|
Cash & Equivalents
|
4.12M | 3.87M | 19.57M | 10.22M | 24.55M | 16.04M | 15.64M | 10.48M | 5.70M | 13.18M |
|
Short-term Investments
|
| 0.03M | 0.03M | 0.06M | | | 0.18M | 0.36M | 0.41M | 0.58M |
|
Cash & Current Investments
|
4.12M | 3.90M | 19.60M | 10.28M | 24.55M | 16.04M | 15.81M | 10.84M | 6.11M | 13.76M |
|
Receivables - Net
|
| 2.41M | 3.93M | 15.27M | 13.88M | 12.92M | 16.17M | 30.96M | 30.70M | 25.46M |
|
Receivables - Other
|
| | | | 0.09M | 0.54M | 0.04M | 2.17M | 6.22M | 6.10M |
|
Receivables
|
| 2.41M | 3.93M | 15.27M | 13.97M | 13.46M | 16.21M | 33.12M | 36.92M | 31.57M |
|
Current Deferred Tax Assets
|
| | | 0.63M | 0.75M | 0.71M | 0.82M | 1.04M | 1.29M | 1.48M |
|
Prepaid Assets
|
| 0.57M | 0.84M | 1.53M | 1.76M | 2.17M | 2.50M | 3.23M | 3.90M | 4.88M |
|
Current Assets
|
| 6.87M | 24.36M | 27.07M | 40.20M | 31.14M | 34.27M | 44.66M | 40.30M | 43.53M |
|
Property, Plant & Equipment (Net)
|
| 8.96M | 11.60M | 16.50M | 16.56M | 15.35M | 17.41M | 21.99M | 21.03M | 20.13M |
|
Goodwill
|
| | | 1.38M | 1.38M | 2.81M | 2.82M | 22.97M | 34.21M | 34.21M |
|
Intangibles
|
| 0.07M | 0.10M | 1.16M | 1.25M | 15.73M | 15.78M | 32.34M | 45.88M | 45.98M |
|
Goodwill & Intangibles
|
| 0.07M | 0.10M | 2.54M | 2.63M | 18.54M | 18.60M | 55.31M | 80.09M | 80.19M |
|
Other Non-Current Assets
|
| 0.22M | 0.14M | 1.92M | 1.63M | 1.60M | 1.92M | 2.57M | 3.91M | 3.86M |
|
Non-Current Assets
|
| 9.24M | 11.83M | 20.05M | 20.37M | 35.18M | 38.03M | 78.09M | 98.40M | 93.27M |
|
Assets
|
| 16.12M | 36.20M | 47.12M | 60.57M | 66.32M | 72.30M | 122.75M | 138.71M | 136.79M |
|
Accounts Payables
|
| 1.34M | 1.63M | 1.31M | 1.18M | 1.19M | 1.59M | 1.63M | 3.03M | 3.44M |
|
Notes Payables
|
| 0.67M | | | | | | | | |
|
Payables
|
| 2.00M | 1.63M | 1.31M | 1.18M | 1.19M | 1.59M | 1.63M | 3.03M | 3.44M |
|
Accumulated Expenses
|
| 2.36M | 3.81M | 4.43M | 4.88M | 5.61M | 6.68M | 9.96M | 8.52M | 10.22M |
|
Other Accumulated Expenses
|
| 0.20M | 0.48M | 0.25M | 0.43M | 0.32M | 0.29M | 0.54M | 0.55M | 0.78M |
|
Short term Debt
|
| | | 0.75M | 0.75M | 0.40M | | 1.50M | 7.00M | 4.00M |
|
Current Leases
|
| | | | | 0.48M | 0.41M | 0.87M | 0.96M | 0.91M |
|
Current Taxes
|
| | 0.41M | 0.27M | 0.09M | 0.05M | 0.17M | 0.39M | 0.10M | 0.14M |
|
Current Deferred Revenue
|
| 10.86M | 15.78M | 24.16M | 26.96M | 24.58M | 26.71M | 43.72M | 42.08M | 44.23M |
|
Total Current Liabilities
|
| 15.22M | 21.22M | 28.84M | 32.42M | 30.98M | 34.50M | 53.51M | 59.82M | 56.06M |
|
Non-Current Debt
|
| 11.01M | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 3.11M | 2.71M | 1.06M | 0.60M | 0.41M | 0.47M | 1.81M | 0.81M | 5.83M |
|
Preferred Stock Liabilities
|
22.07M | 22.07M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.04M | | | 0.69M | 1.23M | 1.36M |
|
Operating Leases
|
| | | | 0.30M | 0.46M | 2.01M | 2.55M | 1.54M | 1.14M |
|
Other Non-Current Liabilities
|
| 0.02M | 0.10M | 0.08M | 0.30M | 0.63M | 3.51M | 5.80M | 2.10M | 1.14M |
|
Total Non-Current Liabilities
|
| 31.22M | 23.93M | 29.90M | 33.02M | 31.38M | 34.98M | 56.00M | 61.85M | 63.25M |
|
Total Liabilities
|
| 31.25M | 24.04M | 29.97M | 33.32M | 32.02M | 38.49M | 61.80M | 63.95M | 64.39M |
|
Total Debt
|
| 11.01M | | 0.75M | 0.75M | 0.40M | | 1.50M | 7.00M | 4.00M |
|
Common Equity
|
-50.45M | -57.21M | 12.16M | 17.15M | 27.25M | 34.30M | 33.81M | 60.95M | 74.76M | 72.40M |
|
Shareholder's Equity
|
-50.45M | -57.21M | 12.16M | 17.15M | 27.25M | 34.30M | 33.81M | 60.95M | 74.76M | 72.40M |
|
Liabilities and Shareholders Equity
|
| 16.12M | 36.20M | 47.12M | 60.57M | 66.32M | 72.30M | 122.75M | 138.71M | 136.79M |
|
Retained Earnings
|
| -87.61M | -97.59M | -97.38M | -95.58M | -94.35M | -98.78M | -92.40M | -95.12M | -104.30M |
|
Treasury Shares
|
| | 0.05M | 0.11M | 0.11M | 0.14M | 0.13M | 0.22M | 0.23M | 0.97M |