|
Cash & Equivalents
|
0.07M | 0.08M | 0.09M | 11.14M | 10.25M | 10.07M | 7.45M | 0.00M | 4.89M | 2.24M | 1.17M | 0.83M | 0.52M | 4.39M | 3.54M | 1.61M | 4.04M | 1.77M | 2.80M | 1.19M | 1.19M | 1.97M | 1.54M | 1.61M | 1.17M | 1.31M | 1.07M | 0.74M | 0.75M | 0.79M | 0.95M | 0.70M | 0.87M | 0.68M | 3.51M |
|
Short-term Investments
|
| | | | | | | 0.29M | 0.32M | 0.44M | | | | | | | | | | 0.73M | | | 0.62M | 0.68M | | | | 0.35M | 0.00M | 0.34M | 0.33M | 0.08M | 0.24M | 0.24M | 0.08M |
|
Cash & Current Investments
|
0.07M | 0.08M | 0.09M | 11.14M | 10.25M | 10.07M | 7.45M | 0.30M | 5.21M | 2.68M | 1.17M | 0.83M | 0.52M | 4.39M | 3.54M | 1.61M | 4.04M | 1.77M | 2.80M | 1.92M | 1.19M | 1.97M | 2.16M | 2.29M | 1.17M | 1.31M | 1.07M | 1.09M | 0.75M | 1.13M | 1.27M | 0.78M | 1.10M | 0.92M | 3.58M |
|
Receivables - Net
|
| | | | 0.04M | 0.04M | 0.76M | 0.33M | 2.24M | 2.74M | 3.10M | 1.54M | 1.52M | 1.47M | 1.61M | 1.71M | 1.40M | 0.81M | 0.82M | 0.42M | 0.39M | 0.21M | 0.20M | 0.16M | 0.13M | 0.08M | 0.05M | 0.02M | 0.02M | 0.02M | 0.04M | 0.01M | 0.03M | 0.03M | 0.00M |
|
Receivables - Other
|
| | | 0.00M | 0.50M | 1.50M | 0.60M | 0.60M | 0.60M | 0.14M | 0.11M | 0.01M | 0.05M | 0.10M | 0.53M | 0.01M | 0.43M | 0.38M | 0.38M | 1.00M | 0.74M | 0.07M | 0.03M | 11.89M | 1.83M | 2.12M | 0.00M | 3.25M | 0.32M | 3.15M | 2.85M | 0.50M | 1.20M | 1.01M | |
|
Receivables
|
| | | 0.00M | 0.54M | 1.54M | 1.36M | 0.93M | 2.84M | 2.87M | 3.21M | 1.56M | 1.57M | 1.56M | 2.15M | 1.72M | 1.82M | 1.19M | 1.20M | 1.42M | 1.13M | 0.28M | 0.23M | 12.05M | 1.96M | 2.21M | 0.05M | 3.27M | 0.34M | 3.17M | 2.89M | 0.51M | 1.23M | 1.04M | 0.00M |
|
Inventory
|
| | | | | | | 1.51M | 2.54M | 2.20M | 1.53M | 1.00M | 1.10M | 0.81M | 0.43M | 0.13M | 0.26M | 0.22M | 0.21M | 0.29M | 0.22M | | | 0.01M | | | 0.01M | | | | | | | | |
|
Prepaid Assets
|
| | | 0.07M | 0.04M | 0.04M | 2.12M | 3.79M | 4.16M | 4.74M | 4.70M | 2.80M | 2.38M | 2.83M | 2.91M | 2.66M | 4.56M | 3.95M | 3.80M | 2.71M | 1.94M | 1.68M | 1.36M | 1.44M | | | 1.26M | 0.68M | 1.00M | 0.74M | 0.62M | 0.78M | 1.07M | 0.88M | 0.75M |
|
Current Assets
|
| | | 11.21M | 10.33M | 10.14M | 12.17M | 11.40M | 15.01M | 11.46M | 10.87M | 6.61M | 6.08M | 10.10M | 9.28M | 10.89M | 10.73M | 7.25M | 8.00M | 5.60M | 5.40M | 4.53M | 3.94M | 4.85M | 4.79M | 5.26M | 5.04M | 2.65M | 2.27M | 2.02M | 1.99M | 2.24M | 2.29M | 2.11M | 4.33M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | 0.02M | 0.03M | 0.06M | 0.13M | 0.47M | 0.43M | 0.43M | 0.48M | 0.53M | 0.73M | 1.11M | 3.71M | 5.57M | 5.36M | 6.43M | 5.66M | 4.97M | 4.24M | 3.53M | 3.34M | 3.23M | 2.95M | 2.96M | 2.68M | 2.34M | 2.18M | 1.89M | 1.65M | 1.46M | 1.23M | 1.03M |
|
Goodwill
|
| | | | | | | | | | | | | | 0.15M | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | 3.00M | | | | 1.58M | 1.59M | 1.16M | | 0.78M | | | 0.98M | 0.97M | 0.94M | 0.90M | 0.94M | 1.25M | 0.90M | 0.86M | 1.23M | 1.23M | 1.21M | 1.21M | 1.22M | 0.79M | 0.55M | 0.41M | 0.79M | 0.75M | 0.79M | 0.79M | 0.75M |
|
Goodwill & Intangibles
|
| | | 1.95M | 1.77M | 1.67M | 1.56M | 0.00M | 0.32M | 0.03M | 0.00M | 0.78M | 0.76M | 0.74M | 1.12M | 0.68M | 0.94M | 0.90M | 0.94M | 0.60M | 0.90M | 0.86M | 1.23M | 0.53M | 1.21M | 1.21M | 1.22M | 0.79M | 0.55M | 0.41M | 0.79M | 0.75M | 0.79M | 0.79M | 0.75M |
|
Other Non-Current Assets
|
| | | 1.20M | 0.02M | | | 1.19M | 2.38M | 3.76M | | 8.54M | 9.23M | 9.17M | 8.53M | 7.70M | 6.45M | 5.10M | 4.16M | 8.62M | 7.73M | 7.05M | 8.06M | 6.04M | 5.52M | 4.45M | 4.13M | 4.53M | 4.59M | 4.39M | 4.01M | 1.91M | 1.56M | 1.34M | 0.38M |
|
Non-Current Assets
|
| | | 3.16M | 3.02M | 2.30M | 2.04M | 0.91M | 2.85M | 4.19M | 3.84M | 9.02M | 9.76M | 9.89M | 9.64M | 11.41M | 12.02M | 10.46M | 10.59M | 14.28M | 12.70M | 11.29M | 11.59M | 9.38M | 8.75M | 7.39M | 7.09M | 7.21M | 6.93M | 6.57M | 5.90M | 3.56M | 3.01M | 2.57M | 1.41M |
|
Assets
|
| | | 14.37M | 13.35M | 12.44M | 14.20M | 12.31M | 17.85M | 15.65M | 14.71M | 15.63M | 15.84M | 20.00M | 18.92M | 22.30M | 22.75M | 17.70M | 18.59M | 19.88M | 18.10M | 15.82M | 15.54M | 14.24M | 13.54M | 12.66M | 12.14M | 9.86M | 9.21M | 8.60M | 7.89M | 5.80M | 5.31M | 4.68M | 5.74M |
|
Accounts Payables
|
| | | 0.40M | 0.33M | 0.34M | 1.07M | 0.96M | 1.86M | 1.73M | 1.48M | 2.01M | 2.90M | 3.60M | 4.77M | 2.87M | 8.70M | 6.56M | 6.56M | 2.44M | 2.85M | 2.65M | 2.72M | 3.38M | 3.60M | 3.82M | 3.85M | 2.98M | 3.80M | 3.59M | 3.78M | 1.77M | 3.62M | 3.70M | 1.56M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.17M | 0.16M | 0.16M | 0.16M | 0.17M | 0.14M |
|
Payables
|
| | | 0.40M | 0.33M | 0.34M | 1.07M | 0.96M | 1.86M | 1.73M | 1.48M | 2.01M | 2.90M | 3.60M | 4.77M | 2.87M | 8.70M | 6.56M | 6.56M | 2.44M | 2.85M | 2.65M | 2.72M | 3.38M | 3.60M | 3.82M | 3.85M | 3.14M | 3.97M | 3.76M | 3.94M | 1.93M | 3.78M | 3.86M | 1.71M |
|
Accumulated Expenses
|
| | | 0.20M | | | | 0.61M | 0.67M | 0.71M | | | | | | | | | | | | | | 3.87M | | | 4.32M | 1.22M | | 1.48M | 1.52M | 0.69M | 1.42M | 1.51M | 0.16M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | 0.00M | 386.00 | 0.09M | 0.19M | 0.12M | 0.13M | 0.05M | 0.11M | 0.12M | 0.04M |
|
Short term Debt
|
| | | | 1.12M | 1.04M | 1.29M | 0.42M | 0.55M | 0.67M | 0.21M | 0.23M | 0.33M | 0.59M | 0.43M | 0.08M | 0.49M | 1.30M | 0.50M | 0.15M | 0.09M | 0.12M | 0.12M | 0.50M | 0.00M | 0.11M | 0.14M | 0.29M | 0.30M | 0.30M | 0.18M | 0.08M | 0.00M | 183.00 | 3.00 |
|
Current Leases
|
| | | | | | | | 0.19M | 0.32M | 0.21M | 3.47M | 4.00M | 4.72M | 5.10M | 0.36M | 5.20M | 5.00M | 4.53M | 0.30M | 0.16M | 0.09M | 0.40M | 0.26M | 0.23M | 0.23M | 0.20M | 0.28M | 0.33M | 0.41M | 0.37M | 0.36M | | | |
|
Current Taxes
|
| | | 0.01M | | | | 0.02M | 0.12M | 0.11M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | |
|
Current Deferred Revenue
|
| | | 0.01M | | | 0.04M | 0.03M | 0.25M | 0.24M | 0.06M | 0.09M | 0.13M | 0.11M | 0.15M | 0.11M | 0.15M | 0.23M | 0.75M | 0.12M | 0.13M | 0.15M | 0.12M | 0.15M | 0.17M | 0.15M | 0.14M | 0.12M | 0.12M | 0.11M | 0.10M | 0.10M | 0.11M | 0.12M | 0.08M |
|
Total Current Liabilities
|
| | | 1.50M | | | 3.67M | 3.75M | 8.82M | 3.61M | 7.84M | 11.13M | 12.90M | 13.69M | 14.91M | 16.78M | 22.82M | 18.14M | 17.88M | 6.17M | 4.82M | 4.51M | 4.77M | 5.18M | 5.26M | 5.60M | 5.42M | 5.34M | 5.59M | 5.41M | 5.43M | 5.22M | 4.78M | 4.75M | 1.94M |
|
Capital Leases
|
| | | | | | | | | | | 2.58M | 3.47M | 3.06M | 2.79M | 0.22M | 1.73M | 1.42M | 1.31M | 0.00M | | | 0.29M | 0.39M | 0.31M | 0.25M | 0.25M | 0.13M | 0.06M | | | | | | |
|
Non-Current Debt
|
| | | | | | 0.23M | 0.18M | 0.13M | 0.07M | 0.04M | 0.06M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | -0.01M | | | | | | 0.14M | 0.11M | 0.07M | 0.04M | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | 0.82M | 0.82M | 0.74M | 0.29M | 0.29M | 0.27M | 0.24M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.04M | 0.04M | 0.04M |
|
Minority Interest
|
| | | | | | 0.00M | 0.01M | 0.05M | 0.01M | 0.04M | -1.33M | -1.72M | -2.12M | -2.37M | -3.28M | -4.42M | -4.97M | -3.89M | 4.48M | 4.39M | 4.39M | 4.32M | 3.83M | 3.88M | 3.60M | 3.63M | 3.16M | 3.10M | 3.41M | 3.40M | 3.20M | 3.09M | 3.02M | 3.35M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 1.63M | | | 4.95M | 4.52M | 4.46M | 3.08M | 2.63M | 11.68M | 0.93M | 0.64M | 0.53M | 0.53M | 0.50M | 0.47M | 0.49M | 0.49M | 0.46M | 0.46M | 0.47M | 1.32M | 0.46M | 0.59M | 0.53M | 3.12M | 0.52M | 0.51M | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | | | | | | |
|
Operating Leases
|
| | | | | | | | 0.32M | 0.77M | 0.42M | 0.30M | 0.22M | 0.20M | 0.20M | 0.10M | 0.25M | 0.27M | 0.18M | 0.23M | 0.14M | 0.12M | 0.10M | 0.08M | 0.24M | 0.20M | 0.57M | 0.02M | 0.08M | 0.03M | 0.01M | 0.01M | 0.10M | 0.10M | 0.06M |
|
Other Non-Current Liabilities
|
| | | | | | | 0.18M | 4.16M | 0.52M | 0.63M | 3.03M | 3.83M | 3.53M | 3.26M | 2.95M | 6.16M | 3.15M | 3.98M | 2.22M | 0.59M | 0.60M | 0.57M | 0.56M | 0.65M | 0.68M | 0.62M | 0.23M | 0.12M | | | 13.51M | 0.03M | 0.02M | 0.01M |
|
Total Non-Current Liabilities
|
| | | | | | | 3.75M | 4.92M | 3.61M | 7.68M | 11.13M | 12.90M | 13.69M | 14.91M | 16.78M | 19.13M | 17.12M | 15.75M | 4.27M | 4.67M | 4.27M | 4.67M | 5.18M | 5.26M | 5.60M | 5.42M | 5.34M | 5.59M | | | -8.29M | 4.78M | 4.75M | 1.94M |
|
Total Liabilities
|
| | | 1.50M | 1.45M | 1.39M | 3.90M | 3.93M | 9.07M | 4.13M | 8.31M | 14.16M | 16.73M | 17.22M | 18.18M | 19.73M | 25.29M | 20.26M | 19.74M | 6.49M | 5.25M | 4.87M | 5.25M | 5.74M | 5.92M | 6.28M | 6.04M | 5.57M | 5.71M | 5.41M | 5.43M | 5.22M | 4.81M | 4.77M | 1.95M |
|
Total Debt
|
| | | | 1.12M | 1.04M | 1.51M | 0.59M | 0.68M | 0.74M | 0.25M | 0.29M | 0.38M | 0.66M | 0.47M | 0.13M | 0.53M | 1.33M | 0.53M | 0.14M | 0.09M | 0.12M | 0.12M | 0.50M | 0.00M | 0.25M | 0.25M | 0.36M | 0.33M | 0.30M | 0.18M | 0.08M | 0.00M | 183.00 | 3.00 |
|
Common Equity
|
| | | 12.88M | 11.90M | 11.05M | 10.30M | 8.38M | 9.78M | 11.51M | 6.41M | 2.80M | -0.89M | 4.90M | 3.11M | 2.57M | -2.54M | -2.56M | -1.97M | 12.57M | 12.11M | 10.66M | 10.01M | 8.23M | 7.38M | 6.14M | 5.87M | 4.05M | 3.26M | 2.95M | 2.23M | -2.86M | -2.64M | -3.15M | 3.75M |
|
Shareholder's Equity
|
| | | 12.88M | 11.90M | 11.05M | 10.30M | 8.38M | 9.78M | 11.51M | 6.41M | 2.80M | -0.89M | 4.90M | 3.11M | 2.57M | -2.54M | -2.56M | -1.97M | 12.57M | 12.11M | 10.66M | 10.01M | 8.23M | 7.38M | 6.14M | 5.87M | 4.05M | 3.26M | 2.95M | 2.23M | -2.86M | -2.64M | -3.15M | 3.75M |
|
Liabilities and Shareholders Equity
|
| | | 14.37M | 13.35M | 12.44M | 14.20M | 12.31M | 17.85M | 15.65M | 14.71M | 15.63M | 15.84M | 20.00M | 18.92M | 22.30M | 22.75M | 17.70M | 18.59M | 19.88M | 18.10M | 15.82M | 15.54M | 14.24M | 13.54M | 12.66M | 12.14M | 9.86M | 9.21M | 8.60M | 7.89M | 5.80M | 5.31M | 4.68M | 5.74M |
|
Retained Earnings
|
| | | -10.48M | -11.41M | -12.20M | -12.97M | -15.03M | -15.61M | -14.52M | -19.85M | -23.70M | -25.69M | -27.87M | -30.95M | -34.06M | -40.31M | -39.90M | -39.74M | 18.00M | -34.30M | -35.40M | -36.32M | -37.72M | -38.14M | -39.10M | -40.00M | -41.38M | -42.06M | -42.80M | -43.33M | -45.11M | -45.30M | -45.92M | -47.00M |
|
Treasury Shares
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | |