|
Assets
|
6.20M | 7.10M | 7.46M | 9.16M | 12.96M | 10.26M | 13.87M | 20.40M | 36.18M | 53.55M | 67.83M | 84.05M | 108.24M | 146.60M | 179.03M |
|
Cash & Equivalents
|
0.04M | 0.06M | 1.87M | 1.03M | 3.89M | 8.45M | 11.63M | 17.16M | 5.62M | 45.57M | 55.93M | 68.67M | 89.90M | 109.35M | 122.34M |
|
Cash & Current Investments
|
0.04M | 0.06M | 1.87M | 1.03M | 3.89M | 8.45M | 11.63M | 17.16M | 5.62M | 45.57M | 55.93M | 68.67M | 89.90M | 109.35M | 122.34M |
|
Receivables - Net
|
1.64M | 1.25M | 0.08M | 0.39M | 0.09M | 0.02M | 0.11M | 0.17M | 0.34M | 0.89M | 0.51M | 3.39M | 4.68M | 16.22M | 32.64M |
|
Receivables - Other
|
| | | | | | | | | | 0.14M | 1.02M | 1.44M | 1.59M | 1.61M |
|
Receivables
|
1.64M | 1.25M | 0.08M | 0.39M | 0.09M | 0.02M | 0.11M | 0.17M | 0.34M | 0.89M | 0.65M | 4.41M | 6.12M | 17.81M | 34.25M |
|
Prepaid Assets
|
| 0.00M | 0.02M | 0.22M | 0.21M | 0.25M | 0.27M | 0.58M | 1.17M | 1.41M | 1.38M | 1.24M | 1.70M | 2.02M | 2.25M |
|
Current Assets
|
6.10M | 6.83M | 7.02M | 8.54M | 11.98M | 8.72M | 12.02M | 17.91M | 33.17M | 47.88M | 57.96M | 74.33M | 97.72M | 129.18M | 158.84M |
|
Property, Plant & Equipment (Net)
|
0.09M | 0.09M | 0.11M | 0.12M | 0.21M | 0.27M | 0.30M | 0.85M | 0.88M | 0.94M | 1.85M | 1.64M | 1.26M | 1.09M | 1.16M |
|
Long-Term Investments
|
| | | | 0.04M | | | | | | | | | | |
|
Intangibles
|
0.01M | 0.17M | 0.35M | 0.54M | 0.93M | 1.71M | 2.49M | 3.30M | 4.64M | 7.41M | 8.93M | 11.28M | 15.27M | 22.02M | 31.07M |
|
Goodwill & Intangibles
|
0.01M | 0.17M | 0.35M | 0.54M | 0.93M | 1.71M | 2.49M | 3.30M | 4.64M | 7.41M | 8.93M | 11.28M | 15.27M | 22.02M | 31.07M |
|
Long-Term Deferred Tax
|
| | | | 2.00M | | | | 0.01M | 0.92M | 6.69M | 6.60M | 5.84M | 5.27M | 4.00M |
|
Other Non-Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 14.42M | 26.05M | 35.91M | 55.93M | 68.67M | 89.90M | 109.35M | 111.58M |
|
Non-Current Assets
|
0.11M | 0.26M | 0.44M | 0.62M | 0.98M | 1.54M | 1.86M | 2.49M | 3.01M | 5.67M | 9.87M | 9.72M | 10.53M | 17.42M | 20.19M |
|
Accounts Payables
|
2.43M | 2.00M | 2.21M | 1.43M | 0.68M | 0.47M | 0.77M | 1.15M | 1.33M | 1.52M | 2.16M | 5.77M | 8.09M | 26.52M | 34.33M |
|
Notes Payables
|
1.95M | 5.51M | 5.05M | 6.91M | 7.79M | 7.06M | 10.00M | 14.42M | 25.96M | 32.72M | | | | | |
|
Payables
|
4.37M | 7.52M | 7.26M | 8.34M | 8.47M | 7.53M | 10.77M | 15.56M | 27.29M | 34.25M | 2.16M | 5.77M | 8.09M | 26.52M | 34.33M |
|
Accumulated Expenses
|
| | 0.15M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | 0.92M | 0.25M | | | | | | | | |
|
Short term Debt
|
| | | | 0.68M | 0.13M | 0.07M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 0.32M | 0.34M | 0.36M | 0.38M | 0.45M |
|
Current Deferred Revenue
|
4.41M | 5.51M | | | | | | | | 32.72M | 48.10M | 61.28M | 80.19M | 92.28M | 111.33M |
|
Total Current Liabilities
|
9.33M | 10.01M | 7.97M | 9.06M | 10.18M | 8.74M | 11.15M | 15.56M | 27.29M | 34.25M | 50.58M | 67.39M | 88.64M | 119.18M | 146.11M |
|
Non-Current Debt
|
| | | | | | 0.03M | | | | | | | | |
|
Convertible Debt
|
0.01M | 0.01M | | | | | | | | | | | | | |
|
Minority Interest
|
0.06M | 0.06M | 0.05M | 0.05M | 0.05M | -0.09M | -0.19M | -0.20M | -0.21M | -0.26M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 2.00M | 1.84M | 1.15M | 0.87M | 0.79M |
|
Operating Leases
|
| | | | | | | | | | 4.01M | 3.67M | 3.31M | 2.93M | 2.48M |
|
Total Non-Current Liabilities
|
| | | | | 0.34M | 0.03M | | | | | | | | |
|
Total Liabilities
|
9.33M | 10.01M | 7.97M | 9.06M | 10.18M | 9.08M | 11.18M | 15.56M | 27.29M | 34.25M | 54.60M | 71.06M | 91.95M | 122.11M | 148.59M |
|
Total Debt
|
| | | | 0.68M | 0.13M | 0.10M | | | | | | | | |
|
Common Equity
|
-3.18M | -2.91M | -0.51M | 0.11M | 2.78M | 1.18M | 2.70M | 4.84M | 9.10M | 19.30M | 13.24M | 12.99M | 16.29M | 24.49M | 30.44M |
|
Shareholder's Equity
|
-3.18M | -2.91M | -0.51M | 0.11M | 2.78M | 1.18M | 2.70M | 4.84M | 9.10M | 19.30M | 13.24M | 12.99M | 16.29M | 24.49M | 30.44M |
|
Liabilities and Shareholders Equity
|
6.20M | 7.10M | 7.46M | 9.16M | 12.96M | 10.26M | 13.87M | 20.40M | 36.18M | 53.55M | 67.83M | 84.05M | 108.24M | 146.60M | 179.03M |
|
Treasury Shares
|
0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 4.96M | 4.64M | 5.79M | 4.40M | 2.23M | 1.34M | 3.22M | 0.70M | 0.83M |
|
Retained Earnings
|
-8.04M | -7.83M | -6.01M | -5.40M | -2.79M | -5.20M | -3.80M | -2.01M | 0.58M | 8.09M | -1.05M | -3.77M | -2.75M | 3.71M | 7.53M |