|
Cash & Equivalents
|
0.17M | 1.40M | 1.15M | 1.77M | 1.56M | 1.36M | 4.14M | 1.34M | 0.27M | 0.13M | 0.07M | 1.23M | 0.30M | 0.03M | 0.03M | 0.02M | 6.83M | 3.23M | 1.63M |
|
Cash & Current Investments
|
0.17M | 1.40M | 1.15M | 1.77M | 1.56M | 1.36M | 4.14M | 1.34M | 0.27M | 0.13M | 0.07M | 1.23M | 0.30M | 0.03M | 0.03M | 0.02M | 6.83M | 3.23M | 1.63M |
|
Receivables - Net
|
| 6.40M | 5.91M | 9.67M | 6.74M | 6.55M | 6.70M | 5.87M | 5.51M | 4.48M | 4.20M | 3.60M | 2.10M | 2.00M | 1.61M | 1.29M | 0.10M | 1.86M | 2.61M |
|
Receivables - Other
|
| 0.45M | 0.83M | 0.82M | 1.27M | 1.35M | 0.95M | 1.07M | | 0.76M | 0.95M | 0.01M | 0.03M | 0.50M | 0.76M | 0.50M | 1.52M | 3.32M | 3.50M |
|
Receivables
|
| 6.84M | 6.74M | 10.49M | 8.01M | 7.90M | 7.65M | 6.94M | 5.51M | 5.23M | 5.14M | 3.61M | 2.13M | 2.50M | 2.37M | 1.79M | 1.62M | 5.18M | 6.11M |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.00M | | | 0.19M |
|
Prepaid Assets
|
| 0.23M | 0.69M | 0.36M | 1.39M | 0.67M | 0.23M | 0.82M | 0.66M | 0.82M | 0.62M | 0.82M | 0.77M | 0.30M | 0.15M | 0.32M | 1.11M | 0.46M | 0.37M |
|
Current Assets
|
| 8.03M | 8.51M | 11.80M | 9.69M | 8.58M | 11.08M | 8.02M | 6.44M | 5.42M | 4.89M | 5.65M | 3.17M | 2.33M | 1.78M | 1.95M | 9.84M | 8.87M | 7.94M |
|
Property, Plant & Equipment (Net)
|
| 0.02M | 0.05M | 0.07M | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | | 0.00M | 0.01M |
|
Goodwill
|
| | | 1.29M | 1.29M | 1.29M | 1.29M | -1.29M | 1.29M | 1.29M | 1.29M | 1.29M | | 1.29M | | | | | |
|
Intangibles
|
| 4.13M | 4.13M | 13.19M | 13.19M | 15.19M | 16.47M | 14.29M | 16.47M | 16.47M | 16.47M | 14.29M | 15.89M | 15.89M | 15.89M | 14.29M | | | |
|
Goodwill & Intangibles
|
| 4.13M | 4.13M | 14.48M | 14.48M | 16.48M | 17.76M | 13.00M | 17.76M | 17.76M | 17.76M | 15.58M | 15.89M | 17.18M | 15.89M | 14.29M | | 5.70M | 5.89M |
|
Long-Term Deferred Tax
|
| | | 1.41M | 0.53M | 1.66M | 1.81M | 2.45M | 0.84M | 1.31M | 1.83M | 1.46M | | | | 1.35M | 0.50M | 0.89M | |
|
Non-Current Assets
|
| 3.08M | 2.88M | 12.81M | 12.57M | 13.81M | 13.79M | 5.24M | 12.42M | 10.64M | 9.57M | 1.21M | 3.70M | 3.69M | 2.98M | 0.01M | 1.95M | 5.70M | 5.90M |
|
Assets
|
| 11.11M | 11.39M | 24.61M | 22.27M | 22.39M | 24.86M | 13.26M | 18.86M | 16.07M | 14.47M | 6.86M | 6.87M | 6.02M | 4.77M | 1.96M | 11.79M | 14.57M | 13.84M |
|
Accounts Payables
|
| 4.35M | 2.63M | 1.87M | 1.58M | 1.27M | 1.47M | 1.48M | 1.31M | 0.93M | 1.16M | 1.95M | 2.01M | 1.94M | 2.30M | 2.54M | 1.62M | 2.07M | 1.31M |
|
Notes Payables
|
| 0.75M | 1.95M | 2.21M | 1.71M | 3.21M | 2.45M | 2.69M | 2.94M | 3.53M | 3.48M | 3.79M | 1.79M | 1.73M | 1.08M | 4.59M | 0.78M | 3.34M | 7.19M |
|
Payables
|
| 5.10M | 4.58M | 4.08M | 3.29M | 4.48M | 3.92M | 4.17M | 4.25M | 4.46M | 4.64M | 5.74M | 3.81M | 3.66M | 3.38M | 7.13M | 2.39M | 5.42M | 8.50M |
|
Accumulated Expenses
|
| | | | | | | 0.44M | | | | | | | | 0.46M | | | 0.32M |
|
Other Accumulated Expenses
|
| 0.79M | 0.42M | 0.87M | 1.00M | 1.43M | 1.04M | 2.43M | 3.02M | 1.28M | 1.42M | 1.91M | 1.04M | 1.17M | 1.37M | 1.39M | 0.81M | 0.67M | 1.07M |
|
Short term Debt
|
| | | 2.21M | | 3.21M | 2.45M | 2.69M | 2.94M | 3.53M | 3.48M | 3.79M | 1.79M | 1.73M | 1.08M | 2.65M | 0.78M | 0.41M | 1.53M |
|
Current Leases
|
| | | 0.18M | 0.13M | 0.09M | 0.04M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.30M | 0.27M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 6.78M | 8.68M | 6.25M | 5.54M | 6.06M | 5.06M | 6.60M | 7.33M | 5.79M | 6.85M | 8.15M | 6.00M | 6.17M | 6.08M | 6.58M | 3.21M | 3.16M | 3.91M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.10M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 0.10M | 0.89M | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | -0.02M |
|
Operating Leases
|
| | | 0.18M | 0.13M | 0.09M | 0.04M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | 0.06M | 0.06M | 0.06M | 0.06M | 0.62M | 0.06M | 0.06M | 0.80M | 0.50M | 0.50M | 1.33M | 1.33M | 0.50M | | 1.20M | 1.20M |
|
Total Non-Current Liabilities
|
| | | 8.42M | 7.71M | 8.23M | 7.23M | 6.60M | 9.50M | 7.96M | 7.54M | 7.75M | 6.88M | 5.33M | 5.25M | 6.58M | | 3.16M | 3.91M |
|
Total Liabilities
|
-2.45M | 6.78M | 8.68M | 8.48M | 7.77M | 8.28M | 7.29M | 7.22M | 9.56M | 8.02M | 8.34M | 8.25M | 7.38M | 6.67M | 6.58M | 7.08M | 3.21M | 4.36M | 5.11M |
|
Total Debt
|
| | | 2.21M | | 3.21M | 2.45M | 2.69M | 2.94M | 3.53M | 3.48M | 3.88M | 1.79M | 1.73M | 1.08M | 2.65M | 0.78M | 0.41M | 1.53M |
|
Common Equity
|
2.45M | 4.33M | 2.71M | 16.14M | 14.50M | 14.11M | 17.58M | 6.04M | 9.30M | 8.05M | 6.13M | 0.54M | -0.51M | -0.65M | -1.82M | -5.11M | 8.58M | 10.21M | 8.73M |
|
Shareholder's Equity
|
2.45M | 4.33M | 2.71M | 16.14M | 14.50M | 14.11M | 17.58M | 6.04M | 9.30M | 8.05M | 6.13M | 0.54M | -0.51M | -0.65M | -1.82M | -5.11M | 8.58M | 10.21M | 8.73M |
|
Liabilities and Shareholders Equity
|
| 11.11M | 11.39M | 24.61M | 22.27M | 22.39M | 24.86M | 13.26M | 18.86M | 16.07M | 14.47M | 6.86M | 6.87M | 6.02M | 4.77M | 1.96M | 11.79M | 14.57M | 13.84M |
|
Retained Earnings
|
| 3.29M | 0.78M | -2.66M | -4.67M | -5.08M | -7.42M | -18.92M | -15.84M | -17.63M | -19.58M | -27.60M | -26.77M | -28.28M | -29.53M | -33.57M | -35.27M | -36.64M | -38.52M |
|
Preferred Shares
|
| | 1.00 | | | | | | | | | | | | | 7.43M | 7.43M | 7.43M | 7.43M |
|
Treasury Shares
|
| | | 74.18M | | | 0.06M | 0.62M | 0.52M | 0.49M | 0.46M | 3.15M | 0.74M | 0.69M | 2.57M | 2.37M | 0.54M | 0.00M | 1.79M |