|
Cash & Equivalents
|
0.12M | 0.00M | 3.38M | 3.14M | | | | | 0.23M | 0.37M | 7.89M | 10.48M | 2.93M | 4.44M | 2.46M |
|
Short-term Investments
|
| | | | | | | | | | | 1.93M | 1.53M | | |
|
Cash & Current Investments
|
0.12M | 0.00M | 3.38M | 3.14M | | | | | 0.23M | 0.37M | 7.89M | 12.40M | 4.46M | 4.44M | 2.46M |
|
Receivables - Net
|
4.50M | 5.43M | 5.40M | 3.61M | 5.11M | 7.00M | 7.59M | 10.76M | 6.71M | 7.53M | 6.23M | 9.27M | 11.12M | 9.23M | 12.55M |
|
Receivables - Other
|
0.06M | 0.05M | 0.06M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | | | 6.70M | | |
|
Receivables
|
4.56M | 5.48M | 5.46M | 3.63M | 5.13M | 7.02M | 7.59M | 10.76M | 6.72M | 7.54M | 6.23M | 9.27M | 17.82M | 9.23M | 12.55M |
|
Prepaid Assets
|
0.46M | 0.43M | 0.47M | 0.51M | 0.30M | 0.35M | 0.28M | 0.40M | 0.26M | 0.24M | 0.41M | 1.41M | 0.80M | 1.08M | 0.64M |
|
Current Assets
|
5.33M | 7.34M | 9.94M | 7.28M | 9.14M | 11.62M | 11.83M | 15.24M | 7.21M | 8.15M | 14.53M | 23.08M | 16.38M | 14.74M | 15.64M |
|
Property, Plant & Equipment (Net)
|
2.75M | 1.59M | 2.11M | 1.19M | 0.96M | 1.81M | 1.62M | 2.31M | 2.12M | 1.37M | 1.19M | 1.51M | 1.67M | 1.68M | 1.79M |
|
Long-Term Investments
|
| | | | | | | | | | | 0.86M | 0.66M | | |
|
Goodwill
|
3.35M | 1.78M | 5.76M | 5.76M | 5.76M | 5.76M | 5.76M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M | 9.85M |
|
Intangibles
|
2.51M | 0.39M | 11.14M | 10.32M | 9.53M | 9.32M | 8.34M | 10.81M | 9.44M | 10.45M | 8.59M | 6.72M | 5.65M | 17.57M | 3.89M |
|
Goodwill & Intangibles
|
5.86M | 2.17M | 16.90M | 16.09M | 15.29M | 15.08M | 14.10M | 20.66M | 19.30M | 20.30M | 18.44M | 16.57M | 15.50M | 27.42M | 13.75M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | 39.11M | 41.88M | 42.46M |
|
Other Non-Current Assets
|
0.08M | 0.48M | 0.18M | 0.38M | 0.21M | 0.22M | 0.02M | 0.04M | 0.04M | 0.02M | 0.02M | 0.04M | 0.07M | 15.95M | 14.76M |
|
Non-Current Assets
|
5.94M | 2.17M | 17.08M | 16.46M | 15.50M | 15.31M | 14.12M | 20.70M | 19.33M | 22.54M | 20.65M | 20.92M | 19.18M | 17.63M | 16.55M |
|
Assets
|
14.03M | 11.10M | 29.13M | 24.94M | 25.61M | 28.73M | 27.56M | 38.25M | 28.67M | 30.69M | 35.18M | 44.00M | 35.56M | 32.37M | 32.20M |
|
Accounts Payables
|
5.48M | 6.20M | 10.20M | 6.24M | 5.71M | 10.08M | 9.28M | 13.61M | 9.50M | 7.52M | 4.05M | 4.84M | 8.04M | 6.43M | 8.42M |
|
Notes Payables
|
| | | | | | | | 0.25M | | | | | | |
|
Payables
|
5.48M | 6.20M | 10.20M | 6.24M | 5.71M | 10.08M | 9.28M | 13.61M | 9.75M | 7.52M | 4.05M | 4.84M | 8.04M | 6.43M | 8.42M |
|
Accumulated Expenses
|
1.60M | 1.61M | 1.87M | 2.39M | 3.70M | 3.17M | 2.69M | 2.89M | 2.49M | 3.61M | 4.22M | 5.37M | 5.16M | 7.93M | 9.19M |
|
Other Accumulated Expenses
|
| | 0.94M | | | | | | | | | | 1.04M | 0.62M | 0.92M |
|
Short term Debt
|
1.85M | 0.45M | 1.33M | 2.55M | 0.96M | | | 4.90M | | 0.54M | | | | | |
|
Current Leases
|
| | 0.04M | | | | | | | 0.36M | 0.25M | 0.34M | 0.29M | 0.12M | 0.26M |
|
Current Taxes
|
| | 0.12M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.02M | 0.02M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
9.66M | 9.35M | 13.40M | 11.17M | 10.38M | 13.25M | 11.97M | 21.40M | 14.10M | 15.68M | 8.73M | 10.66M | 13.60M | 14.53M | 17.89M |
|
Capital Leases
|
| | 0.05M | | | | | | | | 0.09M | 0.11M | 0.07M | 0.02M | |
|
Non-Current Debt
|
| 2.45M | 6.49M | 3.60M | 2.67M | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | 1.00M | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.35M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.71M | 0.16M | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 4.10M | 3.79M | 3.55M | 3.80M | 3.74M | 2.33M | 2.34M | 2.02M | 1.95M | 1.69M | 1.24M | 1.35M | 0.10M |
|
Operating Leases
|
| | | | | | | | | 0.39M | 0.39M | 0.30M | 0.02M | 0.75M | 0.74M |
|
Other Non-Current Liabilities
|
0.36M | 0.30M | 0.93M | 1.04M | 0.74M | 0.72M | 0.33M | 0.43M | 0.19M | 0.06M | 0.57M | 0.01M | 0.01M | 216.00 | |
|
Total Non-Current Liabilities
|
0.36M | 2.75M | 11.52M | 8.42M | 6.95M | 4.52M | 4.06M | 2.76M | 3.53M | 0.56M | 1.16M | 0.53M | 0.21M | 0.86M | 0.84M |
|
Total Liabilities
|
10.02M | | | | | | | | | | | | | | |
|
Total Debt
|
1.85M | 2.91M | 7.82M | 6.14M | 3.63M | | | 4.90M | | 0.54M | | | | | |
|
Common Equity
|
4.01M | -1.01M | 4.21M | 5.34M | 8.27M | 10.96M | 11.53M | 14.09M | 12.95M | 14.45M | 25.29M | 32.81M | 21.75M | 16.98M | 13.47M |
|
Shareholder's Equity
|
4.01M | -1.01M | 4.21M | 5.34M | 8.27M | 10.96M | 11.53M | 14.09M | 12.95M | 14.45M | 25.29M | 32.81M | 21.75M | 16.98M | 13.47M |
|
Liabilities and Shareholders Equity
|
14.03M | 11.10M | 29.13M | 24.94M | 25.61M | 28.73M | 27.56M | 38.25M | 28.67M | 30.69M | 35.18M | 44.00M | 35.56M | 32.37M | 32.20M |
|
Treasury Shares
|
0.55M | 0.39M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 1.93M | 3.96M | 4.91M | 7.01M | 1.32M |
|
Retained Earnings
|
-105.67M | -114.65M | -121.67M | -121.19M | -119.09M | -116.75M | -117.52M | -120.58M | -124.56M | -129.05M | -136.35M | -143.95M | -157.06M | -167.45M | -173.21M |