|
Cash & Equivalents
|
0.51M | | 0.39M | 0.38M | 1.01M | 1.02M | 1.65M | 1.26M | 1.17M | 1.23M | 1.28M | 1.15M | 0.86M | 1.31M | 1.26M | 1.03M | 0.80M |
|
Cash & Current Investments
|
0.51M | | 0.39M | 0.38M | 1.01M | 1.02M | 1.65M | 1.26M | 1.17M | 1.23M | 1.28M | 1.15M | 0.86M | 1.31M | 1.26M | 1.03M | 0.80M |
|
Receivables - Net
|
0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.53M | 0.14M | 0.61M | 1.06M | 0.74M | 0.62M | 1.16M | 1.18M | 1.02M | 1.00M | 1.50M |
|
Receivables - Other
|
0.02M | | 0.01M | 0.01M | 0.01M | 0.00M | 264.00 | 250.00 | 353.00 | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.12M |
|
Receivables
|
0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.53M | 0.14M | 0.61M | 1.09M | 0.77M | 0.65M | 1.20M | 1.22M | 1.06M | 1.04M | 1.62M |
|
Inventory
|
| | | | | | | | | | | | | 0.04M | | | 0.03M |
|
Prepaid Assets
|
| | | | | | 0.09M | 0.12M | 0.14M | 0.11M | 0.13M | 0.16M | 0.16M | 0.15M | 0.14M | 0.14M | 0.25M |
|
Current Assets
|
0.53M | | 0.40M | 0.39M | 1.02M | 1.02M | 2.75M | 2.27M | 2.09M | 2.57M | 2.30M | 2.10M | 2.44M | 2.92M | 2.65M | 2.34M | 2.76M |
|
Property, Plant & Equipment (Net)
|
| | | | | | 0.57M | 0.53M | 0.52M | 0.52M | 0.50M | 0.50M | 0.57M | 0.61M | 0.62M | 0.65M | 0.71M |
|
Long-Term Investments
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Deferred Tax
|
| | | | | | 869.00 | 824.00 | 819.00 | 43.00 | 42.00 | 0.30M | 0.29M | 324.00 | 326.00 | 0.40M | 0.39M |
|
Non-Current Assets
|
| | | | | | 0.69M | 0.64M | 0.61M | 1.18M | 1.15M | 1.17M | 1.29M | 1.24M | 1.26M | 1.25M | 1.29M |
|
Assets
|
0.53M | | 0.40M | 0.39M | 1.02M | 1.02M | 3.44M | 2.91M | 2.70M | 3.75M | 3.46M | 3.27M | 3.73M | 4.16M | 3.91M | 3.60M | 4.05M |
|
Accounts Payables
|
0.01M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.07M | 0.04M | 0.02M | 0.59M | 0.68M | 0.77M | 0.77M | 1.15M | 1.01M | 0.88M | 0.90M |
|
Payables
|
0.01M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.07M | 0.04M | 0.02M | 0.59M | 0.68M | 0.77M | 0.77M | 1.15M | 1.01M | 0.88M | 0.90M |
|
Accumulated Expenses
|
| | | | | | 0.31M | 0.20M | 0.21M | 0.35M | 0.29M | 0.29M | 0.26M | 0.25M | 0.27M | 0.18M | 0.19M |
|
Other Accumulated Expenses
|
0.00M | | 0.01M | 0.01M | 649.00 | 300.00 | 0.27M | 0.24M | 0.22M | 0.21M | 0.19M | 0.17M | 0.18M | 0.15M | 0.13M | 0.12M | 0.10M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 0.02M |
|
Current Leases
|
| | | | | | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Current Taxes
|
644.00 | | 644.00 | 644.00 | | | 0.21M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.00M | 0.00M | 0.00M |
|
Total Current Liabilities
|
0.02M | | 0.04M | 0.02M | 0.01M | 0.01M | 1.44M | 0.99M | 0.88M | 0.89M | 0.96M | 1.07M | 1.08M | 1.46M | 1.33M | 1.18M | 1.23M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 0.03M |
|
Non-Current Deffered Revenue
|
| | | | | | 0.00M | 4.00 | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | -197.00 | -629.00 | -0.00M | -0.01M | -0.02M | -0.02M | -0.03M | -0.04M | -0.05M |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M |
|
Operating Leases
|
| | | | | | 0.03M | 0.10M | 0.08M | 0.65M | 0.62M | 0.61M | 0.68M | 0.62M | 0.63M | 0.59M | 0.58M |
|
Total Non-Current Liabilities
|
| | | | | | 0.04M | 0.03M | 0.02M | 0.60M | 0.57M | 0.56M | 0.62M | 0.56M | 0.58M | 0.54M | 0.56M |
|
Total Liabilities
|
0.02M | | 0.04M | 0.02M | 0.01M | 0.01M | 1.48M | 1.03M | 0.90M | 1.49M | 1.53M | 1.63M | 1.70M | 2.02M | 1.91M | 1.72M | 1.78M |
|
Total Debt
|
| | | | | | | | | | | | | | | | 0.05M |
|
Common Equity
|
0.51M | | 0.36M | 0.37M | 1.01M | 1.01M | 1.96M | 1.88M | 1.80M | 2.26M | 1.93M | 1.64M | 2.03M | 2.15M | 2.00M | 1.88M | 2.27M |
|
Shareholder's Equity
|
0.51M | | 0.36M | 0.37M | 1.01M | 1.01M | 1.96M | 1.88M | 1.80M | 2.26M | 1.93M | 1.64M | 2.03M | 2.15M | 2.00M | 1.88M | 2.27M |
|
Liabilities and Shareholders Equity
|
0.53M | | 0.40M | 0.39M | 1.02M | 1.02M | 3.44M | 2.91M | 2.70M | 3.75M | 3.46M | 3.27M | 3.73M | 4.16M | 3.91M | 3.60M | 4.05M |
|
Retained Earnings
|
-0.07M | | -0.23M | -0.25M | -0.41M | -0.42M | -8.25M | -8.26M | -8.33M | -7.90M | -8.17M | -8.46M | -8.27M | -8.04M | -8.52M | -8.72M | -8.34M |
|
Treasury Shares
|
3.20M | | | | | | | | | | | | | | | | |