|
Cash & Equivalents
|
9.29M | 10.38M | 21.49M | 16.87M | 17.33M | 20.32M | 20.59M | 21.06M |
|
Cash & Current Investments
|
9.29M | 10.38M | 21.49M | 16.87M | 17.33M | 20.32M | 20.59M | 21.06M |
|
Receivables - Net
|
7.18M | 13.04M | 12.26M | 13.55M | 0.04M | 0.04M | 17.63M | 18.00M |
|
Receivables - Other
|
0.14M | 0.14M | 0.14M | 0.16M | 0.80M | 0.30M | 0.48M | 0.63M |
|
Receivables
|
7.33M | 13.18M | 12.40M | 13.71M | 0.83M | 0.34M | 18.10M | 18.63M |
|
Prepaid Assets
|
0.66M | 1.03M | 0.96M | 1.28M | 1.32M | 1.38M | 2.18M | 2.13M |
|
Current Assets
|
17.35M | 24.59M | 34.85M | 31.86M | 35.27M | 37.05M | 40.87M | 41.82M |
|
Property, Plant & Equipment (Net)
|
0.68M | 0.99M | 1.19M | 1.77M | 1.97M | 2.48M | 2.62M | 3.00M |
|
Goodwill
|
1.93M | 1.93M | 1.93M | 6.63M | 6.60M | 6.85M | 6.43M | 6.85M |
|
Intangibles
|
1.06M | 1.05M | 1.05M | 3.65M | 3.65M | 3.86M | 3.85M | 3.85M |
|
Goodwill & Intangibles
|
2.99M | 2.98M | 2.98M | 10.28M | 10.25M | 10.71M | 10.28M | 10.70M |
|
Long-Term Deferred Tax
|
0.17M | 0.90M | 0.90M | 0.90M | 0.90M | 0.40M | 0.40M | 0.40M |
|
Other Non-Current Assets
|
0.38M | 0.42M | 0.43M | 0.50M | 0.50M | 0.50M | 0.51M | 0.51M |
|
Non-Current Assets
|
9.90M | 10.59M | 15.73M | 30.21M | 31.82M | 32.15M | 31.22M | 31.30M |
|
Assets
|
27.25M | 35.17M | 50.58M | 62.07M | 67.10M | 69.21M | 72.09M | 73.12M |
|
Accounts Payables
|
2.58M | 3.86M | 4.35M | 4.58M | 3.87M | 4.93M | 5.29M | 3.88M |
|
Notes Payables
|
0.68M | 0.57M | 0.57M | 0.97M | 0.87M | 0.88M | 0.66M | 0.56M |
|
Payables
|
3.26M | 4.44M | 4.92M | 5.55M | 4.74M | 5.80M | 5.96M | 4.44M |
|
Accumulated Expenses
|
0.82M | 1.20M | 1.80M | 1.94M | 1.38M | 1.71M | 2.12M | 1.25M |
|
Other Accumulated Expenses
|
0.13M | 0.04M | 0.05M | 0.10M | 0.05M | 0.13M | 0.14M | 0.05M |
|
Short term Debt
|
0.68M | 0.57M | 0.57M | 0.97M | 0.87M | 0.88M | 0.66M | 0.56M |
|
Current Leases
|
1.53M | 1.87M | 2.19M | 2.51M | 2.42M | 2.31M | 2.16M | 1.99M |
|
Current Taxes
|
0.15M | 1.44M | 0.30M | 0.16M | 0.07M | 0.60M | 1.38M | 2.22M |
|
Current Deferred Revenue
|
3.47M | 2.59M | 3.79M | 4.58M | 5.92M | 4.96M | 5.35M | 5.28M |
|
Total Current Liabilities
|
8.49M | 10.47M | 11.35M | 12.93M | 13.32M | 13.78M | 14.97M | 14.05M |
|
Capital Leases
|
| 0.22M | 0.14M | 0.14M | 0.15M | 0.15M | 0.07M | 0.08M |
|
Non-Current Debt
|
0.05M | 0.12M | 0.14M | 0.12M | 0.11M | 0.48M | 0.06M | 0.05M |
|
Operating Leases
|
3.25M | 1.95M | 6.40M | 12.46M | 14.24M | 13.75M | 13.32M | 12.87M |
|
Other Non-Current Liabilities
|
0.03M | 905.00 | 89.00 | 46.00 | 16.00 | | | |
|
Total Non-Current Liabilities
|
11.79M | 12.75M | 18.02M | 25.66M | 27.82M | | | |
|
Total Liabilities
|
11.82M | 12.75M | 18.02M | 25.66M | 27.82M | 28.16M | 28.42M | 27.04M |
|
Total Debt
|
0.72M | 0.70M | 0.71M | 1.09M | 0.97M | 1.36M | 0.73M | 0.61M |
|
Common Equity
|
15.42M | 22.42M | 32.56M | 36.41M | 39.28M | 41.04M | 43.67M | 46.07M |
|
Shareholder's Equity
|
15.42M | 22.42M | 32.56M | 36.41M | 39.28M | 41.04M | 43.67M | 46.07M |
|
Liabilities and Shareholders Equity
|
27.25M | 35.17M | 50.58M | 62.07M | 67.10M | 69.21M | 72.09M | 73.12M |
|
Retained Earnings
|
1.11M | 6.22M | 8.31M | 9.71M | 12.53M | 13.76M | 15.94M | 17.99M |
|
Treasury Shares
|
| 0.44M | 0.61M | 0.56M | 0.50M | 0.88M | 0.79M | 0.74M |