|
Cash & Equivalents
|
| | | | | | | | | | | 0.01M | 0.55M | 0.47M | 0.45M | 0.12M | | 0.27M | 0.07M | 0.13M | 3.75M | 2.69M | 5.44M | 2.51M | 4.68M | 3.83M | 4.38M | 1.96M | 3.49M | 2.73M | 1.77M | 1.37M | 0.65M | 1.45M | 0.62M | 0.18M | 1.99M | 2.17M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.06M | 0.06M | 0.17M | 0.21M |
|
Cash & Current Investments
|
| | | | | | | | | | | 0.01M | 0.55M | 0.47M | 0.45M | 0.12M | | 0.27M | 0.07M | 0.13M | 3.75M | 2.69M | 5.44M | 2.51M | 4.68M | 3.83M | 4.38M | 1.96M | 3.49M | 2.73M | 1.92M | 1.37M | 0.65M | 1.45M | 0.68M | 0.24M | 2.16M | 2.37M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | 0.03M | | | | 0.02M | 0.04M | 0.04M | 16.41M | 0.02M | 0.02M | 16.40M | 20.95M | 15.56M | 18.41M | 11.49M | 11.36M | 7.00M | 6.07M | 6.09M | 1.83M | 1.04M | 1.05M | 1.33M |
|
Receivables - Other
|
| | | | | | | | | | | 0.02M | | | 0.01M | 0.03M | | 0.01M | 0.01M | | | | 6.38M | | | 7.10M | 3.54M | 3.63M | 3.69M | 3.72M | 3.75M | 3.81M | 3.87M | 3.92M | 3.98M | 4.01M | | |
|
Receivables
|
| | | | | | | | | | | | | | | 0.05M | | | | 0.02M | 0.04M | 0.04M | 22.80M | 0.02M | 0.02M | 23.49M | 24.49M | 19.19M | 22.10M | 15.21M | 15.11M | 10.81M | 9.94M | 10.01M | 5.81M | 5.05M | 1.05M | 1.33M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.01M | 1.00M | 0.03M | 0.01M | | 0.97M | 0.82M | 0.69M | 0.81M | 0.77M | 0.62M | 0.77M | 1.43M | 1.26M | 1.22M | 0.93M | 0.41M |
|
Current Assets
|
| | | | | | | | | | | 0.04M | 0.55M | 0.47M | 0.46M | 0.14M | 0.09M | 0.28M | 0.08M | 0.20M | 0.19M | 0.18M | 29.25M | 0.12M | 0.07M | 28.14M | 29.84M | 21.97M | 26.28M | 18.75M | 17.80M | 12.80M | 11.36M | 12.89M | 7.75M | 6.51M | 4.14M | 4.10M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 0.00M | | | | 0.02M | | 0.02M | 0.02M | | | | 0.33M | | | 0.32M | 0.30M | 0.28M | 0.27M | 0.26M | 0.24M | 0.23M | 0.04M | 0.04M | 0.03M | 0.13M | 0.11M | 0.08M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 12.48M | | | 17.61M | 17.36M | 17.36M | 17.36M | 17.36M | 12.25M | 12.25M | 7.51M | 7.51M | 4.58M | 9.70M | 6.55M | 6.21M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 8.41M | | | 15.76M | 35.07M | 14.60M | 13.88M | 13.17M | 29.96M | 29.96M | 25.22M | 25.22M | 22.29M | 28.59M | 25.44M | 23.07M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 20.90M | | | 33.38M | 32.67M | 31.96M | 31.25M | 30.53M | 24.69M | 23.97M | 18.51M | 17.79M | 14.13M | 19.72M | 15.81M | 12.67M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.13M | | | | | | | 0.13M | | | 0.06M | 0.34M | 0.26M | 0.21M | 0.19M | 0.15M | 0.14M | 0.10M | 0.08M | 0.06M | 0.05M | 0.04M | 0.03M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | 0.23M | | | 0.22M | 0.18M | 0.18M | 0.18M | 0.18M | 0.15M | 0.09M | 0.04M | 0.04M | 0.03M | 0.03M | 0.14M | 0.17M |
|
Non-Current Assets
|
| | | | | | | | | | | 0.00M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | 22.02M | | | 34.33M | 33.85M | 33.02M | 32.17M | 31.40M | 25.48M | 24.72M | 18.65M | 17.91M | 14.21M | 19.90M | 15.96M | 12.78M |
|
Assets
|
| | | | | | | | | | | 0.04M | 0.55M | 0.47M | 0.48M | 0.16M | 0.11M | 0.30M | 0.10M | 0.20M | 0.19M | 0.18M | 51.26M | 0.12M | 0.07M | 62.47M | 63.70M | 54.99M | 58.45M | 50.15M | 43.28M | 37.52M | 30.01M | 30.80M | 21.97M | 26.41M | 20.10M | 16.88M |
|
Accounts Payables
|
| 500.00 | 500.00 | 750.00 | | | | | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.13M | 0.09M | 0.09M | 0.05M | 0.13M | 0.19M | 0.20M | 0.22M | 16.68M | 0.24M | 0.22M | 16.14M | 19.78M | 14.06M | 17.34M | 11.74M | 12.36M | 8.41M | 8.80M | 9.97M | 5.93M | 4.96M | 5.53M | 4.74M |
|
Notes Payables
|
0.09M | 0.09M | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | | | 0.07M | 0.04M | | 0.08M | 0.12M | | | | 0.05M | 0.06M | 0.06M | 5.07M | 0.07M | 0.07M | 5.00M | 5.07M | 4.82M | 6.00M | 6.00M | 5.00M | 4.36M | 2.36M | 2.60M | 2.31M | 2.93M | 3.15M | 1.32M |
|
Payables
|
0.09M | 0.09M | 500.00 | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.07M | 0.04M | | 0.21M | 0.21M | 0.09M | 0.05M | 0.13M | 0.24M | 0.26M | 0.28M | 21.75M | 0.31M | 0.29M | 21.14M | 24.85M | 18.88M | 23.34M | 17.74M | 17.36M | 12.76M | 11.16M | 12.57M | 8.24M | 7.88M | 8.68M | 6.06M |
|
Accumulated Expenses
|
| | | | | | | 0.03M | | | | 0.00M | | | | 0.03M | | 0.02M | | 0.14M | 0.15M | 0.17M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | | 0.84M |
|
Short term Debt
|
| | | | | | | 0.09M | | | | | | | | 0.03M | | | | 0.05M | 0.06M | 0.06M | 5.07M | 0.07M | 0.07M | 5.00M | 5.07M | 4.82M | 6.00M | 6.00M | 5.00M | 4.36M | 2.36M | 2.60M | 3.06M | 2.93M | 3.15M | 1.32M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.09M | | | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.09M | 0.08M | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 2.10M | 2.17M | 2.23M | 2.12M | 2.24M | 2.38M | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.18M | 0.20M | 0.11M | 0.23M | 0.24M | 0.25M | 0.27M | 0.28M | 0.16M | 0.17M | 0.18M | 0.14M | 0.16M | | 0.31M | 0.29M | | | 0.51M | 2.35M | 2.43M | 2.51M | 26.77M | 2.56M | 2.69M | 27.13M | 28.52M | 22.22M | 26.59M | 20.61M | 19.77M | 15.90M | 15.50M | 16.93M | 12.93M | 15.36M | 12.66M | 8.55M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.02M | | | | | | | | | | | 4.27M | | | 3.23M | 2.88M | 3.58M | 3.13M | 2.66M | 3.06M | 2.44M | 1.67M | 1.08M | 0.50M | | | 0.78M |
|
Convertible Debt
|
| | | 0.09M | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | 4.81M | | | 6.14M | 7.88M | 5.32M | 5.21M | 4.94M | 3.81M | 3.64M | 2.62M | 2.52M | 1.74M | 1.56M | 0.80M | 0.24M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | 1.06M | | | 1.85M | 1.85M | 1.71M | 1.63M | 1.55M | 1.52M | 1.43M | 1.31M | 1.22M | 1.03M | 1.22M | 1.11M | 0.74M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.49M | | | 0.53M | 0.39M | 0.36M | 0.33M | 0.31M | 0.30M | 0.28M | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.02M | | | | | | | | | | | 0.19M | | | 0.18M | 0.15M | 0.15M | | | | | 1.83M | | | 1.01M | 1.01M | 1.01M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.12M | | | | | | | | | | | 5.97M | | | 5.69M | 5.27M | 5.80M | 5.09M | 4.51M | 4.88M | 4.16M | 4.81M | 2.30M | 1.53M | 2.23M | 2.12M | 2.53M |
|
Total Liabilities
|
0.18M | 0.20M | 0.21M | 0.23M | 0.24M | 0.25M | 0.27M | 0.28M | 0.29M | 0.30M | 0.30M | 0.14M | 0.19M | | 0.31M | 0.29M | 0.35M | 0.53M | 0.51M | | | | | | | | | | | | | | | | | | | |
|
Total Debt
|
| | | | | | | 0.09M | | | | 0.02M | | | | 0.03M | | | | 0.05M | 0.06M | 0.06M | 9.34M | 0.07M | 0.07M | 8.22M | 7.95M | 8.41M | 9.13M | 8.66M | 8.06M | 6.80M | 4.03M | 3.68M | 3.56M | 2.93M | 3.15M | 2.10M |
|
Common Equity
|
-0.18M | -0.20M | -0.21M | -0.23M | -0.24M | | | -0.28M | | -0.30M | -0.30M | -0.10M | 0.36M | 0.47M | 0.17M | -0.13M | -0.24M | -0.23M | -0.41M | -2.16M | 13.23M | 13.32M | 18.52M | 31.35M | 31.01M | 29.66M | 29.90M | 26.96M | 26.77M | 25.03M | 18.62M | 17.47M | 9.70M | 11.57M | 7.51M | 8.82M | 5.33M | 5.80M |
|
Shareholder's Equity
|
-0.18M | -0.20M | -0.21M | -0.23M | -0.24M | | | -0.28M | | -0.30M | -0.30M | -0.10M | 0.36M | 0.47M | 0.17M | -0.13M | -0.24M | -0.23M | -0.41M | -2.16M | 13.23M | 13.32M | 18.52M | 31.35M | 31.01M | 29.66M | 29.90M | 26.96M | 26.77M | 25.03M | 18.62M | 17.47M | 9.70M | 11.57M | 7.51M | 8.82M | 5.33M | 5.80M |
|
Liabilities and Shareholders Equity
|
| | | | | | | | | | | 0.04M | 0.55M | 0.47M | 0.48M | 0.16M | 0.11M | 0.30M | 0.10M | 0.20M | 0.19M | 0.18M | 51.26M | 0.12M | 0.07M | 62.47M | 63.70M | 54.99M | 58.45M | 50.15M | 43.28M | 37.52M | 30.01M | 30.80M | 21.97M | 26.41M | 20.10M | 16.88M |
|
Retained Earnings
|
-0.30M | -0.32M | -0.34M | -0.35M | -0.36M | -0.38M | -0.39M | -0.40M | -0.41M | -0.42M | -0.43M | -0.11M | -0.81M | -1.20M | -7.78M | -8.86M | | -11.95M | -12.62M | -15.23M | -15.31M | -15.41M | -2.37M | -15.71M | -15.88M | -4.04M | -3.34M | -3.73M | -3.86M | -5.37M | -10.66M | -11.66M | -18.84M | -19.43M | -22.71M | -26.38M | -42.09M | -45.48M |