|
Assets
|
13.17M | 24.50M | 24.41M | 27.56M | 33.78M | 39.67M | 36.81M | 38.86M | 41.86M | 47.12M | 66.17M | 90.13M | 71.85M | 49.91M | 53.94M | 63.87M |
|
Cash & Equivalents
|
5.42M | 13.87M | 13.86M | 15.81M | 23.89M | 18.32M | 13.47M | 12.76M | 11.06M | 18.82M | 23.32M | 13.17M | 12.74M | 8.66M | 4.95M | 7.97M |
|
Short-term Investments
|
| | | | | 1.25M | 2.94M | 4.36M | 3.59M | 3.69M | 4.26M | 5.69M | 6.40M | 1.48M | 7.95M | 0.07M |
|
Cash & Current Investments
|
5.42M | 13.87M | 13.86M | 15.81M | 23.89M | 19.57M | 16.40M | 17.12M | 14.66M | 22.51M | 27.58M | 18.85M | 19.13M | 10.15M | 12.89M | 8.04M |
|
Receivables - Net
|
4.19M | 5.10M | 5.52M | 4.96M | 4.28M | 2.12M | 3.41M | 5.68M | 2.79M | 3.64M | 5.44M | 7.68M | 6.74M | 5.95M | 3.28M | 7.60M |
|
Receivables - Other
|
| | | | | | | | 0.09M | | | | | | 0.15M | 6.12M |
|
Receivables
|
4.19M | 5.10M | 5.52M | 4.96M | 4.28M | 2.12M | 3.41M | 5.68M | 2.88M | 3.64M | 5.44M | 7.68M | 6.74M | 5.95M | 3.43M | 13.71M |
|
Inventory
|
2.78M | 2.74M | 3.57M | 4.91M | 4.25M | 5.35M | 5.34M | 5.68M | 7.13M | 6.37M | 6.52M | 7.17M | 6.87M | 7.33M | 8.15M | 10.09M |
|
Prepaid Assets
|
0.20M | 0.66M | 0.44M | 1.00M | 0.52M | 0.57M | 0.60M | 0.98M | 3.09M | 1.78M | 0.86M | 2.25M | 3.58M | 1.85M | 2.41M | 8.74M |
|
Current Assets
|
12.71M | 22.98M | 22.93M | 26.36M | 32.60M | 27.18M | 25.17M | 29.05M | 27.67M | 34.04M | 40.12M | 35.48M | 35.56M | 25.21M | 26.14M | 39.30M |
|
Property, Plant & Equipment (Net)
|
0.12M | 0.08M | 0.21M | 0.24M | 0.36M | 0.47M | 0.47M | 0.51M | 2.45M | 2.27M | 1.93M | 1.75M | 1.76M | 1.55M | 1.29M | 1.12M |
|
Long-Term Investments
|
| | | | | 3.05M | 2.19M | 0.71M | 1.20M | 1.39M | 3.81M | 1.88M | 0.78M | | 0.25M | |
|
Goodwill
|
| | | | | | | | 2.45M | 2.31M | 2.47M | 23.83M | 10.12M | 10.28M | 13.33M | 13.45M |
|
Intangibles
|
0.28M | 0.46M | 0.36M | 0.09M | 0.05M | 0.10M | 0.11M | 0.06M | 1.56M | 1.18M | 0.94M | 12.80M | 10.51M | 8.43M | 8.51M | 6.15M |
|
Goodwill & Intangibles
|
0.28M | 0.46M | 0.36M | 0.09M | 0.05M | 0.10M | 0.11M | 0.06M | 4.00M | 3.48M | 3.42M | 36.64M | 20.62M | 18.71M | 21.84M | 19.60M |
|
Long-Term Deferred Tax
|
| | | 23.21M | 20.49M | 8.34M | 8.53M | 8.33M | 5.96M | 5.39M | 11.10M | 8.04M | 7.37M | | | |
|
Other Non-Current Assets
|
0.11M | 1.22M | 1.10M | 0.91M | 0.77M | 0.58M | 0.39M | 0.16M | 0.34M | 0.43M | 0.40M | 1.36M | 0.92M | 0.85M | 1.06M | 0.84M |
|
Non-Current Assets
|
0.46M | 1.52M | 1.47M | 1.20M | 1.18M | 12.50M | 11.64M | 0.57M | 6.45M | 5.75M | 5.34M | 14.56M | 12.26M | 9.98M | 9.80M | 7.27M |
|
Accounts Payables
|
0.97M | 1.04M | 1.00M | 1.60M | 0.83M | 0.70M | 0.57M | 1.11M | 3.08M | 0.86M | 1.37M | 2.16M | 2.33M | 2.79M | 4.03M | 8.18M |
|
Notes Payables
|
| | 0.00M | | | | | | 0.30M | 0.28M | 0.30M | 0.30M | | | | 18.01M |
|
Payables
|
0.97M | 1.04M | 1.00M | 1.60M | 0.83M | 0.70M | 0.57M | 1.11M | 3.38M | 1.14M | 1.67M | 2.46M | 2.33M | 2.79M | 4.03M | 26.19M |
|
Accumulated Expenses
|
1.53M | 2.90M | 0.62M | 1.05M | 4.09M | 0.87M | 1.50M | 2.56M | 3.20M | 8.13M | 7.88M | 14.11M | 12.08M | 7.47M | 7.42M | 7.45M |
|
Other Accumulated Expenses
|
| | 0.20M | 0.20M | 0.00M | 0.00M | | | 0.15M | | 0.08M | 0.00M | 0.01M | 0.07M | 0.05M | 0.02M |
|
Short term Debt
|
| | | | | | | | | | 0.08M | | | 0.74M | 1.61M | 19.67M |
|
Current Leases
|
| | | | | | | | | | 0.77M | 0.90M | 0.95M | 1.01M | 1.02M | 1.12M |
|
Current Taxes
|
| | | | 0.00M | | | | | | | | 1.56M | | | |
|
Current Deferred Revenue
|
| | 0.00M | 0.02M | 0.57M | 0.05M | 0.64M | 0.34M | 0.66M | | 3.68M | 8.70M | 4.72M | 2.70M | 3.64M | 23.93M |
|
Total Current Liabilities
|
2.55M | 3.95M | 1.62M | 2.65M | 4.92M | 1.57M | 2.08M | 3.67M | 6.58M | 9.27M | 10.32M | 17.47M | 15.37M | 11.26M | 14.09M | 54.44M |
|
Non-Current Debt
|
| | | | | | | | 0.05M | 0.03M | 0.02M | | | | 12.01M | |
|
Non-Current Deffered Revenue
|
| | 0.27M | 0.12M | 0.13M | 0.12M | 0.09M | | 1.66M | | 0.29M | 0.31M | 0.23M | 0.55M | 0.37M | 1.48M |
|
Liabilities from Discontinued Operations
|
0.05M | 0.01M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 7.17M | 6.61M | 6.14M | 4.28M | 3.27M | 2.22M |
|
Other Non-Current Liabilities
|
0.28M | 0.28M | 0.36M | 0.15M | 0.16M | 0.15M | 0.17M | | 1.74M | 2.43M | 0.29M | 0.99M | 0.91M | | 6.64M | 3.57M |
|
Total Non-Current Liabilities
|
2.55M | 3.95M | 1.62M | 2.65M | 4.92M | 1.57M | 2.08M | | 6.63M | 9.31M | 16.73M | 23.18M | 20.55M | | 29.73M | 58.13M |
|
Total Liabilities
|
2.83M | 4.23M | 1.98M | 2.80M | 5.08M | 1.72M | 2.24M | 3.67M | 8.37M | 11.74M | 17.03M | 24.17M | 21.46M | 16.09M | 36.37M | 61.70M |
|
Total Debt
|
| | | | | | | | 0.05M | 0.03M | 0.09M | | | 0.74M | 13.62M | 19.67M |
|
Common Equity
|
10.34M | 20.28M | 22.42M | 24.76M | 28.70M | 37.95M | 34.57M | 35.18M | 33.49M | 35.38M | 49.14M | 65.96M | 50.39M | 33.81M | 17.56M | 2.17M |
|
Shareholder's Equity
|
10.34M | 20.28M | 22.42M | 24.76M | 28.70M | 37.95M | 34.57M | 35.18M | 33.49M | 35.38M | 49.14M | 65.96M | 50.39M | 33.81M | 17.56M | 2.17M |
|
Liabilities and Shareholders Equity
|
13.17M | 24.50M | 24.41M | 27.56M | 33.78M | 39.67M | 36.81M | 38.86M | 41.86M | 47.12M | 66.17M | 90.13M | 71.85M | 49.91M | 53.94M | 63.87M |
|
Retained Earnings
|
-70.42M | -65.40M | -63.94M | -62.67M | -59.35M | -49.66M | -51.90M | -52.77M | -56.52M | -53.73M | -41.86M | -41.15M | -57.37M | -76.06M | -107.79M | -125.90M |
|
Treasury Shares
|
| | | | | | | 0.12M | 0.29M | 0.79M | 0.30M | 0.40M | 0.34M | 0.38M | 0.29M | 0.28M |