|
Cash & Equivalents
|
3.22M | 8.55M | 3.94M | 1.74M | 0.04M | 0.04M | 0.02M | 0.15M | 0.98M | 1.78M | 5.29M | 7.27M | 6.75M | 7.52M | 4.88M | 3.81M | 6.92M |
|
Short-term Investments
|
| 2.00M | 4.74M | 6.92M | 9.46M | 8.76M | 5.59M | 5.48M | 5.07M | 6.61M | | | 2.72M | -0.01M | 43.19M | -5.74M | 13.78M |
|
Cash & Current Investments
|
3.22M | 10.54M | 8.68M | 8.66M | 9.50M | 8.80M | 5.60M | 5.64M | 6.06M | 8.39M | 5.29M | 7.27M | 9.47M | 7.51M | 48.08M | -1.93M | 20.70M |
|
Receivables - Net
|
0.67M | 1.86M | 1.61M | 2.76M | 1.73M | 0.94M | 0.81M | | | | 0.16M | | 0.16M | | | | |
|
Receivables - Other
|
0.09M | 0.31M | 1.23M | -2.32M | 0.62M | 0.81M | 0.76M | 0.44M | 5.51M | 1.36M | 0.52M | 0.50M | 0.10M | | 0.09M | | 4.61M |
|
Receivables
|
0.76M | 2.16M | 2.84M | 0.45M | 2.35M | 1.75M | 1.57M | | | | 0.67M | | 0.25M | | | | |
|
Inventory
|
| | | | | | | | | | | -0.17M | | | | | |
|
Prepaid Assets
|
| -0.20M | | 0.31M | | -0.24M | | | | | | | 0.23M | 0.24M | 0.09M | 0.17M | 4.61M |
|
Current Assets
|
4.05M | 12.75M | 11.79M | 12.71M | 11.85M | 10.53M | 9.75M | 8.60M | 15.53M | 11.88M | 23.63M | 60.34M | 0.17M | 86.16M | 174.63M | 236.89M | 246.48M |
|
Buildings
|
| | | | | | | | | 1.17M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.02M | 1.06M | 1.03M | 0.38M | 0.28M | 0.35M | 0.10M | 0.30M | 0.30M | 0.61M | | 0.20M | | 0.01M | | 0.05M |
|
Long-Term Investments
|
0.07M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | |
|
Intangibles
|
812.00 | | 0.00M | | 927.00 | | 490.00 | | 283.00 | | 8.44M | 44.51M | 41.11M | 57.23M | 126.47M | 204.59M | |
|
Goodwill & Intangibles
|
812.00 | 711.00 | 0.00M | 0.00M | 927.00 | 673.00 | 490.00 | | 283.00 | | 8.44M | 44.51M | 41.11M | 57.23M | 126.47M | 204.59M | |
|
Long-Term Deferred Tax
|
| 0.17M | | | | | | | 0.06M | | 0.07M | | | | | | |
|
Other Non-Current Assets
|
0.05M | 0.02M | 0.09M | 0.08M | 0.09M | 0.08M | 0.02M | 0.01M | 0.01M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.06M | 0.06M |
|
Non-Current Assets
|
0.16M | 0.12M | 1.22M | 1.18M | 0.46M | 0.36M | 0.22M | 0.17M | 0.10M | 0.77M | 0.71M | 0.56M | 0.39M | 0.12M | 0.09M | 0.34M | 0.30M |
|
Assets
|
4.21M | 12.87M | 13.02M | 13.89M | 12.31M | 10.89M | 9.96M | 8.77M | 15.63M | 12.66M | 24.34M | 60.90M | 0.56M | 86.27M | 174.72M | 237.22M | 246.77M |
|
Accounts Payables
|
0.25M | 0.04M | 0.24M | 0.04M | 0.98M | 0.02M | 0.31M | 0.01M | 1.05M | 0.01M | 1.51M | | 1.33M | | 24.09M | | 53.14M |
|
Notes Payables
|
| | | | | | | | 4.02M | | | | | | 5.00M | | |
|
Payables
|
0.25M | 0.04M | 0.24M | 0.04M | 0.98M | 0.02M | 0.31M | 0.01M | 5.07M | 0.01M | 1.51M | | 1.33M | | 29.09M | | 53.14M |
|
Accumulated Expenses
|
0.09M | | | | | | | | 1.05M | | 1.51M | | 46.22M | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.41M | 1.51M | 2.24M | 1.33M | 1.25M | 11.51M | -6.43M | |
|
Short term Debt
|
0.04M | 0.06M | 0.06M | 0.19M | 0.06M | 0.07M | 0.40M | 0.13M | 0.69M | 0.55M | | | 10.39M | 0.28M | 41.63M | 15.39M | |
|
Current Leases
|
| | | | 0.08M | 0.08M | | | 0.03M | | 0.26M | 0.17M | 0.04M | 0.09M | 0.04M | 0.19M | 0.19M |
|
Current Taxes
|
0.83M | 1.20M | 1.67M | 1.80M | 1.79M | 1.70M | 1.80M | 1.87M | 1.97M | 2.01M | 2.06M | 2.06M | 0.23M | 0.46M | 0.23M | 0.54M | 0.23M |
|
Total Current Liabilities
|
1.19M | 1.49M | 2.02M | 2.38M | 2.93M | 2.27M | 2.59M | 2.33M | 7.07M | 3.44M | 10.03M | 44.52M | 2.55M | 75.86M | 157.87M | 211.78M | 210.19M |
|
Capital Leases
|
| | | | 0.07M | 0.03M | | 0.03M | 0.01M | 0.26M | | | | | | | |
|
Non-Current Debt
|
0.04M | 0.06M | | | | | 0.40M | | 0.69M | | 0.35M | | | | | | |
|
Convertible Debt
|
| | | | | | | | 6.00M | | | | | | | | |
|
Minority Interest
|
1.71M | 0.38M | -0.08M | 0.58M | -0.49M | -0.14M | -0.55M | -1.25M | -0.61M | -7.36M | | | | | | | |
|
Operating Leases
|
| | | | | | 0.06M | | 0.04M | 0.61M | 0.11M | 1.98M | 0.04M | 0.13M | | 0.04M | 0.02M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | 6.20M | 37.87M | | | 8.93M | 40.74M | |
|
Total Non-Current Liabilities
|
| | | | 0.07M | | | 0.03M | 0.01M | | 0.11M | 0.15M | 0.09M | | 148.94M | 0.12M | 0.02M |
|
Total Liabilities
|
1.09M | 1.49M | 2.02M | 2.38M | 3.00M | 2.30M | 2.59M | 2.36M | 7.08M | 3.70M | 10.14M | 60.90M | 56.08M | | 157.87M | 237.22M | 210.21M |
|
Total Debt
|
0.09M | 0.13M | 0.06M | 0.19M | 0.06M | 0.07M | 0.81M | 0.13M | 1.38M | 0.55M | 0.35M | | 10.39M | 0.28M | 41.63M | 15.39M | |
|
Common Equity
|
3.02M | | 10.99M | | 9.32M | | 7.37M | | 8.55M | | 14.20M | | 8.60M | | 16.85M | | 36.56M |
|
Shareholder's Equity
|
3.02M | 11.38M | 10.99M | 11.50M | 9.32M | 8.59M | 7.37M | 6.41M | 8.55M | 8.96M | 14.20M | 16.23M | 8.60M | 10.42M | 16.85M | 25.32M | 36.56M |
|
Liabilities and Shareholders Equity
|
4.21M | 12.87M | 13.02M | 13.89M | 12.31M | 10.89M | 9.96M | 8.77M | 15.63M | 12.66M | 24.34M | 60.90M | 0.56M | 86.27M | 174.72M | 237.22M | 246.77M |
|
Treasury Shares
|
| | | | | | | | | | | | -0.35M | | | | |
|
Retained Earnings
|
2.05M | 2.44M | 1.88M | 2.60M | 0.66M | 0.57M | -0.86M | -1.98M | -5.90M | -13.30M | -20.38M | -25.76M | -40.25M | -44.10M | -43.93M | -37.88M | -28.03M |