|
Cash & Equivalents
|
26.48M | 14.12M | 11.39M | 25.43M | 24.75M | 24.22M | 24.91M | 14.17M | 11.41M | 10.87M | 10.87M | 17.57M | 18.90M | 9.79M | 13.81M | 46.90M |
|
Short-term Investments
|
| 8.88M | 5.83M | 3.09M | | | | | | | | | | 0.51M | 0.01M | 0.01M |
|
Cash & Current Investments
|
26.48M | 23.00M | 17.22M | 28.52M | 24.75M | 24.22M | 24.91M | 14.17M | 11.41M | 10.87M | 10.87M | 17.57M | 18.90M | 10.30M | 13.82M | 46.91M |
|
Receivables - Net
|
| 8.39M | 21.71M | 14.32M | 11.88M | 10.45M | 9.25M | 9.95M | 10.29M | 10.63M | 9.72M | 10.05M | 11.38M | 10.74M | 15.51M | 29.77M |
|
Receivables - Other
|
| | | | | | | | | | 0.50M | | | | | |
|
Receivables
|
| 8.39M | 21.71M | 14.32M | 11.88M | 10.45M | 9.25M | 9.95M | 10.29M | 10.63M | 10.22M | 10.05M | 11.38M | 10.74M | 15.51M | 29.77M |
|
Current Deferred Tax Assets
|
| 1.58M | 1.93M | 1.10M | 0.04M | 0.25M | 0.28M | | | | | | | | | |
|
Prepaid Assets
|
| 3.84M | 2.98M | 2.56M | 1.91M | 3.02M | 2.90M | 3.12M | 3.63M | 4.67M | 3.41M | 4.24M | 3.68M | 3.86M | 3.97M | 6.09M |
|
Current Assets
|
| 36.81M | 43.84M | 46.50M | 38.58M | 37.94M | 37.06M | 27.25M | 25.33M | 26.16M | 24.00M | 31.86M | 33.96M | 23.68M | 32.08M | 81.00M |
|
Property, Plant & Equipment (Net)
|
| 4.28M | 7.43M | 10.66M | 6.08M | 5.92M | 4.72M | 5.40M | 7.19M | 6.81M | 6.89M | 1.85M | 2.95M | 2.51M | 2.28M | 4.10M |
|
Long-Term Investments
|
| 5.00M | | | | | | | | | | | | | | |
|
Goodwill
|
| 0.68M | 0.68M | 0.68M | 0.68M | 1.64M | 1.48M | 2.73M | 2.83M | 2.05M | 2.11M | 2.15M | 2.14M | 2.04M | 2.10M | 2.00M |
|
Intangibles
|
| | | | | 5.26M | 3.99M | 8.19M | 10.04M | 9.52M | 5.48M | 16.87M | 19.18M | 12.53M | 13.76M | 13.35M |
|
Goodwill & Intangibles
|
| 0.68M | 0.68M | 0.68M | 0.68M | 6.90M | 5.46M | 10.93M | 12.88M | 11.57M | 7.58M | 19.02M | 21.32M | 14.56M | 15.86M | 15.35M |
|
Long-Term Deferred Tax
|
| 2.80M | 3.89M | 5.95M | 1.38M | 1.65M | 1.66M | 1.64M | 1.76M | 1.20M | 1.91M | 2.19M | 1.95M | 1.48M | 1.74M | 7.49M |
|
Other Non-Current Assets
|
| 2.68M | 3.56M | 3.50M | 3.32M | 2.72M | 2.33M | 2.38M | 3.16M | 2.44M | 2.11M | 2.56M | 2.25M | 1.50M | 2.44M | 1.27M |
|
Non-Current Assets
|
| 15.44M | 15.56M | 19.68M | 11.42M | 16.93M | 14.18M | 20.34M | 22.54M | 18.78M | 25.49M | 25.39M | 25.25M | 24.36M | 27.35M | 32.45M |
|
Assets
|
| 52.25M | 59.40M | 66.18M | 50.00M | 54.86M | 51.24M | 47.59M | 47.87M | 44.94M | 49.50M | 57.25M | 59.22M | 48.04M | 59.43M | 113.45M |
|
Accounts Payables
|
| 0.85M | 1.53M | 1.62M | 0.90M | 1.27M | 1.25M | 1.02M | 1.87M | 1.83M | 1.42M | 1.44M | 1.82M | 2.63M | 2.66M | 4.55M |
|
Payables
|
| 0.85M | 1.53M | 1.62M | 0.90M | 1.27M | 1.25M | 1.02M | 1.87M | 1.83M | 1.42M | 1.44M | 1.82M | 2.63M | 2.66M | 4.55M |
|
Accumulated Expenses
|
| 4.87M | 6.60M | 6.58M | 4.65M | 4.46M | 4.91M | 5.04M | 5.54M | 4.49M | 4.26M | 5.72M | 7.56M | 7.25M | 7.80M | 13.84M |
|
Short term Debt
|
| 0.46M | 0.64M | 0.82M | 0.35M | 1.61M | 1.58M | 1.12M | 3.33M | 1.53M | 1.44M | 1.71M | 1.28M | 0.88M | 1.26M | 1.64M |
|
Current Leases
|
| | | | | | | | | | 1.11M | 0.99M | 1.03M | 0.69M | 0.78M | 0.88M |
|
Current Taxes
|
| 1.85M | 2.58M | 2.15M | 1.00M | 1.32M | 1.25M | 1.33M | 1.10M | 3.23M | 4.18M | 5.00M | 3.21M | 3.23M | 3.85M | 5.70M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 3.52M | 8.01M |
|
Curent Deferred Tax Liability
|
| 0.49M | 0.01M | 0.06M | 0.06M | 0.07M | 0.08M | | | | | | | | | |
|
Total Current Liabilities
|
| 10.72M | 15.69M | 13.71M | 9.74M | 12.17M | 12.30M | 12.84M | 15.60M | 13.89M | 15.75M | 18.35M | 21.30M | 20.82M | 22.93M | 39.51M |
|
Non-Current Debt
|
| 1.60M | 2.94M | 3.37M | 3.75M | 5.54M | 3.44M | 3.92M | 4.48M | 4.06M | 4.53M | 6.28M | 6.22M | 5.08M | 6.78M | 6.74M |
|
Minority Interest
|
| | -0.56M | -1.60M | -3.65M | -2.95M | -3.51M | -3.63M | -3.94M | -3.40M | -3.42M | -3.39M | -3.52M | -0.73M | -0.71M | -0.08M |
|
Non-Current Deferred Tax Liability
|
| 0.14M | 0.15M | 0.18M | 0.19M | 0.88M | 0.79M | 0.68M | 0.61M | 0.57M | 0.36M | 0.04M | 0.01M | 0.07M | 0.02M | 0.03M |
|
Operating Leases
|
| | | | | | | | | | 6.73M | 6.33M | 5.28M | 4.04M | 4.70M | 3.78M |
|
Total Liabilities
|
| | | | | | | | | | 27.38M | 31.00M | 32.81M | 30.00M | 34.44M | 50.06M |
|
Total Debt
|
| 2.06M | 3.58M | 4.19M | 4.10M | 7.15M | 5.02M | 5.04M | 7.81M | 5.59M | 5.97M | 7.99M | 7.50M | 5.96M | 8.04M | 8.39M |
|
Common Equity
|
40.98M | 39.44M | 41.17M | 50.51M | 39.97M | 39.22M | 38.21M | 33.78M | 30.62M | 29.57M | 25.53M | 29.64M | 29.93M | 18.77M | 25.70M | 63.47M |
|
Shareholder's Equity
|
40.98M | 39.44M | 41.17M | 50.51M | 39.97M | 39.22M | 38.21M | 33.78M | 30.62M | 29.57M | 25.53M | 29.64M | 29.93M | 18.77M | 25.70M | 63.47M |
|
Liabilities and Shareholders Equity
|
| 52.25M | 59.40M | 66.18M | 50.00M | 54.86M | 51.24M | 47.59M | 47.87M | 44.94M | 49.50M | 57.25M | 59.22M | 48.04M | 59.43M | 113.45M |
|
Treasury Shares
|
| 0.26M | 0.49M | 0.03M | 1.54M | 1.54M | 1.62M | 1.68M | 1.68M | | 0.07M | -3.18M | -3.18M | -3.18M | -3.18M | 3.18M |
|
Retained Earnings
|
| 1.20M | -1.03M | 0.04M | -0.69M | -0.29M | -0.08M | -0.32M | 0.85M | 6.59M | 4.22M | 4.83M | 3.16M | -8.78M | -9.68M | 18.98M |