|
Cash & Equivalents
|
| | | 0.59M | | 8.11M | 9.41M | 11.19M | 7.78M | 5.99M | 5.81M | 4.84M | 3.12M | 4.97M |
|
Short-term Investments
|
| | | 0.05M | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.11M | 0.17M | 0.22M |
|
Cash & Current Investments
|
| | | 0.64M | | 8.18M | 9.48M | 11.25M | 7.84M | 6.06M | 5.89M | 4.95M | 3.30M | 5.20M |
|
Receivables - Net
|
| | | 1.55M | | 7.41M | 7.14M | 4.00M | 2.98M | 3.56M | 3.39M | 3.22M | 3.36M | 3.46M |
|
Receivables - Other
|
0.00M | | | 0.87M | 0.65M | 3.80M | 1.82M | 1.82M | 3.02M | 3.11M | 3.39M | 6.20M | 7.82M | 11.07M |
|
Receivables
|
| | | 2.42M | | 11.21M | 8.96M | 5.82M | 6.00M | 6.67M | 6.78M | 9.42M | 11.18M | 14.54M |
|
Inventory
|
| | | 0.06M | | 0.13M | 0.03M | 0.07M | 0.08M | 0.09M | 0.11M | 0.20M | 0.10M | 0.21M |
|
Prepaid Assets
|
0.21M | 0.18M | 0.15M | 3.18M | 0.15M | 34.47M | 35.85M | 34.43M | 15.91M | 13.43M | 17.12M | 19.09M | 21.17M | 25.91M |
|
Current Assets
|
0.69M | 0.45M | 0.20M | 5.37M | 0.23M | 51.40M | 52.93M | 49.84M | 26.74M | 23.01M | 25.99M | 26.95M | 27.09M | 34.12M |
|
Property, Plant & Equipment (Net)
|
| | | 0.45M | | 0.31M | 0.52M | 0.45M | 0.25M | 0.35M | 0.20M | 0.60M | 0.63M | 0.59M |
|
Long-Term Investments
|
204.37M | 205.40M | 207.09M | 4.91M | 212.90M | 4.91M | 4.91M | 1.51M | 1.51M | 1.51M | 1.51M | 0.27M | 0.27M | 0.37M |
|
Goodwill
|
| | | 1.00M | 0.63M | 2.30M | 2.14M | 2.06M | 2.06M | 2.10M | 2.04M | 2.06M | 2.06M | 2.30M |
|
Intangibles
|
| | | 2.47M | 1.16M | 4.73M | 4.50M | 2.99M | 2.18M | 1.10M | 1.10M | 1.24M | 1.50M | 2.64M |
|
Goodwill & Intangibles
|
| | | 3.47M | 1.79M | 7.04M | 6.64M | 5.05M | 4.24M | 3.20M | 3.14M | 3.30M | 3.57M | 4.94M |
|
Other Non-Current Assets
|
| | | 0.54M | | 0.89M | 0.43M | 0.38M | 0.38M | 0.10M | 0.22M | 0.22M | 0.22M | 0.22M |
|
Non-Current Assets
|
204.37M | 205.40M | 207.09M | 9.81M | 212.90M | 14.28M | 13.71M | 8.29M | 7.40M | 6.12M | 6.01M | 5.62M | 5.87M | 7.43M |
|
Assets
|
205.06M | 205.85M | 207.29M | 15.18M | 213.13M | 65.68M | 66.63M | 58.14M | 34.14M | 29.14M | 32.00M | 32.58M | 32.96M | 41.55M |
|
Accounts Payables
|
| | | 6.24M | | 30.58M | 30.58M | 38.49M | 31.55M | 34.13M | 33.51M | 30.25M | 32.82M | 33.24M |
|
Notes Payables
|
0.30M | 0.30M | | 4.88M | 1.51M | 14.05M | 15.17M | 15.75M | 16.96M | 20.18M | 19.39M | 19.87M | 20.59M | 20.19M |
|
Payables
|
0.30M | 0.30M | | 11.12M | 1.51M | 44.64M | 45.75M | 54.25M | 48.50M | 54.32M | 52.90M | 50.12M | 53.41M | 53.43M |
|
Accumulated Expenses
|
0.13M | 0.21M | 1.13M | 3.58M | 4.62M | 10.48M | 5.24M | 5.92M | 7.40M | 5.69M | 10.00M | 8.60M | 11.38M | 14.70M |
|
Other Accumulated Expenses
|
| | | 2.50M | | 5.91M | 8.74M | 3.23M | 3.52M | 2.37M | 1.69M | 2.10M | 2.30M | 3.22M |
|
Short term Debt
|
| | | 4.88M | | 14.05M | 15.17M | 15.75M | 16.96M | 20.18M | 19.39M | 19.87M | 20.59M | 20.19M |
|
Current Leases
|
| | | 0.21M | | 0.46M | 0.42M | 0.36M | 0.31M | 0.40M | 0.36M | 0.32M | 0.44M | 0.46M |
|
Current Taxes
|
| | | 0.08M | | 0.08M | 0.08M | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.11M | | 1.79M | 1.42M | 0.66M | 1.00M | 0.96M | 0.85M | 0.89M | 0.88M | 0.71M |
|
Total Current Liabilities
|
0.44M | 0.51M | 1.43M | 16.68M | 7.15M | 61.99M | 66.17M | 65.65M | 64.38M | 61.01M | 61.36M | 56.94M | 60.61M | 61.29M |
|
Non-Current Debt
|
| | | 3.20M | | 2.67M | 2.26M | 1.47M | 2.21M | 2.20M | 2.06M | 0.14M | 1.72M | 0.15M |
|
Convertible Debt
|
| | | | | | 0.40M | 1.37M | 1.25M | 1.23M | 1.21M | 1.16M | 1.15M | |
|
Non-Current Deffered Revenue
|
6.53M | 6.53M | 6.53M | 6.53M | 6.53M | | | 0.73M | 0.40M | 0.36M | 0.28M | 0.26M | 0.21M | 0.21M |
|
Pension
|
| | | 0.29M | | 0.39M | 0.40M | 0.25M | 0.27M | 0.30M | 0.31M | 0.27M | 0.29M | 0.30M |
|
Preferred Stock Liabilities
|
204.37M | 205.40M | 207.09M | 48.27M | 55.38M | | | | | | | | | |
|
Minority Interest
|
| | | -0.24M | | -0.30M | -0.34M | -0.43M | -0.48M | -0.49M | -0.55M | -0.62M | -0.71M | 6.09M |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.57M | 0.52M | 0.26M | 0.23M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Operating Leases
|
| | | 0.36M | | 0.27M | 0.25M | 0.27M | 0.51M | 0.38M | 0.35M | 0.63M | 0.89M | 0.88M |
|
Other Non-Current Liabilities
|
| | | 0.29M | | 0.95M | 0.92M | 1.24M | 0.90M | 0.70M | 0.64M | 0.57M | 0.55M | 0.55M |
|
Total Non-Current Liabilities
|
| | | 17.70M | | 62.49M | 67.02M | 2.98M | 66.26M | 62.72M | 61.84M | 1.33M | 1.14M | 1.11M |
|
Total Liabilities
|
6.96M | 7.04M | 7.96M | 17.99M | 13.67M | 63.45M | 67.95M | 68.64M | 67.15M | 63.42M | 62.48M | 58.27M | 61.75M | 62.40M |
|
Total Debt
|
| | | 8.07M | | 16.72M | 17.43M | 17.23M | 19.17M | 22.39M | 21.46M | 20.01M | 22.31M | 20.34M |
|
Common Equity
|
-6.27M | -6.59M | -7.76M | -50.85M | -54.92M | 2.54M | -1.31M | -10.07M | -32.53M | -33.79M | -30.47M | -25.07M | -28.79M | -28.02M |
|
Shareholder's Equity
|
-6.27M | -6.59M | -7.76M | -50.85M | -54.92M | 2.54M | -1.31M | -10.07M | -32.53M | -33.79M | -30.47M | -25.07M | -28.79M | -28.02M |
|
Liabilities and Shareholders Equity
|
205.06M | 205.85M | 207.29M | 15.18M | 213.13M | 65.68M | 66.63M | 58.14M | 34.14M | 29.14M | 32.00M | 32.58M | 32.96M | 41.55M |
|
Retained Earnings
|
-6.27M | -6.59M | -7.76M | -51.45M | -13.44M | -86.52M | -117.03M | -151.01M | -199.42M | -221.23M | -223.73M | -223.83M | -227.83M | -229.94M |