|
Assets
|
159.14M | 214.14M | 243.64M | 256.56M | 263.84M | 283.43M | 238.82M | 212.44M | 183.57M | 110.35M | 59.84M | 77.67M |
|
Cash & Equivalents
|
1.73M | 1.53M | 2.02M | 2.80M | | | 24.68M | 32.98M | 4.78M | 0.45M | 18.98M | 24.52M |
|
Cash & Current Investments
|
1.73M | 1.53M | 2.02M | 2.80M | | | 24.68M | 32.98M | 4.78M | 0.45M | 18.98M | 24.52M |
|
Receivables - Net
|
166.88M | 202.44M | 230.16M | | | | 199.78M | 170.32M | 168.60M | 106.92M | | 0.11M |
|
Receivables
|
166.88M | 202.44M | 230.16M | | | | 199.78M | 170.32M | 168.60M | 106.92M | | 0.11M |
|
Raw Materials
|
| | | | | | | | | | | 0.97M |
|
Inventory
|
| | | | | | | | | | | 0.97M |
|
Prepaid Assets
|
0.72M | 0.78M | 0.68M | 0.75M | 0.74M | 0.89M | 1.13M | 1.27M | 1.10M | 0.32M | 0.37M | 0.94M |
|
Current Assets
|
| | | | | | | | | | 59.70M | 27.44M |
|
Property, Plant & Equipment (Net)
|
0.77M | 0.66M | 0.77M | 0.76M | 0.74M | 0.87M | 0.48M | 0.86M | 1.78M | 0.22M | 0.07M | 30.95M |
|
Goodwill
|
| | | | | | | | | | | 12.28M |
|
Intangibles
|
| | | | | | | | | | | 3.67M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 1.80M |
|
Long-Term Deferred Tax
|
| | 8.95M | 9.12M | 8.43M | 6.72M | 3.91M | 2.28M | 2.75M | 0.04M | 14.07M | |
|
Other Non-Current Assets
|
| | | | | 1.70M | 7.88M | 10.96M | | | | 0.38M |
|
Non-Current Assets
|
| | | | | | | | | | 0.14M | 50.24M |
|
Accounts Payables
|
5.55M | 6.14M | 7.21M | 6.61M | 7.41M | 8.92M | 4.33M | 4.45M | 4.72M | 1.60M | 0.50M | 1.30M |
|
Notes Payables
|
| | | | | | | 3.24M | 3.24M | | | |
|
Payables
|
5.55M | 6.14M | 7.21M | 6.61M | 7.41M | 8.92M | 4.33M | 7.70M | 7.96M | 1.60M | 0.50M | 1.30M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.59M |
|
Other Accumulated Expenses
|
-0.08M | -0.02M | 0.00M | | | | | | | | | 0.57M |
|
Short term Debt
|
| | | | | | | | | | | 0.07M |
|
Current Leases
|
4.14M | 8.00M | 11.96M | | | | | | | | | 0.29M |
|
Current Taxes
|
0.21M | 0.42M | 0.23M | | | | | | | | | |
|
Current Deferred Revenue
|
1.24M | 1.14M | 1.11M | 1.08M | 1.36M | 2.33M | | | | | | 0.60M |
|
Total Current Liabilities
|
| | | | | | | | | | 0.93M | 2.90M |
|
Non-Current Debt
|
| | 118.00M | 112.00M | 125.50M | 127.90M | 124.25M | 86.15M | 54.81M | 28.94M | | 0.76M |
|
Minority Interest
|
| | | | | | | | | | | 13.88M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.09M |
|
Non-Current Deferred Tax Liability
|
6.81M | 7.65M | 8.95M | | | | | | 1.37M | 0.04M | | 4.31M |
|
Operating Leases
|
| | | | | | 2.70M | 3.40M | 4.41M | | 0.07M | 2.69M |
|
Total Liabilities
|
74.12M | 116.70M | 128.43M | 121.30M | 136.87M | 141.49M | 131.24M | 97.22M | 67.18M | 30.54M | 1.00M | 10.65M |
|
Total Debt
|
| | 118.00M | 112.00M | 125.50M | 127.90M | 124.25M | 86.15M | 54.81M | 28.94M | | 0.83M |
|
Common Equity
|
85.02M | 97.44M | 114.55M | 135.26M | 126.97M | 141.94M | 107.58M | 115.22M | 116.39M | 79.81M | 58.84M | 53.14M |
|
Shareholder's Equity
|
68.41M | 97.44M | 114.55M | 135.26M | 126.97M | 141.94M | 107.58M | 115.22M | 116.39M | 79.81M | 58.84M | 53.14M |
|
Liabilities and Shareholders Equity
|
159.14M | 214.14M | 243.64M | 256.56M | 263.84M | 283.43M | 238.82M | 212.44M | 183.57M | 110.35M | 59.84M | 77.67M |
|
Treasury Shares
|
| | | 0.10M | 0.10M | 4.71M | 4.83M | 4.95M | 5.13M | 5.37M | 5.37M | 6.02M |
|
Retained Earnings
|
54.47M | 72.07M | 88.88M | 106.84M | 96.93M | 110.79M | 144.15M | 152.50M | 155.50M | 121.38M | 100.37M | 93.85M |