|
Cash & Equivalents
|
8.29M | 20.20M | 2.95M | 12.09M | 14.10M | 7.57M | 4.83M | 5.67M | 5.71M | 9.09M |
|
Short-term Investments
|
0.39M | 0.34M | 0.35M | | | 10.90M | | 5.00M | | 53.00M |
|
Cash & Current Investments
|
8.68M | 20.55M | 3.29M | 12.09M | 14.10M | 18.47M | 4.83M | 10.67M | 5.71M | 62.09M |
|
Receivables - Net
|
16.50M | -1.60M | -1.60M | 15.88M | 9.98M | 17.65M | 14.41M | 8.67M | 8.61M | 4.93M |
|
Receivables - Other
|
| | | 2.67M | 2.25M | 3.26M | 7.25M | 5.80M | 4.96M | 17.49M |
|
Receivables
|
16.50M | -1.60M | -1.60M | 18.56M | 12.23M | 20.91M | 21.66M | 14.47M | 13.57M | 22.42M |
|
Inventory
|
4.07M | 8.69M | 7.38M | 8.24M | 6.66M | 6.22M | 6.43M | 9.39M | 6.33M | 2.87M |
|
Prepaid Assets
|
3.17M | 3.17M | 4.21M | 1.13M | 0.90M | 0.96M | 2.11M | 1.40M | 1.42M | 1.41M |
|
Current Assets
|
35.82M | 50.07M | 39.75M | 43.16M | 37.02M | 51.68M | 40.90M | 40.44M | 36.90M | 92.98M |
|
Property, Plant & Equipment (Net)
|
7.12M | 6.66M | 6.99M | 10.83M | 8.86M | 9.19M | 8.01M | 8.49M | 6.82M | 4.31M |
|
Long-Term Investments
|
0.67M | 0.64M | 0.76M | 0.73M | 0.74M | 0.85M | 0.81M | 0.77M | 0.79M | 0.74M |
|
Intangibles
|
5.25M | 7.71M | 9.56M | 12.41M | 16.70M | 25.31M | 37.98M | 48.70M | 64.30M | 5.64M |
|
Goodwill & Intangibles
|
5.25M | 7.71M | 9.56M | 12.41M | 16.70M | 25.31M | 37.98M | 48.70M | 64.30M | 5.64M |
|
Other Non-Current Assets
|
| | | | | | | 0.34M | 0.36M | 0.35M |
|
Non-Current Assets
|
13.04M | 15.01M | 17.31M | 19.41M | 26.29M | 35.47M | 48.66M | 58.31M | 72.28M | 13.55M |
|
Accounts Payables
|
9.50M | 18.36M | 13.02M | 9.41M | 8.83M | 15.70M | 13.92M | 9.34M | 16.28M | 6.11M |
|
Payables
|
9.50M | 18.36M | 13.02M | 9.41M | 8.83M | 15.70M | 13.92M | 9.34M | 16.28M | 6.11M |
|
Short term Debt
|
6.47M | 7.71M | 7.41M | 10.29M | | | | | | |
|
Current Leases
|
0.01M | | | | 0.90M | 1.01M | 1.25M | 1.29M | 1.47M | 1.44M |
|
Current Taxes
|
| | | | | | | | | 2.83M |
|
Current Deferred Revenue
|
1.22M | 0.34M | 0.74M | 0.97M | 5.81M | 13.14M | 8.68M | 5.96M | 5.85M | 11.02M |
|
Total Current Liabilities
|
29.13M | 31.47M | 27.94M | 27.20M | 38.06M | 62.53M | 48.74M | 36.83M | 107.86M | 42.17M |
|
Non-Current Debt
|
8.98M | 16.34M | 17.06M | 19.72M | | | | | | |
|
Non-Current Deffered Revenue
|
1.94M | 1.94M | 1.29M | 0.81M | 11.57M | 2.40M | 2.71M | 0.40M | | 0.81M |
|
Non-Current Deferred Tax Liability
|
| 0.02M | 0.05M | 0.69M | 0.43M | 0.02M | 0.14M | 0.26M | 0.26M | 0.17M |
|
Operating Leases
|
| | | | 4.10M | 5.78M | 4.62M | 3.57M | 3.12M | 1.77M |
|
Other Non-Current Liabilities
|
1.40M | 1.31M | 1.53M | 1.36M | 1.57M | 1.55M | 2.14M | 2.20M | 2.22M | 1.40M |
|
Total Non-Current Liabilities
|
20.97M | 24.75M | 24.97M | 40.07M | 54.48M | 61.43M | 65.13M | 59.82M | 7.39M | 9.00M |
|
Total Debt
|
15.46M | 24.05M | 24.48M | 30.02M | | | | | | |
|
Retained Earnings
|
-184.77M | -209.55M | -235.71M | -272.04M | -308.77M | -363.29M | -383.55M | -65.10M | -93.36M | 74.50M |