
Goodwill & Intangibles
|
| 22.11M | 21.62M | 21.13M | 20.65M | 20.16M | 19.67M | 19.18M | 18.69M | 18.20M | 17.71M | 17.23M | 16.74M | 16.25M | 15.76M | 15.27M | 14.79M |
|
Long-Term Deferred Tax
|
| | | 3.20M | 3.16M | 5.17M | 5.24M | 5.17M | 5.08M | 6.13M | 6.33M | 6.61M | | | | | |
|
Other Non-Current Assets
|
| 0.10M | 0.07M | 0.06M | 24.70M | 0.05M | 0.05M | 0.05M | 0.13M | 0.13M | 0.09M | 0.05M | 0.05M | 0.05M | 0.05M | 0.30M | 0.23M |
|
Non-Current Assets
|
| 22.22M | 22.66M | 25.30M | 24.70M | 26.84M | 26.38M | 25.80M | 25.20M | 25.85M | 27.15M | 27.00M | 19.80M | 17.47M | 16.94M | 16.60M | 15.93M |
|
Assets
|
36.00M | 36.00M | 35.70M | 45.86M | 54.19M | 58.13M | 53.18M | 62.15M | 86.75M | 68.94M | 52.77M | 48.48M | 31.29M | 26.01M | 23.82M | 23.33M | 22.54M |
|
Accounts Payables
|
| 6.71M | 5.92M | 10.16M | 16.72M | 17.70M | 13.79M | 23.36M | 45.02M | 33.93M | 15.86M | 12.37M | 6.45M | 7.66M | 7.02M | 6.46M | 8.18M |
|
Payables
|
| 6.71M | 5.92M | 10.16M | 16.72M | 17.70M | 13.79M | 23.36M | 45.02M | 33.93M | 15.86M | 12.37M | 6.45M | 7.66M | 7.02M | 6.46M | 8.18M |
|
Accumulated Expenses
|
| 1.04M | 6.09M | 6.61M | 3.60M | 4.78M | 4.67M | 3.88M | 4.07M | 3.82M | 2.16M | 1.12M | 0.88M | 1.26M | 1.51M | 1.82M | 1.89M |
|
Other Accumulated Expenses
|
| 0.12M | 4.18M | 4.07M | 0.20M | 0.21M | 0.71M | 0.66M | 0.55M | | | | | | | | |
|
Short term Debt
|
| 0.55M | 0.69M | 0.55M | 0.66M | 1.45M | 1.45M | 1.20M | 1.43M | 1.48M | 1.47M | 1.84M | 36.67M | 3.70M | 4.12M | 4.54M | 4.93M |
|
Current Leases
|
| | 0.21M | 0.10M | 0.09M | 0.09M | 0.07M | 0.05M | 0.05M | 0.13M | 0.15M | 0.18M | 0.18M | 0.19M | 0.20M | 0.21M | 0.21M |
|
Current Taxes
|
| | | 0.05M | 0.09M | 0.17M | 0.18M | 0.02M | 0.11M | 0.03M | 0.03M | 0.04M | 0.10M | | 0.02M | 0.04M | 0.07M |
|
Current Deferred Revenue
|
| 1.35M | 0.43M | 0.44M | 1.15M | 0.55M | 0.95M | 0.95M | 1.04M | 0.40M | 0.56M | 0.73M | 0.98M | 0.51M | 0.60M | 0.60M | 0.55M |
|
Total Current Liabilities
|
| 9.72M | 13.34M | 18.09M | 22.49M | 24.57M | 20.97M | 29.48M | 55.45M | 39.80M | 20.27M | 16.34M | 45.30M | 13.35M | 13.48M | 13.68M | 17.75M |
|
Non-Current Debt
|
| 19.36M | 19.02M | 19.14M | 22.94M | 23.06M | 22.71M | 22.52M | 22.32M | 28.58M | 32.36M | 34.83M | 0.15M | 31.60M | 32.88M | 33.51M | 10.82M |
|
Minority Interest
|
| | | | | 3.31M | 2.19M | 2.44M | 4.01M | -5.96M | -5.93M | -8.33M | -11.89M | -14.74M | -15.98M | -14.00M | -5.53M |
|
Operating Leases
|
| | 0.71M | 0.79M | 0.77M | 0.74M | 0.74M | 0.74M | 0.72M | 0.77M | 0.73M | 0.88M | 0.83M | 0.78M | 0.78M | 0.72M | 0.67M |
|
Other Non-Current Liabilities
|
| | | 2.57M | 2.45M | 4.15M | 4.25M | 4.25M | 4.25M | 5.20M | 5.20M | 5.20M | | | | | |
|
Total Non-Current Liabilities
|
| | | 38.57M | 46.35M | 48.38M | 44.57M | 52.88M | 78.65M | 69.15M | 53.36M | 52.05M | 46.28M | 45.74M | | | |
|
Total Liabilities
|
34.44M | 36.37M | 33.90M | 41.13M | 48.80M | 52.53M | 48.82M | 57.13M | 82.89M | 74.35M | 58.56M | 57.25M | 46.28M | 45.74M | 47.13M | 47.91M | 29.23M |
|
Total Debt
|
| 19.91M | 19.71M | 19.69M | 23.60M | 24.51M | 24.16M | 23.71M | 23.75M | 30.06M | 33.83M | 36.67M | 36.82M | 35.30M | 37.00M | 38.05M | 15.75M |
|
Common Equity
|
1.56M | -0.37M | 1.80M | 4.73M | 5.39M | 5.59M | 4.37M | 5.02M | 3.86M | -5.42M | -5.79M | -8.77M | -14.99M | -19.73M | -23.32M | -24.58M | -6.70M |
|
Shareholder's Equity
|
1.56M | -0.37M | 1.80M | 4.73M | 5.39M | 5.59M | 4.37M | 5.02M | 3.86M | -5.42M | -5.79M | -8.77M | -14.99M | -19.73M | -23.32M | -24.58M | -6.70M |
|
Liabilities and Shareholders Equity
|
36.00M | 36.00M | 35.70M | 45.86M | 54.19M | 58.13M | 53.18M | 62.15M | 86.75M | 68.94M | 52.77M | 48.48M | 31.29M | 26.01M | 23.82M | 23.33M | 22.54M |
|
Retained Earnings
|
| -4.67M | -5.49M | -3.04M | -2.44M | -0.34M | -0.56M | -0.37M | 0.20M | -2.54M | -3.31M | -3.90M | -6.60M | -8.77M | -11.13M | -13.40M | -16.10M |
|
Treasury Shares
|
| | | 0.36M | 0.36M | 0.35M | 0.59M | 0.53M | 0.53M | 0.54M | 0.41M | 0.28M | 0.26M | 0.26M | 0.67M | 0.93M | 0.92M |