|
Cash & Equivalents
|
1.92M | 4.13M | 3.97M | 3.56M | 0.47M | 0.49M | 1.41M | 1.45M | 0.90M | 1.40M | 0.60M | 1.08M | 1.90M | 2.75M |
|
Cash & Current Investments
|
1.92M | 4.13M | 3.97M | 3.56M | 0.47M | 0.49M | 1.41M | 1.45M | 0.90M | 1.40M | 0.60M | 1.08M | 1.90M | 2.75M |
|
Receivables - Net
|
| | | 7.06M | 9.03M | 9.97M | 7.88M | 6.10M | 7.13M | 6.40M | 5.93M | 6.32M | 6.89M | 6.35M |
|
Receivables - Other
|
| | | 3.77M | 3.85M | | | | | | | | | |
|
Receivables
|
| | | 10.83M | 12.87M | 9.97M | 7.88M | 6.10M | 7.13M | 6.40M | 5.93M | 6.32M | 6.89M | 6.35M |
|
Prepaid Assets
|
| | | 1.01M | 1.13M | 0.97M | 0.40M | 1.10M | 1.18M | 0.66M | 0.24M | 0.23M | 0.13M | 0.29M |
|
Current Assets
|
| | | 11.44M | 10.39M | 11.15M | 9.62M | 8.57M | 9.17M | 8.34M | 6.63M | 7.55M | 8.82M | 9.18M |
|
Property, Plant & Equipment (Net)
|
| | | 0.24M | 0.23M | 0.24M | 0.31M | 0.31M | 0.32M | 0.31M | 0.27M | 0.06M | 0.06M | 0.05M |
|
Goodwill
|
| | | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M | 12.04M |
|
Intangibles
|
1.78M | | | 1.78M | 0.71M | 4.09M | 4.62M | 5.09M | 4.80M | 4.70M | 4.24M | 4.24M | 4.24M | 4.24M |
|
Goodwill & Intangibles
|
1.78M | | | 13.82M | 12.75M | 16.13M | 16.67M | 17.13M | 16.84M | 16.74M | 16.28M | 16.28M | 16.28M | 16.28M |
|
Non-Current Assets
|
| | | 16.78M | 16.82M | 17.26M | 18.05M | 15.55M | 14.83M | 14.78M | 14.00M | 13.64M | 13.52M | 13.39M |
|
Assets
|
| | | 28.23M | 27.21M | 28.41M | 27.68M | 24.12M | 24.00M | 23.12M | 20.63M | 21.20M | 22.34M | 22.57M |
|
Accounts Payables
|
| | | 6.90M | 8.06M | 8.12M | 7.80M | 7.38M | 8.06M | 6.66M | 4.83M | 5.54M | 7.12M | 7.33M |
|
Payables
|
| | | 6.90M | 8.06M | 8.12M | 7.80M | 7.38M | 8.06M | 6.66M | 4.83M | 5.54M | 7.12M | 7.33M |
|
Accumulated Expenses
|
| | | 2.32M | 2.41M | | | | | | | | | |
|
Short term Debt
|
| | | 4.77M | 3.58M | | | | | | | | | |
|
Total Current Liabilities
|
| | | 21.11M | 20.22M | 10.88M | 10.93M | 7.70M | 8.29M | 7.59M | 5.62M | 6.05M | 7.62M | 7.86M |
|
Other Non-Current Liabilities
|
| | | | | 0.26M | 0.28M | 0.09M | 0.05M | 0.05M | | | | |
|
Total Non-Current Liabilities
|
| | | | | 10.88M | 10.93M | 7.70M | 8.29M | 7.59M | | | | |
|
Total Liabilities
|
| | | 21.11M | | 11.13M | 11.21M | 7.78M | 8.33M | 7.64M | 5.62M | 6.05M | 7.62M | 7.86M |
|
Total Debt
|
| | | 4.77M | 3.58M | | | | | | | | | |
|
Common Equity
|
12.89M | 12.73M | 10.82M | 7.12M | 6.99M | 17.28M | 16.47M | 16.34M | 16.10M | 16.10M | 16.10M | 15.14M | 14.72M | 14.71M |
|
Shareholder's Equity
|
12.89M | 12.73M | 10.82M | 7.12M | 6.99M | 17.28M | 16.47M | 16.34M | 16.10M | 16.10M | 16.10M | 15.14M | 14.72M | 14.71M |
|
Liabilities and Shareholders Equity
|
| | | 28.23M | 27.21M | 28.41M | 27.68M | 24.12M | 24.00M | 23.12M | 20.63M | 21.20M | 22.34M | 22.57M |
|
Retained Earnings
|
| | | -12.67M | -12.88M | -26.00M | -28.60M | -29.61M | -31.00M | -32.65M | -34.23M | -36.07M | -37.12M | -38.10M |
|
Treasury Shares
|
| | | 0.26M | 0.26M | 0.58M | 0.58M | 0.59M | 0.54M | 0.13M | 0.69M | 0.23M | 0.16M | 0.90M |