|
Assets
|
16.69M | 47.15M | 61.31M | 31.87M | 18.80M | 15.14M | 13.45M | 20.63M | 21.92M | 44.55M | 50.46M | 67.56M | 83.17M | 81.31M |
|
Cash & Equivalents
|
2.61M | 6.67M | 4.31M | 3.63M | 2.78M | 2.53M | 2.11M | 4.27M | 2.73M | 23.39M | 13.62M | 12.67M | 12.28M | 21.75M |
|
Short-term Investments
|
0.77M | 0.07M | 1.48M | 0.17M | 0.00M | | | | | | | | | |
|
Cash & Current Investments
|
3.38M | 6.74M | 5.79M | 3.81M | 2.78M | 2.53M | 2.11M | 4.27M | 2.73M | 23.39M | 13.62M | 12.67M | 12.28M | 21.75M |
|
Receivables - Net
|
0.20M | 0.92M | 1.07M | 2.86M | 0.64M | 1.25M | 0.38M | 0.40M | 1.86M | 1.50M | 2.73M | 0.99M | 1.91M | 1.56M |
|
Receivables - Other
|
0.39M | 0.59M | 2.93M | | | | | | | | | | | |
|
Receivables
|
0.59M | 1.51M | 4.00M | 2.86M | 0.64M | 1.25M | 0.38M | 0.40M | 1.86M | 1.50M | 2.73M | 0.99M | 1.91M | 1.56M |
|
Inventory
|
2.59M | 2.13M | 6.08M | 6.51M | 3.71M | 0.26M | 0.17M | 2.40M | 0.10M | 0.23M | 3.22M | 4.62M | 5.07M | 5.35M |
|
Current Deferred Tax Assets
|
2.23M | 2.42M | 1.96M | | | | | | | | | | | |
|
Prepaid Assets
|
0.06M | 0.15M | 0.31M | 0.59M | 0.45M | 0.39M | 0.36M | 0.61M | 0.78M | 0.50M | 1.46M | 1.11M | 0.45M | 1.06M |
|
Current Assets
|
8.86M | 11.83M | 12.95M | 7.39M | 4.26M | 4.43M | 3.02M | 7.68M | 6.77M | 26.95M | 23.28M | 23.89M | 26.29M | 33.13M |
|
Property, Plant & Equipment (Net)
|
| 0.02M | 0.05M | 0.15M | 0.11M | 0.16M | 0.14M | 0.17M | 0.22M | 0.13M | 1.47M | 1.57M | 1.71M | 1.64M |
|
Long-Term Investments
|
| 3.46M | 3.62M | 1.13M | 0.02M | | 0.01M | 2.77M | 2.52M | 2.40M | 4.68M | 13.97M | 21.36M | 20.89M |
|
Goodwill
|
| 0.60M | 2.00M | 3.50M | 6.16M | 6.16M | 6.16M | 6.16M | 5.58M | 5.58M | 7.45M | 7.45M | 7.45M | 7.45M |
|
Intangibles
|
| | 5.26M | 2.40M | 4.38M | 4.12M | 3.88M | 3.63M | 3.39M | 3.12M | 4.57M | 4.14M | 3.75M | 3.36M |
|
Goodwill & Intangibles
|
| 0.60M | 7.26M | 5.90M | 10.54M | 10.28M | 10.04M | 9.79M | 8.98M | 8.71M | 12.01M | 11.59M | 11.20M | 10.81M |
|
Long-Term Deferred Tax
|
| 28.78M | 27.58M | | | | | | 0.37M | 4.40M | 4.49M | 13.88M | 11.34M | 6.01M |
|
Other Non-Current Assets
|
| 38.35M | 33.56M | 0.19M | 0.17M | 0.28M | 0.24M | 0.22M | 0.21M | 0.25M | 0.05M | 0.06M | 0.07M | 0.06M |
|
Non-Current Assets
|
7.83M | 35.31M | 48.36M | 24.48M | 14.54M | 10.71M | 10.43M | 12.95M | 15.15M | 17.60M | 27.18M | 43.67M | 56.88M | 48.18M |
|
Accounts Payables
|
2.56M | 0.85M | 4.42M | 7.22M | 6.64M | 6.75M | 5.02M | 8.10M | 8.11M | 13.61M | 4.79M | 8.92M | 7.24M | 5.98M |
|
Notes Payables
|
| 3.09M | 10.88M | 0.53M | 0.11M | | 0.10M | | | | | | | |
|
Payables
|
2.56M | 3.95M | 15.30M | 7.75M | 6.75M | 6.75M | 5.12M | 8.10M | 8.11M | 13.61M | 4.79M | 8.92M | 7.24M | 5.98M |
|
Accumulated Expenses
|
| | 0.37M | 0.96M | 0.65M | 0.64M | 0.96M | 2.11M | 2.48M | 2.50M | 1.90M | 4.66M | 4.42M | 3.35M |
|
Other Accumulated Expenses
|
| | 0.18M | 0.46M | 0.49M | 0.24M | 0.42M | 0.89M | 0.27M | 0.39M | 0.39M | 0.20M | 0.16M | 0.25M |
|
Short term Debt
|
4.49M | | | 2.98M | 1.72M | 0.96M | 2.77M | 1.18M | 0.44M | | 2.48M | 3.41M | 1.73M | 0.40M |
|
Current Leases
|
| | | | | | | | 0.58M | 0.38M | 0.50M | 0.70M | 0.79M | 0.81M |
|
Current Taxes
|
0.20M | 0.26M | 0.55M | 1.16M | 1.42M | 0.94M | 0.34M | 0.29M | 0.11M | 0.83M | 0.18M | 0.22M | 0.63M | 0.49M |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.41M | 0.28M | 0.50M | 0.55M |
|
Total Current Liabilities
|
| | | 11.54M | 9.36M | 8.57M | 8.66M | 10.17M | 9.13M | 13.99M | 14.22M | 16.23M | 14.73M | 14.60M |
|
Non-Current Debt
|
| | | 2.50M | 2.50M | 0.35M | 0.79M | 0.44M | 0.04M | | 1.35M | 0.87M | 5.50M | |
|
Non-Current Deferred Tax Liability
|
| | 1.61M | 0.60M | 0.96M | 0.96M | 0.51M | 0.58M | | | | 1.56M | 1.56M | 1.52M |
|
Operating Leases
|
| | | | | | | | 0.94M | 0.62M | 2.25M | 2.16M | 1.86M | 1.51M |
|
Other Non-Current Liabilities
|
| | | 3.40M | 2.59M | 1.77M | 2.77M | 1.84M | | | | | | |
|
Total Non-Current Liabilities
|
| | | 15.00M | 12.82M | 9.88M | 7.19M | 11.19M | | | | | | |
|
Total Liabilities
|
7.24M | 4.21M | 15.30M | 18.39M | 15.41M | 11.65M | 9.96M | 13.03M | 10.07M | 14.61M | 17.82M | 19.26M | 22.09M | 16.11M |
|
Total Debt
|
4.49M | | | 5.49M | 4.22M | 1.31M | 3.56M | 1.62M | 0.47M | | 3.83M | 4.28M | 7.23M | 0.40M |
|
Common Equity
|
9.45M | 42.94M | 46.01M | 13.48M | 3.39M | 3.49M | 3.49M | 7.60M | 11.85M | 29.94M | 32.64M | 48.30M | 61.08M | 65.20M |
|
Shareholder's Equity
|
9.45M | 42.94M | 46.01M | 13.48M | 3.39M | 3.49M | 3.49M | 7.60M | 11.85M | 29.94M | 32.64M | 48.30M | 61.08M | 65.20M |
|
Liabilities and Shareholders Equity
|
16.69M | 47.15M | 61.31M | 31.87M | 18.80M | 15.14M | 13.45M | 20.63M | 21.92M | 44.55M | 50.46M | 67.56M | 83.17M | 81.31M |
|
Treasury Shares
|
| | | 0.30M | 0.15M | 0.04M | | | | | | 0.24M | 0.40M | 1.66M |
|
Retained Earnings
|
-266.46M | -235.75M | -237.56M | -270.47M | -280.89M | -280.88M | -281.12M | -277.37M | -273.47M | -263.82M | -260.76M | -245.27M | -233.03M | -227.84M |
|
Preferred Shares
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |