|
Cash & Equivalents
|
0.02M | 0.01M | 0.02M | 0.04M | 0.02M | 0.02M | 570.00 | 0.01M | 0.02M | 0.01M | 0.02M | 0.05M | 0.07M | 0.03M | 0.01M | 0.08M | 0.02M | 0.08M | 0.02M | 0.05M | 0.09M | 0.13M | 0.33M | 0.03M | 0.02M | 0.04M | 0.18M | 0.28M | 0.04M | 0.33M | 0.30M | 0.28M | 0.39M | 0.48M | 0.65M | 0.42M | 0.58M | 0.46M | 0.71M | 0.23M | 0.32M | 0.31M | 0.50M | 0.30M | 0.18M | 0.12M | 0.75M | 0.41M | 0.27M | 0.13M | 0.38M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.02M | 0.01M | 0.02M | 0.04M | 0.02M | 0.02M | 570.00 | 0.01M | 0.02M | 0.01M | 0.02M | 0.05M | 0.07M | 0.03M | 0.01M | 0.08M | 0.02M | 0.08M | 0.02M | 0.05M | 0.09M | 0.13M | 0.33M | 0.03M | 0.02M | 0.04M | 0.18M | 0.28M | 0.04M | 0.33M | 0.31M | 0.28M | 0.39M | 0.48M | 0.65M | 0.42M | 0.58M | 0.46M | 0.71M | 0.23M | 0.32M | 0.31M | 0.50M | 0.30M | 0.18M | 0.12M | 0.75M | 0.41M | 0.27M | 0.13M | 0.38M |
|
Receivables - Net
|
| | | | | | | | 0.01M | 0.07M | 0.05M | 0.04M | 62.00 | 62.00 | 62.00 | 196.00 | 196.00 | 0.01M | 195.00 | 0.28M | | 0.17M | 0.20M | 0.24M | 0.22M | 0.26M | 0.25M | 0.07M | 0.26M | 0.24M | 0.30M | 0.07M | 0.25M | 0.20M | 0.51M | 0.71M | 0.23M | 0.45M | 0.65M | 0.36M | 0.16M | 0.42M | 0.31M | 0.42M | 0.27M | 0.43M | 0.38M | 0.37M | 0.36M | 0.38M | 0.40M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.01M | 0.00M | | 0.00M | 0.11M | 0.02M | | | 0.01M | | | | 0.03M | 0.03M | 0.02M | | 0.00M | 0.02M | 0.02M | 0.01M | 0.04M | 0.04M | 0.00M | 0.02M |
|
Receivables
|
| | | | | | | | 0.01M | 0.07M | 0.05M | 0.04M | 62.00 | 62.00 | 62.00 | 196.00 | 196.00 | 0.01M | 195.00 | 0.28M | | 0.17M | 0.20M | 0.26M | 0.22M | 0.26M | 0.25M | 0.08M | 0.26M | 0.24M | 0.30M | 0.18M | 0.27M | 0.20M | 0.51M | 0.72M | 0.23M | 0.45M | 0.65M | 0.39M | 0.19M | 0.44M | 0.31M | 0.42M | 0.29M | 0.45M | 0.39M | 0.41M | 0.40M | 0.38M | 0.42M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.06M | 0.09M | 0.06M | 0.32M | 0.07M | 0.14M | 0.19M | 0.23M | 0.21M | 0.21M | 0.15M | 0.23M | 0.06M | 0.14M | 0.23M | 0.30M | 0.12M | 0.17M | 0.41M | 0.70M | 0.23M | 0.17M | 0.21M | 0.40M | 0.01M | 0.35M | 0.44M | 0.56M | 0.24M |
|
Prepaid Assets
|
| | | | | | | | | 0.66M | 0.38M | | | | | | | | | | | | | -0.01M | 0.14M | 0.04M | | 0.02M | | 0.14M | 0.13M | 0.11M | 0.06M | 0.08M | 0.04M | 0.04M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.02M | 0.03M | 0.05M | 0.02M | 0.01M | 0.10M | 0.13M | 0.14M | 0.15M |
|
Current Assets
|
| | | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 0.74M | 0.45M | 0.09M | 0.07M | 0.03M | 0.01M | 0.02M | 0.02M | 0.04M | 0.01M | 0.35M | 0.01M | 0.33M | 0.60M | 0.38M | 0.46M | 0.65M | 0.52M | 0.51M | 0.49M | 0.94M | 0.95M | 0.77M | 0.87M | 1.00M | 1.28M | 1.35M | 1.11M | 1.28M | 1.55M | 0.83M | 0.96M | 1.47M | 1.07M | 0.92M | 0.73M | 1.00M | 1.17M | 1.27M | 1.25M | 1.21M | 1.20M |
|
Property, Plant & Equipment (Net)
|
| | | 0.00M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.12M | 0.00M | 0.10M | 0.12M | 0.22M | | 0.20M | 0.19M | 0.22M | 0.20M | 0.18M | 0.66M | 1.12M | 1.10M | 1.09M | 1.35M | 1.38M | 1.57M | 1.61M | 1.63M | 2.83M | 2.95M | 3.10M | 3.18M | 3.23M | 3.35M | 3.94M | 4.91M | 5.46M | 6.77M | 8.13M | 8.28M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 0.94M | 0.94M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.94M | 0.94M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M | 0.69M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | 0.00M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.12M | 0.00M | 1.04M | 1.06M | 0.91M | 1.07M | 1.02M | 0.97M | 0.93M | 0.90M | 0.87M | 1.35M | 1.81M | 1.79M | 1.78M | 2.04M | 2.07M | 2.26M | 2.29M | 2.31M | 3.57M | 3.68M | 3.82M | 3.89M | 3.93M | 4.05M | 4.63M | 5.60M | 6.15M | 7.46M | 8.82M | 8.97M |
|
Assets
|
| | | 0.04M | 0.06M | 0.05M | 0.06M | 0.04M | 0.06M | 0.76M | 0.47M | 0.11M | 0.09M | 0.05M | 0.02M | 0.03M | 0.04M | 0.06M | 0.02M | 0.47M | 0.01M | 1.37M | 1.65M | 1.29M | 1.52M | 1.67M | 1.49M | 1.44M | 1.39M | 1.81M | 2.30M | 2.58M | 2.67M | 2.78M | 3.32M | 3.41M | 3.37M | 3.57M | 3.87M | 4.40M | 4.64M | 5.29M | 4.96M | 4.85M | 4.78M | 5.63M | 6.77M | 7.42M | 8.72M | 10.03M | 10.17M |
|
Accounts Payables
|
| | | | | | | 0.04M | 0.01M | 0.04M | 0.06M | 0.03M | 0.03M | 0.04M | 0.01M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.11M | 0.06M | 0.02M | 0.06M | 0.08M | 0.07M | 0.06M | 0.02M | 0.03M | 0.09M | 0.09M | 0.00M | 0.07M | 0.14M | 0.13M | 0.02M | 0.15M | 0.26M | 0.04M | 0.07M | 0.34M | 0.55M | 0.07M | 0.04M | 0.12M | 0.32M | 0.07M | 0.10M | 0.20M | 0.22M | 0.13M |
|
Notes Payables
|
| | | | 0.03M | 0.03M | 0.03M | 0.00M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.03M | 0.07M | 0.09M | 0.11M | 0.11M | 0.11M | 0.11M | | 0.18M | 0.18M | 0.52M | 0.49M | 0.45M | 0.39M | 0.31M | 0.19M | 0.15M | 1.08M | 1.08M | 1.13M | 1.37M | 1.38M | 1.32M | 1.30M | 2.03M | 2.96M | 3.48M | 4.68M | 5.92M | 5.91M |
|
Payables
|
| | | | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.06M | 0.08M | 0.05M | 0.05M | 0.06M | 0.03M | 0.09M | 0.08M | 0.10M | 0.09M | 0.08M | 0.14M | 0.09M | 0.09M | 0.15M | 0.18M | 0.18M | 0.17M | 0.13M | 0.03M | 0.27M | 0.27M | 0.53M | 0.56M | 0.59M | 0.52M | 0.33M | 0.34M | 0.41M | 1.12M | 1.15M | 1.47M | 1.92M | 1.45M | 1.36M | 1.42M | 2.35M | 3.03M | 3.58M | 4.88M | 6.14M | 6.04M |
|
Accumulated Expenses
|
| | | 0.14M | 0.15M | 0.14M | 0.15M | 0.13M | 0.14M | 0.14M | 0.13M | 0.12M | 0.11M | 0.09M | 0.15M | 0.08M | 0.09M | 0.08M | 0.09M | 0.10M | 0.12M | 0.29M | 0.42M | 0.39M | 0.36M | 0.48M | 0.40M | 0.20M | 0.19M | 0.16M | 0.13M | 0.17M | 0.22M | 0.30M | 0.34M | 0.35M | 0.23M | 0.34M | 0.45M | 0.32M | 0.40M | 0.41M | 0.33M | 0.37M | 0.30M | 0.24M | 0.53M | 0.35M | 0.25M | 0.35M | 0.32M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.03M | 0.02M | | 0.05M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 0.01M | 0.03M | 0.04M | 0.03M | 0.03M | 0.05M | 0.06M | 0.08M | 0.11M | 0.12M | 0.14M | | 0.14M | 0.15M | 0.16M | 0.20M | 0.19M | 0.21M | 0.20M | 0.20M | 0.21M | 0.20M | 0.20M | 0.22M | 0.21M | 0.24M | 0.22M | 0.22M | 0.22M | 0.21M | 0.23M | 0.31M | 0.26M | 0.23M | 0.23M | 0.21M | 0.22M | 0.23M | 0.24M | 0.21M | 0.22M | 0.23M | 0.28M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.05M | | 0.04M | 0.03M | 0.03M | 0.14M | 0.13M | 0.10M | 0.03M | 0.01M | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | 0.03M | | 0.03M | 0.03M | | | | | | | | | | | | | 0.11M | 0.12M | 0.14M | 0.23M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Total Current Liabilities
|
| | | 0.14M | 0.18M | 0.17M | 0.18M | 0.17M | 0.17M | 0.21M | 0.22M | 0.18M | 0.18M | 0.18M | 0.23M | 0.24M | 0.27M | 0.30M | 0.31M | 0.28M | 0.42M | 0.66M | 0.81M | 0.92M | 0.98M | 1.08M | 0.92M | 0.55M | 0.45M | 0.63M | 0.61M | 1.03M | 1.09M | 1.24M | 1.06M | 1.04M | 1.02M | 1.20M | 1.16M | 0.84M | 1.15M | 1.45M | 0.93M | 0.87M | 0.85M | 0.96M | 1.01M | 0.89M | 0.86M | 0.99M | 0.93M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 0.03M | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | | | | | | | | 0.13M | 0.09M | 0.04M | | | 1.08M | 1.13M | 1.26M | 1.24M | 1.23M | 1.23M | 1.99M | 2.94M | 3.46M | 4.68M | 5.92M | 5.91M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | 0.05M | 0.07M | 0.11M | 0.09M | | 0.11M | | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.07M | 0.04M | 0.04M | 0.04M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.10M | 0.03M | 0.01M | | | | | | | | | | | 0.02M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.02M | 0.01M | 0.09M | 0.03M | 0.00M | 0.00M | 0.11M | 0.11M | 0.11M | 0.11M | | | | 0.13M | 0.09M | 0.04M | | | 1.12M | 1.16M | 1.28M | 1.31M | 1.27M | 1.27M | 2.03M | 2.99M | 3.49M | 4.70M | 5.95M | 5.93M |
|
Total Liabilities
|
| | | 0.14M | 0.18M | 0.17M | 0.18M | 0.19M | 0.19M | 0.23M | 0.24M | 0.20M | 0.20M | 0.20M | 0.24M | 0.25M | 0.29M | 0.31M | 0.33M | 0.31M | 0.43M | 0.68M | 0.82M | 1.01M | 1.01M | 1.08M | 0.93M | 0.66M | 0.55M | 0.74M | 0.71M | 1.03M | 1.09M | 1.24M | 1.19M | 1.12M | 1.06M | 1.20M | 1.16M | 1.96M | 2.31M | 2.73M | 2.24M | 2.15M | 2.12M | 2.99M | 3.99M | 4.37M | 5.56M | 6.94M | 6.86M |
|
Total Debt
|
| | | | | | | 0.02M | 0.04M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.07M | 0.09M | 0.12M | 0.14M | 0.15M | 0.01M | 0.15M | 0.16M | 0.17M | 0.20M | 0.21M | 0.21M | 0.20M | 0.20M | 0.21M | 0.20M | 0.20M | 0.22M | 0.21M | 0.24M | 0.35M | 0.30M | 0.26M | 0.21M | 0.23M | 1.38M | 1.38M | 1.48M | 1.48M | 1.44M | 1.45M | 2.22M | 3.18M | 3.68M | 4.90M | 6.15M | 6.19M |
|
Common Equity
|
| | | -0.10M | -0.12M | -0.12M | -0.12M | -0.15M | -0.13M | 0.54M | 0.23M | -0.09M | -0.11M | -0.15M | -0.22M | 0.01M | -0.25M | -0.25M | -0.31M | 0.16M | -0.42M | 0.65M | 0.83M | 0.28M | 0.51M | 0.59M | 0.57M | 0.78M | 0.84M | 1.07M | 1.59M | 1.55M | 1.57M | 1.54M | 2.13M | 2.29M | 2.31M | 2.38M | 2.70M | 2.44M | 2.33M | 2.56M | 2.72M | 2.71M | 2.66M | 2.65M | 2.77M | 3.05M | 3.15M | 3.09M | 3.31M |
|
Shareholder's Equity
|
| | | -0.10M | -0.12M | -0.12M | -0.12M | -0.15M | -0.13M | 0.54M | 0.23M | -0.09M | -0.11M | -0.15M | -0.22M | 0.01M | -0.25M | -0.25M | -0.31M | 0.16M | -0.42M | 0.65M | 0.83M | 0.28M | 0.51M | 0.59M | 0.57M | 0.78M | 0.84M | 1.07M | 1.59M | 1.55M | 1.57M | 1.54M | 2.13M | 2.29M | 2.31M | 2.38M | 2.70M | 2.44M | 2.33M | 2.56M | 2.72M | 2.71M | 2.66M | 2.65M | 2.77M | 3.05M | 3.15M | 3.09M | 3.31M |
|
Liabilities and Shareholders Equity
|
| | | 0.04M | 0.06M | 0.05M | 0.06M | 0.04M | 0.06M | 0.76M | 0.47M | 0.11M | 0.09M | 0.05M | 0.02M | 0.03M | 0.04M | 0.06M | 0.02M | 0.47M | 0.01M | 1.37M | 1.65M | 1.29M | 1.52M | 1.67M | 1.49M | 1.44M | 1.39M | 1.81M | 2.30M | 2.58M | 2.67M | 2.78M | 3.32M | 3.41M | 3.37M | 3.57M | 3.87M | 4.40M | 4.64M | 5.29M | 4.96M | 4.85M | 4.78M | 5.63M | 6.77M | 7.42M | 8.72M | 10.03M | 10.17M |
|
Retained Earnings
|
| | | -12.82M | -12.83M | -12.83M | -12.84M | -13.74M | -12.85M | -14.08M | -14.39M | -14.47M | -14.63M | -14.77M | -15.11M | -15.24M | -15.42M | -15.56M | -15.76M | 0.08M | -16.01M | 0.09M | 0.30M | -0.27M | -0.42M | -0.34M | -0.37M | 0.10M | 0.13M | 0.14M | 0.12M | 0.08M | 0.10M | 0.07M | 0.66M | 0.82M | 0.83M | 0.90M | 1.23M | 0.97M | 0.85M | 0.97M | 1.13M | 1.10M | 1.04M | 1.03M | 1.15M | 1.43M | 1.53M | 1.46M | 1.68M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | | | 3.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |