|
Cash & Equivalents
|
6.00M | 115.17M | 14.01M | 33.49M | 49.67M |
|
Short-term Investments
|
| | 59.80M | 49.37M | |
|
Cash & Current Investments
|
6.00M | 115.17M | 73.81M | 82.86M | 49.67M |
|
Receivables - Net
|
17.15M | 20.01M | 39.82M | 42.36M | 48.34M |
|
Receivables - Other
|
0.11M | 1.24M | 0.62M | 0.55M | 0.35M |
|
Receivables
|
17.26M | 21.24M | 40.43M | 42.91M | 48.68M |
|
Inventory
|
4.35M | 6.44M | 9.26M | 13.68M | 10.04M |
|
Prepaid Assets
|
2.11M | 11.20M | 6.92M | 4.05M | 4.03M |
|
Current Assets
|
29.72M | 154.06M | 130.42M | 143.49M | 112.42M |
|
Property, Plant & Equipment (Net)
|
2.10M | 4.19M | 8.55M | 10.88M | 11.89M |
|
Long-Term Investments
|
230.25M | | 58.35M | | |
|
Goodwill
|
14.23M | 26.63M | 21.42M | 7.23M | 7.23M |
|
Intangibles
|
19.52M | 18.25M | 17.96M | 17.90M | 14.81M |
|
Goodwill & Intangibles
|
33.74M | 44.87M | 39.38M | 25.13M | 22.04M |
|
Other Non-Current Assets
|
0.12M | 0.88M | 0.48M | 0.56M | 0.59M |
|
Non-Current Assets
|
35.97M | 49.38M | 131.25M | 65.75M | 60.30M |
|
Assets
|
65.69M | 203.44M | 261.67M | 209.24M | 172.72M |
|
Accounts Payables
|
12.64M | 15.56M | 9.37M | 14.43M | 24.32M |
|
Payables
|
12.64M | 15.56M | 9.37M | 14.43M | 24.32M |
|
Accumulated Expenses
|
9.45M | 13.92M | 14.60M | 14.00M | 21.09M |
|
Short term Debt
|
5.37M | 0.18M | | | |
|
Current Leases
|
| | 5.50M | 6.36M | 6.80M |
|
Current Taxes
|
1.14M | 0.13M | 0.26M | | |
|
Total Current Liabilities
|
28.61M | 29.80M | 29.72M | 34.79M | 52.22M |
|
Non-Current Debt
|
6.56M | | 80.62M | 86.83M | 93.13M |
|
Non-Current Deffered Revenue
|
6.30M | | | | |
|
Preferred Stock Liabilities
|
230.00M | | | | |
|
Non-Current Deferred Tax Liability
|
3.73M | 2.03M | 8.70M | 10.21M | 0.03M |
|
Operating Leases
|
| | 22.06M | 26.49M | 23.22M |
|
Other Non-Current Liabilities
|
0.81M | 6.90M | 3.96M | 3.08M | 0.39M |
|
Total Non-Current Liabilities
|
36.78M | 92.38M | 134.53M | 149.13M | 168.74M |
|
Total Liabilities
|
37.59M | 99.28M | 138.49M | 152.22M | 169.13M |
|
Total Debt
|
11.93M | 0.18M | 80.62M | 86.83M | 93.13M |
|
Common Equity
|
28.10M | 104.16M | 123.17M | 57.02M | 3.59M |
|
Shareholder's Equity
|
28.10M | 104.16M | 123.17M | 57.02M | 3.59M |
|
Liabilities and Shareholders Equity
|
65.69M | 203.44M | 261.67M | 209.24M | 172.72M |
|
Treasury Shares
|
1.39M | 1.60M | 2.11M | 2.18M | 1.73M |
|
Retained Earnings
|
-52.31M | -63.23M | -63.08M | -146.15M | -210.81M |