|
Assets
|
181.94M | 205.83M | 216.55M | 193.47M | 158.83M | 139.67M | 124.95M | 101.81M | 111.64M | 53.18M | 46.70M | 45.39M | 61.24M | 67.94M | 60.96M | 52.58M |
|
Cash & Equivalents
|
36.06M | 29.52M | 37.30M | 38.65M | 37.38M | 33.99M | 37.66M | 21.32M | 5.58M | 40.56M | 31.19M | 25.81M | 21.71M | 27.12M | 22.61M | 17.01M |
|
Short-term Investments
|
| | | | | | | | | | 0.15M | 0.15M | 0.22M | 0.16M | 0.35M | 0.48M |
|
Cash & Current Investments
|
36.06M | 29.52M | 37.30M | 38.65M | 37.38M | 33.99M | 37.66M | 21.32M | 5.58M | 40.56M | 31.34M | 25.96M | 21.94M | 27.28M | 22.96M | 17.49M |
|
Receivables - Net
|
| 128.58M | 131.49M | 88.59M | 76.47M | 74.08M | 62.42M | 58.52M | 11.54M | 9.89M | 12.79M | 13.45M | 25.75M | 26.32M | 20.09M | 20.48M |
|
Receivables - Other
|
| | | | | | | | | 1.80M | 3.55M | 3.42M | 6.27M | 8.52M | 5.16M | 5.92M |
|
Receivables
|
| 128.58M | 131.49M | 88.59M | 76.47M | 74.08M | 62.42M | 58.52M | 11.54M | 11.69M | 16.34M | 16.87M | 32.02M | 34.84M | 25.25M | 26.41M |
|
Prepaid Assets
|
13.31M | 13.99M | 13.13M | 11.54M | 7.96M | 9.60M | 5.98M | 4.26M | 0.39M | 0.67M | 0.80M | 0.89M | 1.48M | 1.96M | 3.17M | 2.56M |
|
Current Assets
|
148.37M | 172.09M | 181.92M | 157.41M | 134.32M | 118.92M | 106.14M | 84.14M | 97.04M | 52.07M | 44.94M | 40.29M | 49.16M | 55.51M | 45.85M | 40.14M |
|
Buildings
|
0.02M | 0.02M | | | | | | | | | | | | | | |
|
Construction in Progress
|
| | | 0.78M | 0.59M | 1.01M | 0.51M | 0.23M | 0.30M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
19.43M | 16.59M | 17.84M | 20.05M | 11.99M | 9.84M | 7.93M | 7.04M | 0.00M | 0.17M | 0.19M | 0.12M | 0.37M | 0.67M | 0.42M | 0.24M |
|
Goodwill
|
| | | | | | | | | | | 2.09M | 4.22M | 4.88M | 5.75M | 5.70M |
|
Intangibles
|
| | | | | | | | | | | 1.40M | 5.49M | 4.52M | 3.63M | 2.49M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 3.49M | 9.71M | 9.39M | 9.38M | 8.19M |
|
Long-Term Deferred Tax
|
| | 8.63M | 9.82M | 7.12M | 5.65M | 6.72M | 6.49M | 0.32M | 0.58M | 0.79M | 1.04M | 1.34M | 1.48M | 3.36M | 2.65M |
|
Other Non-Current Assets
|
14.14M | 17.15M | 8.16M | 6.19M | 12.52M | 5.26M | 4.15M | 4.13M | 79.53M | 0.94M | 0.38M | 0.24M | 0.18M | 0.19M | 0.32M | 0.18M |
|
Non-Current Assets
|
33.58M | 33.75M | 34.62M | 36.06M | 24.51M | 20.75M | 18.81M | 17.67M | 14.60M | 1.11M | 1.77M | 5.09M | 12.08M | 12.43M | 15.11M | 12.44M |
|
Accounts Payables
|
12.81M | 14.81M | 12.03M | 9.29M | 8.90M | 6.37M | 5.18M | 4.67M | 1.19M | 1.46M | 1.06M | 0.58M | 0.87M | 1.68M | 0.87M | 1.79M |
|
Notes Payables
|
| 1.34M | 3.38M | | 0.48M | | 2.37M | 7.77M | 7.08M | | | | 0.75M | 1.25M | | |
|
Payables
|
12.81M | 16.15M | 15.41M | 9.29M | 9.38M | 6.37M | 7.55M | 12.44M | 8.27M | 1.46M | 1.06M | 0.58M | 1.62M | 2.93M | 0.87M | 1.79M |
|
Accumulated Expenses
|
8.78M | 2.62M | 74.25M | 55.96M | 51.92M | 54.06M | 40.34M | 36.15M | 7.26M | 8.98M | 8.18M | 4.80M | 10.96M | 11.51M | 4.94M | 4.38M |
|
Other Accumulated Expenses
|
54.10M | 74.99M | 74.25M | 55.96M | 51.92M | 54.06M | 40.34M | 36.15M | 7.26M | 1.26M | 8.18M | 9.24M | | | | |
|
Short term Debt
|
10.46M | 1.34M | 3.38M | | 0.48M | | 2.37M | 7.77M | 7.08M | | | | 0.75M | 1.25M | | |
|
Current Leases
|
-0.00M | 0.00M | | | | | | | | | 0.25M | 0.19M | 0.36M | 0.34M | 0.77M | 0.62M |
|
Current Taxes
|
| | | | | | | | | 1.46M | 2.29M | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | 0.06M | 0.06M | | | | | 0.13M |
|
Total Current Liabilities
|
86.15M | 93.76M | 90.52M | 67.17M | 69.82M | 67.12M | 51.59M | 50.58M | 60.40M | 10.56M | 9.49M | 10.01M | 19.69M | 21.12M | 11.21M | 11.22M |
|
Non-Current Debt
|
| | | | | | | | | | | | 1.25M | | | |
|
Non-Current Deffered Revenue
|
| | 4.48M | 8.06M | 5.33M | 5.90M | 4.24M | 2.97M | 1.83M | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.10M | | | | 5.25M | 3.51M | 1.44M | 0.23M | 51.95M | 0.12M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.16M | 0.02M | 0.12M | 0.35M | 0.66M | 0.44M |
|
Other Non-Current Liabilities
|
11.12M | 10.49M | 7.81M | 7.85M | 5.42M | 5.00M | 5.66M | 4.17M | 1.68M | 1.98M | 0.84M | 0.89M | 0.47M | 0.60M | 0.44M | 0.40M |
|
Total Non-Current Liabilities
|
94.57M | 102.06M | 101.38M | 79.07M | 79.02M | 75.41M | 58.11M | 55.76M | 66.81M | 10.71M | 9.82M | 10.22M | 21.46M | 21.55M | 11.96M | 11.76M |
|
Total Liabilities
|
105.68M | 112.56M | 109.19M | 86.93M | 84.44M | 80.42M | 63.77M | 59.93M | 68.49M | 12.69M | 10.67M | 11.11M | 21.93M | 22.15M | 12.40M | 12.15M |
|
Total Debt
|
10.46M | 1.34M | 3.38M | | 0.48M | | 2.37M | 7.77M | 7.08M | | | | 2.00M | 1.25M | | |
|
Common Equity
|
76.26M | 93.28M | 107.36M | 106.54M | 74.39M | 59.26M | 61.18M | 41.88M | 43.15M | 40.49M | 36.03M | 34.28M | 39.32M | 45.79M | 48.55M | 40.43M |
|
Shareholder's Equity
|
76.26M | 93.28M | 107.36M | 106.54M | 74.39M | 59.26M | 61.18M | 41.88M | 43.15M | 40.49M | 36.03M | 34.28M | 39.32M | 45.79M | 48.55M | 40.43M |
|
Liabilities and Shareholders Equity
|
181.94M | 205.83M | 216.55M | 193.47M | 158.83M | 139.67M | 124.95M | 101.81M | 111.64M | 53.18M | 46.70M | 45.39M | 61.24M | 67.94M | 60.96M | 52.58M |
|
Treasury Shares
|
0.53M | 0.95M | 1.17M | 1.03M | 1.00M | 0.80M | 0.53M | 3.15M | -0.38M | -0.42M | 0.03M | -0.99M | -0.99M | -1.03M | -1.09M | 1.28M |
|
Retained Earnings
|
-403.51M | -408.20M | -381.69M | -387.03M | -417.42M | -430.62M | -428.29M | -440.48M | -443.42M | -435.55M | -436.51M | -437.75M | -434.52M | -427.39M | -425.25M | -430.02M |