|
Cash & Equivalents
|
11.20M | 54.99M | 32.15M | 32.63M | 28.12M | 29.23M | 22.05M | 23.68M | 15.36M | 9.61M | 4.79M |
|
Cash & Current Investments
|
11.20M | 54.99M | 32.15M | 32.63M | 28.12M | 29.23M | 22.05M | 23.68M | 15.36M | 9.61M | 4.79M |
|
Receivables - Net
|
| | | | | | 1.15M | 3.49M | 0.91M | 1.11M | 1.02M |
|
Receivables
|
| | | | | | 1.15M | 3.49M | 0.91M | 1.11M | 1.02M |
|
Inventory
|
2.54M | 0.95M | 0.57M | 0.46M | 0.47M | 0.42M | 1.45M | 0.73M | 0.89M | 0.90M | 0.88M |
|
Prepaid Assets
|
0.99M | 1.50M | 3.11M | 3.73M | 3.85M | 3.40M | 4.83M | 6.00M | 4.83M | 4.62M | 5.76M |
|
Current Assets
|
14.73M | 57.44M | 35.84M | 36.82M | 32.45M | 33.04M | 29.48M | 33.89M | 22.31M | 16.80M | 13.21M |
|
Property, Plant & Equipment (Net)
|
21.28M | 24.27M | 27.81M | 33.91M | 37.14M | 39.63M | 48.17M | 52.64M | 56.77M | 63.98M | 68.17M |
|
Long-Term Investments
|
0.62M | 0.58M | 0.56M | 0.52M | | | | | | | |
|
Goodwill
|
| | | | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M |
|
Goodwill & Intangibles
|
| | | | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M |
|
Long-Term Deferred Tax
|
| 10.53M | 12.25M | 12.62M | 13.20M | 13.18M | 12.96M | 11.69M | 12.21M | 12.48M | 12.77M |
|
Other Non-Current Assets
|
0.68M | 0.69M | 0.69M | 0.75M | 0.86M | 0.89M | 1.06M | 1.16M | 1.49M | 1.54M | 2.13M |
|
Non-Current Assets
|
0.89M | 2.65M | 2.48M | 2.29M | 182.06M | 185.76M | 196.23M | 206.52M | 210.05M | 229.52M | 232.33M |
|
Assets
|
138.88M | 184.65M | 175.63M | 183.87M | 214.51M | 218.81M | 225.71M | 240.41M | 232.36M | 246.33M | 245.54M |
|
Accounts Payables
|
7.47M | 5.06M | 5.25M | 10.70M | 12.60M | 10.69M | 13.56M | 12.41M | 12.99M | 11.28M | 13.80M |
|
Notes Payables
|
3.02M | 2.15M | 1.10M | 1.20M | 3.25M | 3.21M | 1.68M | 1.72M | 1.75M | 2.90M | 4.68M |
|
Payables
|
10.49M | 7.21M | 6.35M | 11.90M | 15.85M | 13.90M | 15.23M | 14.13M | 14.75M | 14.18M | 18.48M |
|
Accumulated Expenses
|
1.98M | 2.10M | 1.05M | 2.66M | 1.52M | 2.62M | 1.63M | 3.24M | 1.90M | 2.96M | 1.78M |
|
Other Accumulated Expenses
|
4.62M | 7.88M | 6.10M | 5.37M | 5.62M | 6.05M | 4.96M | 5.60M | 5.00M | 7.61M | 7.48M |
|
Short term Debt
|
6.90M | 7.84M | | | | | | 3.00M | | | |
|
Current Leases
|
4.10M | 4.31M | 4.38M | 4.54M | 4.11M | 4.52M | 4.87M | 5.22M | 5.81M | 6.35M | 6.47M |
|
Current Taxes
|
| 0.10M | 0.23M | | | | | | | | |
|
Current Deferred Revenue
|
3.81M | 3.81M | 3.81M | 3.81M | 3.81M | 3.81M | 3.81M | 3.81M | 3.81M | 3.81M | 3.81M |
|
Total Current Liabilities
|
37.27M | 45.09M | 24.89M | 31.30M | 34.09M | 31.33M | 32.23M | 41.07M | 35.01M | 37.88M | 40.49M |
|
Capital Leases
|
0.18M | 0.12M | 0.13M | 0.00M | | | | | | 0.01M | 0.01M |
|
Non-Current Debt
|
5.32M | 6.43M | 4.71M | 4.55M | 4.42M | 4.42M | 5.57M | 5.14M | 4.70M | 4.93M | 6.11M |
|
Minority Interest
|
3.25M | 26.43M | 28.72M | 28.55M | 31.50M | 33.28M | 33.43M | 31.39M | 29.58M | 27.23M | 24.17M |
|
Operating Leases
|
100.87M | 101.45M | 109.39M | 110.50M | 133.55M | 135.07M | 139.26M | 147.90M | 147.40M | 159.90M | 158.26M |
|
Other Non-Current Liabilities
|
| | | | 0.58M | 0.58M | 0.69M | 0.69M | 0.96M | 1.10M | 1.10M |
|
Total Non-Current Liabilities
|
0.13M | 1.34M | 1.21M | 1.06M | 172.06M | 170.82M | 177.05M | 194.11M | 187.12M | 202.70M | 204.85M |
|
Total Liabilities
|
144.14M | 153.08M | 139.12M | 146.35M | 172.65M | 171.41M | 177.74M | 194.80M | 188.07M | 203.80M | 205.95M |
|
Total Debt
|
12.22M | 14.27M | 4.71M | 4.55M | 4.42M | 4.42M | 5.57M | 8.14M | 4.70M | 4.93M | 6.11M |
|
Common Equity
|
-6.76M | 30.07M | 35.01M | 36.02M | 40.36M | 45.90M | 46.47M | 44.12M | 42.79M | 41.03M | 38.09M |
|
Shareholder's Equity
|
-6.76M | 30.07M | 35.01M | 36.02M | 40.36M | 45.90M | 46.47M | 44.12M | 42.79M | 41.03M | 38.09M |
|
Liabilities and Shareholders Equity
|
138.88M | 184.65M | 175.63M | 183.87M | 214.51M | 218.81M | 225.71M | 240.41M | 232.36M | 246.33M | 245.54M |
|
Retained Earnings
|
-10.01M | 0.01M | 0.35M | 0.32M | 0.82M | 1.09M | 1.12M | 0.92M | 0.61M | 0.35M | -0.21M |
|
Treasury Shares
|
| | 1.21M | 1.21M | 1.09M | 1.09M | 0.93M | 0.93M | 0.03M | 0.03M | 0.03M |