|
Cash & Equivalents
|
7.47M | 9.63M | 10.18M | 9.63M | 12.70M | 10.18M | 8.61M | 8.55M | 8.03M | 6.22M | 9.40M | 11.43M | 49.21M | 36.98M | 51.57M | 57.52M | 10.31M | 30.85M |
|
Short-term Investments
|
| | | | | | | | | | | | 66.80M | 86.62M | 76.67M | 57.94M | 9.94M | 1.50M |
|
Cash & Current Investments
|
7.47M | 9.63M | 10.18M | 9.63M | 12.70M | 10.18M | 8.61M | 8.55M | 8.03M | 6.22M | 9.40M | 11.43M | 116.01M | 123.60M | 128.24M | 115.46M | 20.25M | 32.35M |
|
Receivables - Net
|
1.89M | 1.29M | 1.17M | | 1.45M | 1.91M | 1.71M | 1.59M | 3.01M | 4.05M | 5.51M | 5.03M | 7.42M | 9.85M | 13.79M | 10.20M | 9.14M | 9.72M |
|
Receivables - Other
|
0.08M | 0.18M | 0.19M | | 0.02M | 0.20M | 0.16M | 0.80M | 0.69M | 1.48M | 1.99M | 3.23M | 3.09M | 3.20M | 1.70M | 2.70M | 5.90M | 4.90M |
|
Receivables
|
1.97M | 1.48M | 1.36M | | 1.47M | 2.11M | 1.87M | 2.39M | 3.70M | 5.53M | 7.50M | 8.26M | 10.52M | 13.05M | 15.49M | 12.90M | 15.04M | 14.62M |
|
Current Deferred Tax Assets
|
0.03M | -0.29M | 0.30M | 0.31M | 0.19M | 0.18M | 0.11M | 0.21M | 0.23M | | | | | | | | | |
|
Prepaid Assets
|
0.16M | 0.14M | 0.12M | | 0.15M | 0.30M | 0.75M | 0.38M | 0.56M | 0.46M | 0.61M | 0.77M | 1.60M | 4.85M | 3.38M | 3.90M | 7.75M | 7.70M |
|
Current Assets
|
10.27M | 12.39M | 13.27M | | 14.67M | 12.97M | 11.53M | 11.53M | 12.70M | 12.67M | 17.82M | 21.17M | 129.09M | 139.31M | 146.79M | 130.37M | 39.34M | 51.55M |
|
Buildings
|
| | 0.05M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.06M | 0.04M | -0.02M | 0.11M | 0.12M | 0.10M | 0.41M | 0.26M | 0.29M | 0.34M | 0.34M | 0.44M | 1.84M | 0.63M | 0.67M | 0.81M | 0.88M |
|
Goodwill
|
| | | | | | | 4.79M | 4.79M | 10.39M | 10.39M | 10.39M | 12.92M | 12.92M | 12.92M | 12.92M | 96.08M | 43.72M |
|
Intangibles
|
| | 2.19M | | 2.48M | 2.89M | 5.88M | 5.27M | 4.67M | 6.83M | 5.91M | 5.03M | 11.90M | 7.65M | 9.56M | 11.34M | 12.50M | 11.12M |
|
Goodwill & Intangibles
|
| | 2.19M | | 2.48M | 2.89M | 5.88M | 10.06M | 9.46M | 17.22M | 16.29M | 15.41M | 24.82M | 20.57M | 22.48M | 24.26M | 108.58M | 54.83M |
|
Long-Term Deferred Tax
|
| | 0.67M | | 0.50M | 0.30M | | | | | 3.20M | | | | | 1.44M | | 4.77M |
|
Other Non-Current Assets
|
0.02M | 0.02M | 1.05M | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.44M | 0.42M | 0.54M | 1.40M |
|
Non-Current Assets
|
2.04M | 2.27M | 2.59M | | 2.68M | 3.09M | 9.45M | 15.81M | 15.11M | 25.84M | 25.46M | 24.03M | 39.33M | 40.66M | 41.59M | 55.73M | 157.30M | 80.39M |
|
Assets
|
12.30M | 14.66M | 15.87M | | 17.35M | 16.06M | 20.98M | 27.34M | 27.81M | 38.51M | 43.28M | 45.20M | 168.42M | 179.98M | 188.38M | 186.10M | 196.64M | 131.94M |
|
Accounts Payables
|
0.02M | 0.24M | 0.18M | 0.06M | 0.18M | 0.15M | 0.13M | 0.21M | 0.11M | 0.24M | 0.35M | 0.20M | 0.35M | 0.39M | 0.23M | 0.14M | 0.60M | 0.47M |
|
Payables
|
0.02M | 0.24M | 0.18M | 0.06M | 0.18M | 0.15M | 0.13M | 0.21M | 0.11M | 0.24M | 0.35M | 0.20M | 0.35M | 0.39M | 0.23M | 0.14M | 0.60M | 0.47M |
|
Accumulated Expenses
|
0.02M | -0.04M | 0.28M | 0.03M | 0.31M | 0.31M | 0.34M | 0.43M | 0.60M | 0.98M | 1.15M | 1.64M | 2.25M | 3.19M | 3.25M | 4.39M | 4.51M | 2.01M |
|
Other Accumulated Expenses
|
-1.10 | | | | | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | 4.55M | | | | |
|
Current Leases
|
| | | | | | | | | | | | 0.46M | 0.38M | 0.46M | 0.44M | 0.47M | 0.21M |
|
Current Taxes
|
| | 0.17M | | 0.73M | | | 0.04M | | | | | | | | | | |
|
Current Deferred Revenue
|
0.08M | 0.01M | 0.14M | 0.05M | 0.13M | 0.09M | 0.03M | 0.08M | 0.18M | 0.35M | 5.89M | 1.76M | 6.06M | 4.55M | 2.86M | 3.10M | 2.00M | 2.70M |
|
Total Current Liabilities
|
0.94M | 1.20M | 1.14M | | 1.42M | 0.63M | 1.39M | 3.61M | 2.13M | 2.04M | 4.83M | 4.78M | 5.51M | 11.57M | 7.74M | 11.99M | 12.07M | 6.72M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | 3.33M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 0.38M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.66M | | -1.09M | 1.15M | 2.38M | 3.19M | 2.96M | 4.93M | 3.20M | 2.73M | 2.35M | 3.36M | 3.58M | 5.10M | 1.61M | |
|
Operating Leases
|
| | | | | | | | | | | | 0.46M | 0.90M | 0.94M | 0.76M | 0.53M | 0.62M |
|
Other Non-Current Liabilities
|
| | | | | 0.05M | 0.03M | 0.01M | | 5.99M | 5.89M | | 4.06M | 4.55M | | | | |
|
Total Non-Current Liabilities
|
| | | | | 1.77M | 5.52M | 7.80M | | 6.72M | 5.47M | | 8.32M | 9.65M | | | | |
|
Total Liabilities
|
1.73M | 1.61M | 1.83M | | 2.20M | 1.82M | 5.55M | 7.81M | 5.08M | 12.71M | 11.36M | 7.52M | 12.39M | 14.20M | 10.13M | 16.07M | 14.21M | 7.13M |
|
Total Debt
|
| | | | | | | | | | | | | 4.55M | | | | |
|
Common Equity
|
| 13.05M | 14.04M | | 15.14M | 14.24M | 15.44M | 19.53M | 22.73M | 25.80M | 18.46M | 37.68M | 156.03M | 165.78M | 178.25M | 170.03M | 182.43M | 124.80M |
|
Shareholder's Equity
|
15.70M | 13.05M | 14.04M | | 15.14M | 14.24M | 15.44M | 19.53M | 22.73M | 25.80M | 18.46M | 37.68M | 156.03M | 165.78M | 178.25M | 170.03M | 182.43M | 124.80M |
|
Liabilities and Shareholders Equity
|
12.30M | 14.66M | 15.87M | | 17.35M | 16.06M | 20.98M | 27.34M | 27.81M | 38.51M | 43.28M | 45.20M | 168.42M | 179.98M | 188.38M | 186.10M | 196.64M | 131.94M |
|
Retained Earnings
|
4.99M | 7.15M | 9.86M | | 10.51M | 9.40M | 9.35M | 9.81M | 11.35M | 13.69M | 18.46M | 22.35M | 27.44M | 32.41M | 40.04M | 25.20M | 30.35M | -34.36M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.49M | | |