|
Cash & Equivalents
|
0.58M | 0.84M | 1.49M | 30.99M | 28.60M | 24.92M | 12.83M | 8.75M | 37.83M | 30.52M | 19.51M | 14.54M | 8.32M | 6.72M | 9.10M | 6.62M | 7.40M | 5.68M | 10.44M | 13.10M | 7.13M | 8.00M | 4.90M | 9.80M |
|
Short-term Investments
|
| | | | | | 0.05M | 0.05M | 0.05M | 0.40M | 0.09M | 0.29M | 0.01M | 0.03M | | | | | | | | | | |
|
Cash & Current Investments
|
0.58M | 0.84M | 1.49M | 30.99M | 28.60M | 24.92M | 12.88M | 8.80M | 37.88M | 30.92M | 19.60M | 14.84M | 8.33M | 6.76M | 9.10M | 6.62M | 7.40M | 5.68M | 10.44M | 13.10M | 7.13M | 8.00M | 4.90M | 9.80M |
|
Receivables - Net
|
0.30M | | 1.20M | 1.40M | 1.59M | 1.63M | 4.10M | 3.63M | 3.98M | 4.16M | 5.02M | 4.23M | 3.07M | 3.41M | 4.33M | 4.12M | 3.35M | 3.00M | 3.92M | 3.21M | 3.15M | 3.13M | 6.08M | 8.13M |
|
Receivables - Other
|
0.00M | | 0.00M | | 232.00 | | | | | | | | | | | | | | 4.00M | 4.00M | 4.00M | 3.00M | 3.00M | 3.00M |
|
Receivables
|
0.31M | | 1.21M | 1.40M | 1.60M | 1.63M | 4.10M | 3.63M | 3.98M | 4.16M | 5.02M | 4.23M | 3.07M | 3.41M | 4.33M | 4.12M | 3.35M | 3.00M | 7.92M | 7.21M | 7.15M | 6.13M | 9.08M | 11.13M |
|
Prepaid Assets
|
0.41M | | 0.40M | 1.03M | 1.70M | 0.62M | 0.96M | 2.15M | 2.63M | 2.70M | 2.79M | 4.80M | 3.67M | 3.47M | 3.56M | 3.60M | 3.70M | 4.60M | 4.85M | 5.34M | 5.65M | 6.96M | 6.77M | 7.36M |
|
Current Assets
|
1.65M | | 3.86M | 34.17M | 32.86M | 28.61M | 31.06M | 28.83M | 54.45M | 46.22M | 33.83M | 32.82M | 18.82M | 18.30M | 24.84M | 21.64M | 23.19M | 22.29M | 33.92M | 35.01M | 24.96M | 30.77M | 33.95M | 37.50M |
|
Property, Plant & Equipment (Net)
|
0.11M | | 0.10M | 0.11M | 0.15M | 0.54M | 0.97M | 1.01M | 1.25M | 1.54M | 3.05M | 3.11M | 2.94M | 2.83M | 2.71M | 2.46M | 2.34M | 2.22M | 2.02M | 1.95M | 1.85M | 1.78M | 1.72M | 1.66M |
|
Goodwill
|
| | | | 0.80M | 1.01M | 20.45M | 20.34M | 20.54M | 25.41M | 0.50M | 25.47M | 25.61M | 25.61M | 25.61M | 25.61M | 25.61M | 25.61M | 19.34M | 19.34M | 21.50M | 21.50M | 21.50M | 21.50M |
|
Intangibles
|
0.46M | | 0.64M | 0.72M | 0.92M | 4.93M | 22.73M | 23.96M | 26.98M | 27.68M | 28.43M | 27.95M | 27.26M | 26.61M | 25.54M | 24.64M | 23.91M | 23.08M | 17.42M | 17.54M | 20.23M | 19.56M | 18.91M | 18.21M |
|
Goodwill & Intangibles
|
0.46M | | 0.64M | 0.72M | 1.72M | 5.93M | 43.18M | 44.30M | 47.52M | 53.09M | 28.93M | 53.42M | 52.87M | 52.22M | 51.15M | 50.24M | 49.52M | 48.69M | 36.76M | 36.88M | 41.73M | 41.06M | 40.40M | 39.71M |
|
Other Non-Current Assets
|
| | | | 0.06M | 0.06M | 0.07M | 0.10M | 0.09M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.08M | 0.07M | 0.03M | 0.08M | 0.10M |
|
Non-Current Assets
|
0.84M | | 0.96M | 1.08M | 2.37M | 8.75M | 48.94M | 49.91M | 50.48M | 59.34M | 62.61M | 62.17M | 61.37M | 60.27M | 58.84M | 57.16M | 56.06M | 55.96M | 46.30M | 45.92M | 50.44M | 50.24M | 46.50M | 45.74M |
|
Assets
|
2.49M | | 4.82M | 35.25M | 35.23M | 37.36M | 80.00M | 78.73M | 104.93M | 105.56M | 96.44M | 94.99M | 80.19M | 78.57M | 83.68M | 78.80M | 79.26M | 78.25M | 80.22M | 80.93M | 75.40M | 81.02M | 80.45M | 83.24M |
|
Accounts Payables
|
0.95M | | 4.35M | 4.23M | 2.60M | 3.26M | 4.61M | 4.02M | 5.30M | 4.89M | 6.09M | 4.92M | 3.34M | 3.99M | 4.70M | 3.40M | 3.40M | 3.83M | 4.87M | 4.93M | 4.30M | 5.20M | 8.78M | 10.59M |
|
Notes Payables
|
| | 0.14M | 0.19M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.95M | | 4.48M | 4.42M | 2.60M | 3.26M | 4.61M | 4.02M | 5.30M | 4.89M | 6.09M | 4.92M | 3.34M | 3.99M | 4.70M | 3.40M | 3.40M | 3.83M | 4.87M | 4.93M | 4.30M | 5.20M | 8.78M | 10.59M |
|
Accumulated Expenses
|
1.88M | | 0.37M | 0.29M | 1.06M | 2.08M | 4.50M | 4.99M | 4.49M | 5.58M | 3.95M | 5.18M | 3.40M | 3.81M | 3.49M | 3.03M | 2.68M | 3.71M | 2.64M | 4.13M | 4.89M | 5.86M | 4.92M | 5.06M |
|
Other Accumulated Expenses
|
0.14M | | 0.14M | 0.19M | 0.93M | 0.25M | 2.02M | 1.75M | 1.42M | | | | | | | | | | | | | | | |
|
Short term Debt
|
0.02M | | 0.02M | 0.02M | 0.26M | 0.24M | 9.36M | 10.30M | 9.58M | 8.16M | 6.13M | 1.00M | 3.58M | 4.48M | 7.49M | | 8.36M | 8.52M | 10.09M | 8.64M | 4.56M | 9.27M | 12.63M | 8.91M |
|
Current Leases
|
0.09M | | 0.06M | 0.08M | 0.14M | 0.25M | 1.94M | 1.73M | 0.87M | 1.10M | 1.38M | 1.55M | 1.61M | 0.27M | 1.62M | 1.51M | 1.50M | 1.51M | 1.20M | 1.27M | 1.24M | 1.48M | 1.51M | 1.58M |
|
Current Taxes
|
0.02M | | 0.02M | | 0.10M | 0.03M | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.94M | | 4.59M | 4.52M | 4.99M | 6.83M | 24.50M | 25.77M | 21.07M | 20.19M | 17.77M | 20.68M | 12.50M | 14.18M | 17.40M | 15.12M | 16.35M | 17.81M | 22.29M | 22.65M | 19.38M | 25.97M | 28.27M | 26.64M |
|
Non-Current Debt
|
0.54M | | 0.82M | 0.27M | 0.28M | 0.26M | 0.36M | 0.15M | 0.15M | 0.15M | 0.28M | 0.27M | 0.13M | 0.11M | 3.43M | 3.45M | 3.47M | 3.49M | 0.09M | 5.09M | 5.09M | 5.09M | 5.08M | 5.08M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 3.30M | 3.20M | | | 3.30M | 3.30M | | | | | | | | | | | | |
|
Operating Leases
|
0.18M | | 0.15M | 0.17M | 0.30M | 1.98M | 4.80M | 4.58M | 3.56M | 3.69M | 5.64M | 5.42M | 6.85M | 4.84M | 4.57M | 5.61M | 5.33M | 6.14M | 5.56M | 5.06M | 3.52M | 5.30M | 5.17M | 5.10M |
|
Other Non-Current Liabilities
|
| | | | | | -0.02M | -0.02M | | | | | 0.30M | 0.30M | 0.30M | 0.31M | 0.38M | 0.39M | 0.34M | 2.30M | 2.73M | 2.73M | 2.73M | 4.62M |
|
Total Non-Current Liabilities
|
| | | | | | 28.40M | 29.16M | | | | | 17.87M | 19.13M | 25.40M | 22.68M | 23.64M | 25.93M | 26.74M | 31.52M | 27.99M | 34.88M | 37.02M | 35.24M |
|
Total Liabilities
|
3.65M | | 5.58M | 4.98M | 5.57M | 9.07M | 28.39M | 29.14M | 24.78M | 24.03M | 23.69M | 26.37M | 18.17M | 19.43M | 25.70M | 22.99M | 24.02M | 26.32M | 27.08M | 33.82M | 30.72M | 37.60M | 39.75M | 39.86M |
|
Total Debt
|
0.55M | | 0.84M | 0.28M | 0.54M | 0.51M | 9.72M | 10.45M | 9.72M | 8.31M | 6.41M | 1.27M | 3.71M | 4.58M | 10.92M | 3.45M | 11.82M | 12.01M | 10.18M | 13.73M | 9.64M | 14.36M | 17.71M | 14.00M |
|
Common Equity
|
-1.16M | -0.99M | -0.76M | 30.27M | 29.65M | 28.29M | 51.62M | 49.59M | 80.15M | 81.53M | 72.75M | 68.63M | 62.02M | 59.14M | 57.98M | 55.80M | 55.23M | 51.93M | 53.14M | 47.11M | 44.68M | 43.41M | 40.70M | 43.38M |
|
Shareholder's Equity
|
-1.16M | -0.99M | -0.76M | 30.27M | 29.65M | 28.29M | 51.62M | 49.59M | 80.15M | 81.53M | 72.75M | 68.63M | 62.02M | 59.14M | 57.98M | 55.80M | 55.23M | 51.93M | 53.14M | 47.11M | 44.68M | 43.41M | 40.70M | 43.38M |
|
Liabilities and Shareholders Equity
|
2.49M | | 4.82M | 35.25M | 35.23M | 37.36M | 80.00M | 78.73M | 104.93M | 105.56M | 96.44M | 94.99M | 80.19M | 78.57M | 83.68M | 78.80M | 79.26M | 78.25M | 80.22M | 80.93M | 75.40M | 81.02M | 80.45M | 83.24M |
|
Treasury Shares
|
0.23M | 0.22M | 0.01M | 0.01M | 0.39M | 0.51M | 0.50M | 0.53M | 0.72M | -0.08M | -0.69M | 0.69M | 1.38M | 1.97M | 1.98M | 1.98M | 2.19M | 2.63M | 2.78M | 2.56M | 3.02M | 2.53M | 1.92M | 2.27M |
|
Retained Earnings
|
-6.15M | | -6.03M | -6.21M | -7.49M | -10.89M | -12.98M | -16.35M | -19.98M | -25.98M | -31.64M | -37.66M | -47.60M | -53.31M | -57.65M | -63.15M | -71.59M | -77.51M | -78.81M | -86.93M | -93.16M | -98.81M | -102.40M | -106.76M |