|
Cash & Equivalents
|
0.15M | 0.15M | 0.15M | 0.19M | 0.19M | 0.19M | 0.19M | 0.31M | 1.29M | 6.52M | | 4.37M | | | 1.02M | 0.74M | 0.77M | 0.09M | 0.69M | 3.68M | 0.77M | 0.41M | 0.30M |
|
Short-term Investments
|
| | | | | | | 4.02M | 2.23M | 3.47M | | 2.89M | | | 0.66M | 0.50M | 0.41M | 0.41M | 1.24M | 0.66M | 2.31M | 0.52M | 0.27M |
|
Cash & Current Investments
|
0.15M | 0.15M | 0.15M | 0.19M | 0.19M | 0.19M | 0.19M | 4.33M | 3.52M | 10.00M | | 7.27M | | | 1.68M | 1.24M | 1.18M | 0.51M | 1.93M | 4.34M | 3.08M | 0.93M | 0.57M |
|
Receivables - Net
|
-0.01M | 0.01M | 0.01M | | 0.05M | 0.05M | -0.04M | 0.01M | 845.00 | 845.00 | 845.00 | 5.52M | 2.22M | 3.46M | 3.83M | 0.15M | 4.03M | 3.37M | 0.69M | 1.63M | 12.93M | 18.32M | 5.83M |
|
Receivables - Other
|
| | | | | | | | | | | 1.19M | | | | | | | | | | | |
|
Receivables
|
-0.01M | 0.01M | 0.01M | | 0.05M | 0.05M | -0.04M | 0.01M | 845.00 | 845.00 | 845.00 | 6.71M | 2.22M | 3.46M | 3.83M | 0.15M | 4.03M | 3.37M | 0.69M | 1.63M | 12.93M | 18.32M | 5.83M |
|
Inventory
|
0.00M | -0.00M | 0.00M | 0.04M | 0.03M | 0.01M | 0.03M | 0.53M | 0.19M | 0.22M | | 0.25M | | | 0.06M | 0.04M | 0.06M | 0.08M | 0.18M | 0.21M | 0.13M | 0.13M | 0.11M |
|
Current Deferred Tax Assets
|
3.54M | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.09M | 0.07M | 0.08M | | 0.78M | | | 1.05M | 1.12M | 1.23M | 1.51M | 1.64M | 1.20M | 3.86M | 2.79M | 1.69M |
|
Current Assets
|
0.03M | 0.06M | 0.09M | 0.23M | 0.10M | 0.08M | 0.06M | 6.20M | 5.16M | 11.78M | | 15.21M | | | 7.05M | 5.11M | 6.82M | 5.75M | 4.66M | 11.97M | 28.54M | 30.64M | 9.23M |
|
Property, Plant & Equipment (Net)
|
0.11M | 0.10M | 0.09M | 0.09M | 0.08M | 0.07M | | 18.15M | 24.69M | 25.38M | | 31.55M | | | 26.69M | 24.30M | 26.56M | 27.64M | 28.35M | 100.04M | 92.66M | 88.52M | 60.62M |
|
Long-Term Investments
|
| | | 0.31M | 0.31M | | 0.31M | 0.00M | 0.00M | 0.00M | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 3.61M | 3.47M | 3.83M | 0.73M |
|
Goodwill
|
| | | | | | | | | | | 6.56M | | | 14.98M | 14.98M | 14.98M | 14.98M | 14.98M | 68.89M | 68.89M | 68.89M | 40.57M |
|
Intangibles
|
3.40M | 3.22M | 3.03M | 2.84M | 2.66M | 2.47M | 2.29M | 21.42M | 21.43M | | | 46.63M | | | 33.29M | 16.79M | 33.29M | 33.29M | 33.29M | 48.09M | | | |
|
Goodwill & Intangibles
|
3.40M | 3.22M | 3.03M | 2.84M | 2.66M | 2.47M | 2.29M | 21.42M | 21.43M | | | 53.19M | | | 48.27M | 9.17M | 48.27M | 48.27M | 48.27M | 8.35M | 68.89M | 68.89M | 40.57M |
|
Long-Term Deferred Tax
|
| | | | | | | 2.52M | 1.46M | | | | | | | 7.31M | | | | 12.97M | | | |
|
Other Non-Current Assets
|
0.00M | 0.00M | 0.00M | | | | | 0.09M | 0.07M | | | | | | | 1.12M | 1.23M | 1.51M | | 3.03M | 4.02M | 3.25M | 0.89M |
|
Non-Current Assets
|
-0.03M | 3.32M | -0.09M | 3.24M | -0.10M | 2.54M | 2.60M | 36.10M | 42.59M | 43.03M | | 79.59M | | | 69.07M | 66.13M | 67.61M | 67.93M | 67.88M | 229.07M | 219.67M | 213.90M | 150.90M |
|
Assets
|
| 3.38M | | 3.47M | | 2.62M | 2.65M | 42.30M | 47.74M | 54.82M | | 94.81M | | | 76.12M | 71.24M | 74.43M | 73.68M | 72.54M | 241.04M | 248.21M | 244.54M | 160.13M |
|
Accounts Payables
|
| | | | | | | 1.35M | 2.02M | 2.16M | | 9.47M | | | 6.09M | 7.47M | 16.96M | 18.31M | 19.64M | 29.60M | 43.63M | 47.81M | 27.28M |
|
Notes Payables
|
1.39M | 1.40M | 0.50M | 0.51M | 0.51M | | | 2.85M | 6.11M | 3.49M | 3.81M | 32.95M | 31.51M | | 2.40M | 3.33M | 5.89M | 4.84M | 3.59M | 48.94M | 48.59M | 52.23M | 22.23M |
|
Payables
|
1.39M | 1.40M | 0.50M | 0.51M | 0.51M | | | 4.20M | 8.14M | 5.65M | 3.81M | 42.42M | 31.51M | | 8.49M | 10.81M | 22.85M | 23.15M | 23.23M | 78.54M | 92.22M | 100.05M | 49.51M |
|
Accumulated Expenses
|
0.43M | 0.57M | 0.43M | 0.83M | 0.09M | 0.18M | 0.25M | 0.10M | 0.17M | 4.65M | 3.05M | 0.60M | 1.85M | | 1.25M | 1.97M | 1.74M | 0.83M | 1.05M | 1.25M | 1.37M | 1.29M | 1.50M |
|
Short term Debt
|
| | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | | | | | | | | |
|
Current Leases
|
| | | | | | | 0.28M | 0.29M | 0.27M | | 0.65M | | | 0.96M | 0.96M | 0.72M | 0.48M | 0.72M | 4.27M | 4.06M | 3.63M | 8.93M |
|
Current Deferred Revenue
|
| 0.02M | | 0.20M | 0.17M | -0.08M | 0.12M | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
2.46M | 2.67M | 1.91M | 2.22M | 1.87M | 1.67M | 1.74M | 3.56M | 7.24M | 5.09M | | 14.07M | | | 26.03M | 39.98M | 43.77M | 43.72M | 47.13M | 111.93M | 127.56M | 136.43M | 76.55M |
|
Capital Leases
|
| | | | | | | | | | | 3.22M | | | 2.00M | 1.85M | 1.98M | 2.10M | 1.73M | 5.14M | 4.36M | 4.55M | |
|
Non-Current Debt
|
| | | | | | | 4.95M | 6.17M | 6.62M | 5.02M | 29.38M | 4.57M | | 4.45M | 4.43M | 4.67M | 4.95M | 5.26M | 6.51M | 5.95M | 3.70M | 3.66M |
|
Convertible Debt
|
| | | | 0.03M | 0.08M | 0.11M | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | 9.36M | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.09M | 0.09M | 0.08M | 0.52M | 0.49M | 0.46M | 0.42M | 1.28M | 5.01M | 6.67M | | 7.19M | | | 10.00M | 0.04M | 0.01M | -0.01M | -0.06M | -4.12M | -4.13M | -4.13M | -4.13M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 6.21M | 5.16M | 5.16M | | 5.16M | | | | 0.09M | 0.09M | 0.12M | 0.12M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Operating Leases
|
| | | | | | | 0.90M | 0.72M | 0.58M | | 0.34M | | | 1.18M | 1.19M | 1.23M | 1.29M | 1.20M | 2.19M | 1.56M | 1.66M | 1.47M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 8.73M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | 87.36M |
|
Total Liabilities
|
3.65M | 3.80M | 2.98M | 3.41M | 2.97M | 2.68M | 2.66M | 16.25M | 20.19M | 18.28M | | 57.13M | | | 52.21M | 54.00M | 58.49M | 58.65M | 55.80M | 125.92M | 139.44M | 146.50M | 96.09M |
|
Total Debt
|
| | | | | | | 4.95M | 6.17M | 6.62M | 5.03M | 29.39M | 4.59M | | 4.46M | 4.43M | 4.67M | 4.95M | 5.26M | 6.51M | 5.95M | 3.70M | 3.66M |
|
Common Equity
|
-0.11M | -0.42M | | 0.06M | | -0.06M | | 16.69M | 27.55M | 36.54M | | 37.67M | | | 23.90M | 17.24M | 15.94M | 15.04M | 16.80M | 119.24M | 112.89M | 102.17M | 68.16M |
|
Shareholder's Equity
|
| | 0.24M | 0.06M | 0.17M | 0.29M | -0.01M | 16.69M | 27.55M | 36.54M | | 37.67M | | | 23.90M | 17.24M | 15.94M | 15.04M | 16.80M | 119.24M | 112.89M | 102.17M | 68.16M |
|
Liabilities and Shareholders Equity
|
| 3.38M | | 3.47M | | 2.62M | 2.65M | 42.30M | 47.74M | 54.82M | | 94.81M | | | 76.12M | 71.24M | 74.43M | 73.68M | 72.54M | 241.04M | 248.21M | 244.54M | 160.13M |
|
Treasury Shares
|
| | | | | | | 0.02M | 0.02M | 0.02M | | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
-1.55M | -1.85M | -2.45M | 3.42M | -3.98M | -4.78M | -5.00M | -30.20M | -35.73M | -36.33M | | -42.82M | | | -62.07M | -65.91M | -67.79M | -71.10M | -72.79M | -88.95M | -98.07M | -112.06M | -148.06M |
|
Preferred Shares
|
| | | | | | | 67.00 | 67.00 | | | | | | | | | | | 108.00 | 108.00 | 108.00 | 97.00 |