|
Cash & Equivalents (Quarter)
|
19.72M | 10.16M | | 14.70M | 9.04M | 12.86M | 4.11M | 2.96M | 4.95M | 15.20M | 16.07M | 15.49M | 10.57M | 7.30M | 9.36M | 7.91M | 12.28M | 0.19M |
|
Cash & Current Investments (Quarter)
|
19.72M | 10.16M | | 14.70M | 9.04M | 12.86M | 4.11M | 2.96M | 4.95M | 15.20M | 16.07M | 15.49M | 10.57M | 7.30M | 9.36M | 7.91M | 12.28M | 0.19M |
|
Receivables - Net (Quarter)
|
| 12.24M | | | 4.60M | 37.61M | 6.99M | 4.96M | 11.60M | 25.13M | 7.50M | 10.50M | 37.61M | 9.81M | 9.12M | 4.50M | 7.50M | 37.61M |
|
Receivables - Other (Quarter)
|
| 0.20M | | | 12.24M | | 0.10M | 1.03M | 1.04M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Receivables (Quarter)
|
| 12.45M | | | 16.84M | 37.61M | 7.09M | 5.99M | 12.64M | 25.24M | 7.60M | 10.61M | 37.72M | 9.92M | 9.22M | 4.61M | 7.61M | 37.72M |
|
Prepaid Assets (Quarter)
|
| 0.86M | | | 1.50M | 0.66M | 0.05M | 9.89M | 0.07M | 0.64M | 0.44M | 4.15M | 0.12M | 0.55M | 7.17M | 0.27M | 9.01M | 2.23M |
|
Current Assets (Quarter)
|
| 45.21M | | | 39.19M | 42.64M | 37.21M | 35.50M | 35.75M | 56.65M | 42.35M | 41.58M | 36.51M | 31.25M | 31.10M | 38.81M | 34.66M | 31.06M |
|
Property, Plant & Equipment (Net) (Quarter)
|
| 5.68M | | | 5.25M | 5.11M | 5.00M | 4.88M | 4.77M | 4.68M | 4.60M | 4.52M | 4.45M | 4.38M | 4.31M | 4.24M | 4.18M | 4.15M |
|
Intangibles (Quarter)
|
| 8.79M | | | 3.24M | 1.38M | 0.27M | 0.01M | 0.05M | 0.01M | 0.27M | 0.27M | 0.27M | 0.05M | 2.16M | 3.51M | 4.38M | 3.83M |
|
Goodwill & Intangibles (Quarter)
|
| 8.79M | | | 3.24M | 1.38M | 0.27M | 0.01M | 0.05M | 0.01M | 0.27M | 0.27M | 0.27M | 0.05M | 2.16M | 3.51M | 4.38M | 3.83M |
|
Long-Term Deferred Tax (Quarter)
|
| 8.19M | | | 8.19M | 7.60M | 7.60M | 9.49M | 10.90M | 10.25M | 10.80M | 10.19M | 10.26M | 10.82M | 12.85M | 0.00M | 0.00M | |
|
Other Non-Current Assets (Quarter)
|
6.38M | 6.39M | | 6.36M | 6.37M | 0.20M | 6.38M | 1.10M | 0.17M | 1.12M | 1.12M | 1.12M | 1.12M | 0.94M | 0.94M | 1.80M | 0.91M | 1.75M |
|
Non-Current Assets (Quarter)
|
| 34.88M | | | 33.92M | 30.14M | 29.04M | 24.88M | 25.68M | 34.21M | 35.94M | 33.80M | 30.27M | 30.95M | 33.40M | 19.15M | 16.41M | 28.25M |
|
Assets (Quarter)
|
| 80.09M | | | 73.10M | 72.77M | 66.24M | 60.38M | 61.44M | 90.86M | 78.29M | 75.39M | 66.78M | 62.19M | 64.50M | 57.96M | 51.06M | 59.31M |
|
Accounts Payables (Quarter)
|
| 3.87M | | | 6.77M | 19.92M | 8.11M | 8.66M | 19.67M | 12.10M | 3.66M | 16.74M | 15.69M | 4.66M | 15.72M | 52.36M | 14.77M | 53.17M |
|
Notes Payables (Quarter)
|
| | | | 6.67M | 5.42M | 4.17M | 2.92M | 4.36M | 2.33M | 0.70M | | | | | | | |
|
Payables (Quarter)
|
| 3.87M | | | 13.43M | 25.33M | 12.28M | 11.58M | 24.03M | 14.44M | 4.37M | 16.74M | 15.69M | 4.66M | 15.72M | 52.36M | 14.77M | 53.17M |
|
Accumulated Expenses (Quarter)
|
| 2.98M | | | 2.38M | 1.47M | 1.99M | 2.68M | 2.31M | 2.89M | 2.43M | 2.17M | 2.73M | 4.50M | 2.89M | 5.17M | 4.49M | 3.36M |
|
Other Accumulated Expenses (Quarter)
|
| | | 0.10M | 0.10M | 0.53M | | 0.40M | 0.30M | 0.40M | | | | | | | | |
|
Short term Debt (Quarter)
|
| 0.08M | | | 6.67M | 0.09M | 4.17M | 2.92M | 0.52M | 0.80M | 0.70M | | | 2.72M | 2.85M | 2.42M | 1.60M | 3.84M |
|
Current Leases (Quarter)
|
| 1.69M | | | 0.44M | 1.37M | 1.40M | 1.44M | 1.47M | 1.51M | 1.54M | 1.58M | 1.63M | 1.44M | 1.04M | 0.65M | 0.28M | 0.39M |
|
Current Taxes (Quarter)
|
| 0.40M | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue (Quarter)
|
| 20.28M | | 9.55M | 3.93M | 9.55M | 4.52M | 4.13M | 11.53M | 34.32M | 21.94M | 21.45M | 33.29M | 25.47M | 27.60M | 32.50M | 30.21M | 32.08M |
|
Total Current Liabilities (Quarter)
|
| 53.50M | | | 53.02M | 51.58M | 49.34M | 48.80M | 53.48M | 71.31M | 59.78M | 53.26M | 43.62M | 36.18M | 36.83M | 55.16M | 65.61M | 49.81M |
|
Non-Current Debt (Quarter)
|
| 2.89M | | | 2.83M | 3.22M | 2.78M | | | | | | | | | | | 4.29M |
|
Non-Current Deffered Revenue (Quarter)
|
| 9.28M | | 2.30M | 2.30M | 2.30M | 4.88M | 4.66M | 5.68M | 15.06M | 17.10M | 18.87M | 19.94M | 21.52M | 23.74M | 15.94M | 6.16M | 17.28M |
|
Minority Interest (Quarter)
|
| -5.54M | | | -5.48M | -5.49M | -5.49M | -5.50M | -5.50M | -5.50M | -5.50M | -5.50M | -5.50M | -5.50M | -5.51M | -5.51M | -5.51M | -5.51M |
|
Operating Leases (Quarter)
|
| 4.38M | | | 0.07M | 2.93M | 2.56M | 2.19M | 3.29M | 1.43M | 1.02M | 0.62M | 0.27M | 0.06M | 1.10M | 0.08M | 0.39M | 4.34M |
|
Other Non-Current Liabilities (Quarter)
|
| | | | 0.45M | 0.46M | 0.38M | 0.38M | 0.31M | 0.25M | 0.25M | 0.25M | 0.25M | 0.27M | 0.27M | 0.27M | 0.27M | 0.47M |
|
Total Non-Current Liabilities (Quarter)
|
| | | | 68.18M | 62.95M | 59.57M | 55.65M | 60.98M | 87.80M | 77.90M | 72.74M | 63.83M | 57.76M | 60.63M | 71.18M | 71.87M | 80.72M |
|
Total Liabilities (Quarter)
|
-26.25M | 70.03M | -15.35M | -6.01M | 68.63M | 63.41M | 59.95M | 56.04M | 61.29M | 88.06M | 78.16M | 72.99M | 64.08M | 58.02M | 60.89M | 71.45M | 72.14M | 81.19M |
|
Total Debt (Quarter)
|
| 2.96M | | | 9.49M | 3.31M | 6.95M | 2.92M | 0.52M | 0.80M | 0.70M | | | 2.72M | 2.85M | 2.42M | 1.60M | 8.13M |
|
Common Equity (Quarter)
|
26.25M | 10.05M | 15.35M | 6.01M | 4.47M | 9.36M | 6.29M | 4.34M | 0.15M | 2.80M | 0.13M | 2.39M | 2.69M | 4.17M | 3.60M | -13.49M | -15.57M | -21.88M |
|
Shareholder's Equity (Quarter)
|
26.25M | 10.05M | 15.35M | 6.01M | 4.47M | 9.36M | 6.29M | 4.34M | 0.15M | 2.80M | 0.13M | 2.39M | 2.69M | 4.17M | 3.60M | -13.49M | -21.08M | -16.37M |
|
Liabilities and Shareholders Equity (Quarter)
|
| 80.09M | | | 73.10M | 72.77M | 66.24M | 60.38M | 61.44M | 90.86M | 78.29M | 75.39M | 66.78M | 62.19M | 64.50M | 57.96M | 51.06M | 59.31M |
|
Treasury Shares (Quarter)
|
| | | | | -1.20M | 0.02M | 0.15M | 1.17M | -1.35M | -1.35M | -1.35M | -1.35M | 1.35M | 1.13M | 0.13M | 1.35M | 1.35M |
|
Retained Earnings (Quarter)
|
| 16.05M | | | -0.34M | -4.86M | -7.83M | -11.91M | -16.35M | -13.95M | -0.27M | -0.28M | -0.23M | -12.12M | -14.06M | -30.63M | -0.19M | -0.28M |