|
Cash & Equivalents
|
0.07M | 0.66M | 0.49M | 2.68M | 3.15M | 2.99M | 1.33M | 1.06M | 2.12M | 3.41M | 7.52M | 8.43M | 9.56M | 0.32M | 0.40M |
|
Cash & Current Investments
|
0.07M | 0.66M | 0.49M | 2.68M | 3.15M | 2.99M | 1.33M | 1.06M | 2.12M | 3.41M | 7.52M | 8.43M | 9.56M | 0.32M | 0.40M |
|
Receivables - Net
|
| | 0.17M | 20.85M | 29.63M | 33.30M | 34.83M | 16.26M | 16.71M | 13.90M | 17.42M | 39.95M | 45.89M | 58.15M | 62.25M |
|
Receivables - Other
|
| | | | | | | | | 0.16M | 0.26M | 0.34M | 0.33M | 0.32M | |
|
Receivables
|
| | 0.17M | 20.85M | 29.63M | 33.30M | 34.83M | 16.26M | 16.71M | 14.06M | 17.68M | 40.29M | 46.22M | 58.47M | 62.25M |
|
Inventory
|
0.00M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | |
|
Prepaid Assets
|
0.01M | | 0.04M | 0.40M | 0.68M | 0.95M | 2.67M | 1.51M | 0.97M | 1.11M | 1.07M | 1.95M | 2.31M | 2.14M | 2.60M |
|
Current Assets
|
0.08M | 0.06M | 0.70M | 23.93M | 33.47M | 37.24M | 38.83M | 18.83M | 19.80M | 18.42M | 26.01M | 50.33M | 57.77M | 60.61M | 75.14M |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.01M | 0.16M | 0.74M | 0.75M | 1.61M | 2.41M | 1.32M | 0.97M | 2.44M | 3.38M | 5.60M | 5.91M | 4.63M | 6.50M |
|
Goodwill
|
| | 17.64M | 58.34M | 58.34M | 58.34M | 58.34M | 58.34M | 58.21M | 58.21M | 66.31M | 80.62M | 84.26M | 85.83M | 81.06M |
|
Intangibles
|
| | 0.13M | 19.49M | 20.50M | 20.79M | 21.15M | 21.40M | 21.43M | 21.58M | 8.27M | 42.72M | 46.12M | 47.76M | 35.60M |
|
Goodwill & Intangibles
|
| | 17.77M | 77.83M | 78.84M | 11.83M | 8.49M | 79.74M | 79.64M | 79.79M | 74.58M | 123.34M | 130.38M | 133.58M | 116.66M |
|
Long-Term Deferred Tax
|
| | | | | 12.31M | 15.55M | | | | | | | | |
|
Other Non-Current Assets
|
0.01M | 0.01M | 0.23M | 0.10M | 0.22M | 0.30M | 1.07M | 0.36M | 0.35M | | | | | | 9.89M |
|
Non-Current Assets
|
0.24M | 0.01M | 2.12M | 76.72M | 74.21M | 71.77M | 69.24M | 64.69M | 61.79M | 62.24M | 76.22M | 125.34M | 123.73M | 116.51M | 100.51M |
|
Assets
|
0.32M | 0.07M | 5.26M | 100.65M | 107.68M | 109.01M | 108.07M | 83.52M | 81.59M | 80.66M | 102.23M | 175.67M | 181.49M | 177.12M | 175.65M |
|
Accounts Payables
|
0.06M | 0.14M | 0.32M | 26.26M | 26.62M | 34.85M | 35.31M | 14.25M | 15.78M | 13.32M | 15.25M | 30.20M | 32.21M | 41.30M | 39.90M |
|
Notes Payables
|
0.07M | 0.06M | 0.10M | 17.34M | | | | | | | 0.62M | 1.33M | 1.16M | 1.16M | 1.65M |
|
Payables
|
0.14M | 0.20M | 0.42M | 43.61M | 26.62M | 34.85M | 35.31M | 14.25M | 15.78M | 13.32M | 15.87M | 31.52M | 33.37M | 42.45M | 41.55M |
|
Accumulated Expenses
|
0.01M | 0.01M | 0.65M | 2.67M | | 0.39M | 0.53M | 0.43M | 0.91M | 1.38M | 1.00M | 1.86M | 1.81M | 1.48M | 1.32M |
|
Other Accumulated Expenses
|
| | 0.02M | 0.06M | | | | | | 0.02M | 1.39M | 6.20M | 4.69M | 2.47M | 1.00M |
|
Short term Debt
|
| | 0.07M | 2.75M | 5.25M | 4.00M | 4.75M | | | | | | | | |
|
Current Taxes
|
| | | | | 0.83M | 1.27M | 0.81M | 0.55M | 0.72M | 0.84M | 0.80M | 0.33M | 0.48M | 0.63M |
|
Current Deferred Revenue
|
| | 0.17M | 0.28M | 0.28M | 0.33M | 0.41M | 0.33M | 0.07M | 0.02M | 0.05M | 3.72M | 2.73M | 1.51M | 1.00M |
|
Total Current Liabilities
|
0.18M | 0.25M | 1.30M | 29.29M | 32.15M | 35.18M | 35.71M | 14.58M | 15.85M | 13.34M | 17.26M | 37.72M | 38.05M | 44.92M | 44.39M |
|
Capital Leases
|
| | 0.07M | 0.03M | | | | | | | | | | | |
|
Non-Current Debt
|
0.00M | 0.07M | | | 5.25M | 4.00M | 4.75M | 6.76M | 5.19M | 4.53M | 14.95M | 62.41M | 70.57M | 64.64M | 76.27M |
|
Convertible Debt
|
0.07M | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 1.84M |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.04M | 0.08M | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 20.23M | 0.03M | 0.05M | 0.34M | 0.34M | 0.02M | 353.00 | 1.14M | 1.97M | 1.91M | 1.72M | 1.27M | 0.83M |
|
Total Non-Current Liabilities
|
| | 1.99M | 46.63M | 32.15M | 39.18M | 40.46M | 21.35M | 21.04M | 17.87M | 32.21M | 100.13M | 108.63M | 109.56M | 120.66M |
|
Total Liabilities
|
0.19M | 0.32M | 22.22M | 46.67M | 32.20M | 39.52M | 40.80M | 21.37M | 21.04M | 19.01M | 34.19M | 102.04M | 110.35M | 110.84M | 121.49M |
|
Total Debt
|
0.00M | 0.07M | 0.07M | 2.75M | 10.50M | 8.00M | 9.50M | 6.76M | 5.19M | 4.53M | 14.95M | 62.41M | 70.57M | 64.64M | 76.27M |
|
Common Equity
|
0.13M | -0.25M | -16.96M | 53.98M | 75.48M | 69.49M | 67.27M | 62.15M | 60.54M | 61.64M | 68.04M | 73.63M | 71.14M | 66.28M | 54.16M |
|
Shareholder's Equity
|
0.13M | -0.25M | -16.96M | 53.98M | 75.48M | 69.49M | 67.27M | 62.15M | 60.54M | 61.64M | 68.04M | 73.63M | 71.14M | 66.28M | 54.16M |
|
Liabilities and Shareholders Equity
|
0.32M | 0.07M | 5.26M | 100.65M | 107.68M | 109.01M | 108.07M | 83.52M | 81.59M | 80.66M | 102.23M | 175.67M | 181.49M | 177.12M | 175.65M |
|
Treasury Shares
|
0.07M | 0.01M | | | 0.13M | 0.74M | 1.32M | | | | | | 0.21M | 0.23M | 0.25M |
|
Retained Earnings
|
1.82M | 3.74M | -47.73M | -65.53M | -75.42M | -82.87M | -90.91M | -96.74M | -99.17M | -99.23M | -98.40M | -96.71M | -102.76M | -110.05M | -125.11M |