|
Cash & Equivalents
|
154.00 | 104.00 | 0.36M | 2.89M | 5.43M | 0.38M | 0.36M | 0.45M | 2.13M | 3.64M | 3.81M | 2.25M | 1.77M | 3.40M | 1.07M | 0.76M | 0.64M | 1.25M | 1.40M | 0.73M | 1.69M | 0.69M | 0.53M | 0.81M | 0.53M | 1.18M | 3.94M | 1.99M | 0.89M | 0.65M | 0.34M | 0.29M | 0.31M | 0.20M | 1.02M | 2.86M | 1.37M | 0.20M | 0.33M |
|
Cash & Current Investments
|
154.00 | 104.00 | 0.36M | 2.89M | 5.43M | 0.38M | 0.36M | 0.45M | 2.13M | 3.64M | 3.81M | 2.25M | 1.77M | 3.40M | 1.07M | 0.76M | 0.64M | 1.25M | 1.40M | 0.73M | 1.69M | 0.69M | 0.53M | 0.81M | 0.53M | 1.18M | 3.94M | 1.99M | 0.89M | 0.65M | 0.34M | 0.29M | 0.31M | 0.20M | 1.02M | 2.86M | 1.37M | 0.20M | 0.33M |
|
Receivables - Net
|
| | | | | 0.03M | 0.06M | 0.04M | 0.04M | 0.07M | 0.13M | 0.04M | 0.05M | 0.10M | 0.06M | 0.02M | 0.03M | 0.04M | 0.10M | 0.04M | 0.02M | 0.02M | 0.05M | 0.03M | 0.04M | 0.02M | 0.05M | 0.13M | 0.12M | 0.14M | 0.12M | 0.20M | 0.09M | 0.09M | 0.08M | 0.08M | 0.97M | 0.08M | 0.09M |
|
Receivables - Other
|
| | | 0.07M | 0.07M | 0.24M | 0.17M | | | 0.14M | 0.21M | | | | 0.17M | 0.22M | 0.13M | | | | | 0.06M | 0.02M | 0.03M | 0.05M | 0.06M | 0.07M | 0.03M | | | | 0.04M | 74.00 | 75.00 | 0.03M | 0.03M | 1.65M | 80.00 | 1.03M |
|
Receivables
|
| | | | | 0.26M | 0.22M | 0.04M | 0.04M | 0.22M | 0.35M | 0.04M | 0.05M | 0.10M | 0.23M | 0.24M | 0.16M | 0.04M | 0.10M | 0.04M | 0.02M | 0.08M | 0.07M | 0.07M | 0.09M | 0.08M | 0.12M | 0.17M | 0.12M | 0.14M | 0.12M | 0.23M | 0.09M | 0.09M | 0.11M | 0.11M | 2.62M | 0.08M | 1.12M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.08M |
|
Inventory
|
| | | | | | | 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | 0.09M | 0.07M | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | 0.31M | 0.28M | 0.27M | 0.23M | 0.22M | 0.15M | 0.17M | 0.17M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 0.75M | | | 0.04M | 0.15M | 0.07M | 0.71M | 0.36M | 1.16M | 0.95M | 0.42M | 0.48M | 0.25M | 0.28M | 0.27M | 0.43M | 0.22M | 0.30M | 0.45M | 0.34M | 0.45M | 0.16M | 0.25M | 0.25M | 0.25M | 0.37M | 0.63M | 0.41M | 0.37M | 0.38M | 0.42M | 0.29M | 0.30M | 0.37M | 0.65M | 0.64M |
|
Current Assets
|
154.00 | 104.00 | | 3.71M | | | 0.62M | 3.23M | 2.28M | 4.96M | 5.31M | 3.63M | 2.92M | 3.99M | 1.81M | 1.57M | 1.35M | 1.83M | 2.15M | 1.29M | 2.16M | 1.33M | 1.26M | 1.32M | 0.91M | 1.65M | 4.45M | 2.37M | 1.39M | 1.42M | 0.86M | 0.85M | 0.78M | 0.71M | 1.40M | 3.24M | 2.79M | 0.93M | 2.09M |
|
Buildings
|
| | | | | | | 0.02M | | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | 295.00 | | | 0.05M | 0.05M | 0.16M | 0.14M | 0.27M | 0.25M | 0.40M | 0.37M | 0.62M | 0.60M | 0.55M | 0.52M | 0.50M | 0.48M | 0.44M | 0.44M | 0.40M | 0.36M | 0.32M | 0.27M | 0.21M | 0.14M | 0.14M | 0.12M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | | | | | | | | | 0.39M | 0.38M | 0.36M | 0.44M | 0.48M | 0.47M | 0.48M | 0.49M | 0.52M | 0.53M | 0.53M | 0.52M | 0.52M | 0.50M | 0.52M | 0.48M | 0.49M | 21.39M | 21.02M | 21.37M | 12.10M | 12.04M | 11.40M | 10.81M | 10.64M | 0.68M | | |
|
Goodwill
|
| | | | | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | 2.59M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | 8.34M | | | 8.15M | 8.16M | 8.08M | 8.06M | 7.97M | 7.89M | 7.81M | 7.71M | 7.62M | 7.50M | 7.46M | 7.39M | 7.27M | 9.39M | 9.23M | 9.06M | 8.89M | 8.73M | | | |
|
Goodwill & Intangibles
|
| | | | | | | 1.58M | 1.50M | 1.42M | 1.34M | 1.26M | 1.17M | 1.09M | 1.58M | 8.34M | | | 8.15M | 8.16M | 8.08M | 8.06M | 7.97M | 7.89M | 7.81M | 7.71M | 7.62M | 7.50M | 7.46M | 7.39M | 7.27M | 19.46M | 19.46M | 9.06M | 8.89M | 8.73M | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 2.08M | | | | 9.45M | | | | 12.82M | | | | 15.35M | | | | 17.45M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 295.00 | | | 7.73M | 0.01M | 9.30M | 9.36M | 0.42M | 0.13M | 0.13M | 0.03M | 0.02M | 0.02M | | | 0.03M | 0.14M | 0.13M | 0.13M | 0.19M | 0.37M | 0.10M | 0.10M | 0.57M | 0.38M | 0.38M | 0.21M | 0.30M | 0.28M | 0.23M | 0.20M | 0.21M | 0.07M | 0.04M | 0.03M | 0.02M |
|
Non-Current Assets
|
| | | 295.00 | | | 7.73M | 9.43M | 9.30M | 9.36M | 9.53M | 9.77M | 9.81M | 9.64M | 8.86M | 8.92M | 9.00M | 8.93M | 9.00M | 9.08M | 9.12M | 9.05M | 9.14M | 8.92M | 8.76M | 8.62M | 8.46M | 17.38M | 29.58M | 29.15M | 29.10M | 19.73M | 19.56M | 18.80M | 18.15M | 17.75M | 7.82M | 7.06M | 7.04M |
|
Assets
|
154.00 | 104.00 | | 3.71M | | | 8.35M | 12.67M | 11.58M | 14.32M | 14.84M | 13.40M | 12.73M | 13.63M | 10.67M | 10.49M | 10.35M | 10.76M | 11.16M | 10.37M | 11.29M | 10.38M | 10.39M | 10.24M | 9.67M | 10.28M | 12.91M | 19.75M | 30.84M | 30.23M | 29.97M | 20.58M | 20.33M | 19.52M | 19.55M | 20.99M | 10.61M | 7.99M | 9.13M |
|
Accounts Payables
|
0.01M | 0.00M | | 0.02M | | | 0.34M | 0.12M | 0.30M | 0.30M | 0.66M | 0.26M | 1.29M | 0.75M | 1.50M | 0.23M | 0.37M | 0.35M | 0.37M | 0.37M | 0.34M | 0.33M | 0.34M | 0.47M | 0.66M | 0.54M | 0.33M | 0.28M | 0.28M | 0.28M | 0.38M | 0.27M | 0.29M | 0.45M | 0.56M | 0.43M | 0.52M | 0.31M | 0.20M |
|
Notes Payables
|
| | | | | | | | | | | | 1.00M | 1.00M | 0.39M | 0.59M | 0.59M | 0.39M | | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.39M | 0.49M | 4.56M | 4.80M | 4.59M | 1.02M | 5.80M | 1.93M | 5.80M | 1.69M | 4.72M | 5.72M | 5.75M | 5.78M | 5.80M |
|
Payables
|
0.01M | 0.00M | | 0.02M | | | 0.34M | 0.12M | 0.30M | 0.30M | 0.66M | 0.26M | 2.29M | 1.75M | 1.89M | 0.82M | 0.96M | 0.74M | 0.37M | 0.76M | 0.73M | 0.72M | 0.73M | 0.86M | 1.05M | 1.03M | 4.89M | 5.08M | 4.86M | 1.30M | 6.18M | 2.20M | 6.09M | 2.14M | 5.28M | 6.15M | 6.27M | 6.08M | 6.00M |
|
Accumulated Expenses
|
| | | | | | | 0.14M | 0.38M | 0.02M | 0.05M | 0.53M | 0.10M | | | 0.49M | 0.38M | 0.37M | 0.25M | 0.15M | 0.17M | 0.18M | 0.30M | 0.31M | 0.48M | 0.37M | 0.38M | 0.22M | 1.00M | 1.00M | 1.00M | 0.59M | 0.58M | 0.61M | 0.39M | 0.50M | 0.55M | 0.73M | 0.83M |
|
Other Accumulated Expenses
|
| | | 0.01M | | | 0.00M | 0.00M | 0.03M | 0.01M | 0.01M | 0.00M | 0.03M | 0.01M | | | | | | | | | | | | 0.90M | 0.45M | 0.45M | 0.45M | 0.45M | 0.82M | 0.45M | 0.93M | 0.42M | 0.37M | 0.37M | 0.37M | 0.37M | 0.36M |
|
Short term Debt
|
0.02M | 0.03M | | 0.10M | | | 2.10M | 1.50M | 1.50M | 1.00M | 0.25M | 0.10M | 1.00M | 0.10M | 2.60M | | | | | | | | | | | 2.01M | | | | 0.10M | 0.04M | 0.02M | 0.03M | 0.29M | 0.12M | 0.13M | 0.22M | 0.13M | 0.10M |
|
Current Leases
|
| | | | | | | | | | | | | | | | 0.09M | 0.08M | 0.08M | 0.08M | 0.13M | 0.14M | 0.15M | 0.15M | 0.12M | 0.07M | 0.04M | 0.01M | 0.12M | 0.12M | 0.12M | 0.13M | 0.11M | 0.09M | 0.04M | 0.01M | 0.07M | 0.07M | 0.07M |
|
Current Taxes
|
| | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.02M | 0.03M | | 0.16M | | | 5.92M | 5.36M | 5.77M | 3.92M | 1.16M | 1.14M | 2.66M | 1.03M | 4.33M | 2.84M | 3.03M | 2.63M | 2.44M | 2.59M | 3.22M | 3.68M | 4.54M | 4.40M | 5.15M | 7.21M | 3.33M | 3.58M | 5.18M | 5.97M | 6.69M | 6.76M | 7.80M | 8.59M | 12.33M | 13.88M | 14.45M | 15.07M | 13.60M |
|
Non-Current Debt
|
| | | | | | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 0.59M | 2.60M | 2.90M | 2.90M | 2.90M | 3.20M | 3.31M | 3.39M | 3.96M | 2.75M | 2.85M | 2.44M | 4.56M | 4.56M | 4.59M | 5.54M | 5.57M | 5.60M | 5.63M | 5.66M | 0.97M | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.50M | 2.78M | 0.18M | | 0.37M | 2.78M | | | | | | | |
|
Minority Interest
|
| | | | | | | -0.59M | -0.65M | -0.70M | -0.76M | -0.86M | -0.96M | -1.04M | -1.51M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | -0.06M | | | | -0.17M | | | | -0.12M | | | | -0.12M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | 0.12M | 0.10M | 0.08M | 0.07M | 0.11M | 0.08M | 0.04M | 0.01M | | | | | 0.10M | 0.07M | 0.04M | 0.00M | 0.11M | 0.09M | | | 0.05M | 0.04M | 0.02M |
|
Other Non-Current Liabilities
|
| | | | | | 3.00M | 3.00M | 3.00M | 2.00M | 0.07M | 0.07M | 0.07M | 3.06M | 2.60M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | | | | | | 0.45M | 0.45M | 0.45M | 0.45M | 2.29M | 0.01M | 4.10M | 4.77M | | | | 0.11M | | |
|
Total Non-Current Liabilities
|
| | | | | | -3.00M | 2.36M | -3.00M | -2.00M | 1.00M | 1.00M | 1.00M | 4.06M | 0.59M | 3.19M | 3.61M | 3.39M | 3.37M | 3.66M | 3.41M | 3.47M | 4.00M | 2.76M | 3.24M | 2.89M | 5.01M | 5.01M | 5.89M | 6.45M | 6.45M | 6.45M | 6.48M | 6.51M | 1.82M | 4.35M | 0.05M | 0.04M | 0.02M |
|
Total Liabilities
|
0.02M | 0.03M | | | | | | 5.36M | | | 2.16M | 2.14M | 3.66M | 5.09M | 4.92M | 6.03M | 6.64M | 6.02M | 5.81M | 6.25M | 6.64M | 7.15M | 8.54M | 7.16M | 8.39M | 10.10M | 8.33M | 8.59M | 11.06M | 12.42M | 13.14M | 13.21M | 14.28M | 15.10M | 14.15M | 13.88M | 14.50M | 15.10M | 13.62M |
|
Total Debt
|
0.02M | 0.03M | | 0.10M | | | 2.10M | 1.50M | 1.50M | 1.00M | 1.25M | 1.10M | 2.00M | 1.10M | 3.19M | 2.60M | 2.90M | 2.90M | 2.90M | 3.20M | 3.31M | 3.39M | 3.96M | 2.75M | 2.85M | 4.45M | 4.56M | 4.56M | 4.59M | 5.63M | 5.61M | 5.62M | 5.65M | 5.95M | 1.09M | 0.13M | 0.22M | 0.13M | 0.10M |
|
Common Equity
|
-0.02M | -0.03M | | 3.55M | | | 2.43M | 7.31M | 5.81M | 10.39M | 12.68M | 11.25M | 9.07M | 7.84M | 5.75M | 4.47M | 3.71M | 4.74M | 5.34M | 4.12M | 4.65M | 3.23M | 1.85M | 3.08M | 1.28M | 0.17M | 4.58M | 11.16M | 19.77M | 17.81M | 16.82M | 7.37M | 6.05M | 4.42M | 5.40M | 7.10M | -3.89M | -7.11M | -4.49M |
|
Shareholder's Equity
|
-0.02M | -0.03M | | 3.55M | | | 2.43M | 7.31M | 5.81M | 10.39M | 12.68M | 11.25M | 9.07M | 7.84M | 5.75M | 4.47M | 3.71M | 4.74M | 5.34M | 4.12M | 4.65M | 3.23M | 1.85M | 3.08M | 1.28M | 0.17M | 4.58M | 11.16M | 19.77M | 17.81M | 16.82M | 7.37M | 6.05M | 4.42M | 5.40M | 7.10M | -3.89M | -7.11M | -4.49M |
|
Liabilities and Shareholders Equity
|
154.00 | 104.00 | | 3.71M | | | 8.35M | 12.67M | 11.58M | 14.32M | 14.84M | 13.40M | 12.73M | 13.63M | 10.67M | 10.49M | 10.35M | 10.76M | 11.16M | 10.37M | 11.29M | 10.38M | 10.39M | 10.24M | 9.67M | 10.28M | 12.91M | 19.75M | 30.84M | 30.23M | 29.97M | 20.58M | 20.33M | 19.52M | 19.55M | 20.99M | 10.61M | 7.99M | 9.13M |
|
Treasury Shares
|
| | | | | | | | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.05M | 0.52M | 1.24M | 1.24M | 0.05M | 0.05M | 0.11M | 0.05M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M |
|
Retained Earnings
|
-0.05M | -0.06M | | -0.09M | | | -1.74M | -3.52M | -5.00M | -6.29M | -8.64M | -11.29M | -15.70M | -20.05M | -23.91M | -29.36M | -32.63M | -35.69M | -38.94M | -42.04M | -44.41M | -46.77M | -48.80M | -51.13M | -53.20M | -55.23M | -60.65M | -63.06M | -65.98M | -68.73M | -70.21M | -79.77M | -81.14M | -83.27M | -84.95M | -87.67M | -90.16M | -103.61M | -103.87M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 9.00M | 11.00M | | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M | 11.00M |