|
Assets
|
| 120.73M | 74.79M | 32.59M | 27.42M |
|
Cash & Equivalents
|
1.26M | 13.97M | 3.99M | 3.52M | 3.08M |
|
Short-term Investments
|
| 10.20M | 13.42M | | |
|
Cash & Current Investments
|
1.26M | 24.17M | 17.41M | 3.52M | 3.08M |
|
Receivables - Net
|
| 10.48M | 24.06M | 9.87M | 7.90M |
|
Receivables - Other
|
| 7.08M | 1.02M | 0.90M | 3.83M |
|
Receivables
|
| 17.56M | 25.08M | 10.77M | 11.73M |
|
Inventory
|
| 1.84M | 1.90M | | |
|
Prepaid Assets
|
| | 0.46M | 1.48M | 1.13M |
|
Current Assets
|
| 49.76M | 33.20M | 20.11M | 18.40M |
|
Property, Plant & Equipment (Net)
|
| 1.15M | 1.31M | 1.03M | 0.49M |
|
Goodwill
|
| 17.06M | 13.70M | 2.47M | 1.87M |
|
Intangibles
|
0.03M | 55.49M | 35.68M | 7.88M | 6.21M |
|
Goodwill & Intangibles
|
0.03M | 72.55M | 49.38M | 10.35M | 8.09M |
|
Long-Term Deferred Tax
|
| 3.47M | | | |
|
Other Non-Current Assets
|
| 3.42M | 3.00M | 0.18M | |
|
Non-Current Assets
|
| 70.97M | 41.59M | 12.48M | 9.01M |
|
Accounts Payables
|
| 4.10M | 25.32M | 9.87M | 8.20M |
|
Notes Payables
|
| 11.28M | 13.43M | 11.88M | 13.53M |
|
Payables
|
| 15.38M | 38.75M | 21.75M | 21.73M |
|
Accumulated Expenses
|
| | | 23.07M | 24.75M |
|
Other Accumulated Expenses
|
| | 3.84M | 5.08M | |
|
Short term Debt
|
| 11.28M | 13.43M | 11.88M | 13.53M |
|
Current Leases
|
| 2.02M | 1.47M | 0.73M | 0.97M |
|
Total Current Liabilities
|
| 37.96M | 57.84M | 80.48M | 106.07M |
|
Non-Current Debt
|
| 17.00M | 1.06M | | |
|
Non-Current Deffered Revenue
|
| | | 1.21M | 0.68M |
|
Pension
|
| 1.44M | 1.04M | 0.87M | 0.65M |
|
Non-Current Deferred Tax Liability
|
| 4.73M | 0.16M | 0.12M | 0.08M |
|
Operating Leases
|
| 6.06M | 5.00M | 1.71M | 1.21M |
|
Other Non-Current Liabilities
|
| 0.96M | 0.89M | 0.15M | 0.22M |
|
Total Non-Current Liabilities
|
| 16.04M | 7.26M | 2.84M | 2.16M |
|
Total Liabilities
|
-0.65M | 17.00M | 8.15M | 8.89M | 108.23M |
|
Total Debt
|
| 28.27M | 14.50M | 11.88M | 13.53M |
|
Common Equity
|
0.65M | 65.78M | 8.81M | -53.51M | -80.82M |
|
Shareholder's Equity
|
0.65M | 65.78M | 8.81M | -53.51M | -80.82M |
|
Liabilities and Shareholders Equity
|
| 120.73M | 74.79M | 32.59M | 27.42M |
|
Treasury Shares
|
| 1.23M | 1.23M | 1.23M | 1.23M |
|
Retained Earnings
|
| -17.45M | -99.04M | -186.49M | -226.25M |