|
Accumulated Depreciation
|
| | | | | | 0.12M | | | | 0.19M | 0.20M | 0.22M | 0.23M | 0.13M | 0.14M | 0.16M | 0.16M | 0.19M | 0.21M | 0.26M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | |
|
Cash & Equivalents
|
0.00M | 0.02M | 0.02M | | 0.00M | 0.53M | 0.35M | 0.31M | 0.28M | 0.23M | 0.69M | 4.95M | 2.38M | 1.44M | 4.41M | 2.41M | 1.31M | 7.41M | 4.97M | 2.92M | 4.18M | 1.78M | 0.57M | 0.56M | 0.81M | 0.27M | 3.51M | 2.62M | 1.57M | 9.06M | 5.77M | 13.46M | 9.98M | 7.11M | 3.24M | 1.59M | 5.98M | 3.81M | 10.18M | 7.23M | 14.41M | 11.72M | 8.47M | 2.87M | 8.30M | 4.90M |
|
Receivables - Net
|
| 0.12M | | | | | 0.51M | 0.09M | 0.20M | 0.70M | 0.14M | 0.11M | 0.16M | 0.22M | 0.17M | 0.68M | 0.78M | 0.23M | 0.13M | 0.68M | 0.18M | 0.19M | 0.13M | 0.65M | 0.16M | 0.07M | 0.07M | 0.62M | 0.20M | 0.17M | 0.03M | 0.19M | 0.04M | 0.04M | 0.26M | 0.06M | 0.04M | 0.05M | 0.09M | 0.33M | 0.19M | 0.22M | 0.10M | 1.03M | 1.08M | 0.19M |
|
Receivables - Other
|
| | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | | | | | | | | | 0.43M | 0.49M | 0.56M | 0.10M |
|
Receivables
|
| 0.12M | | | | | 0.51M | 0.09M | 0.20M | 0.70M | 0.14M | 0.11M | 0.16M | 0.22M | 0.17M | 0.68M | 0.78M | 0.23M | 0.13M | 0.68M | 0.18M | 0.19M | 0.13M | 0.65M | 0.16M | 0.07M | 0.07M | 0.62M | 0.20M | 0.17M | 0.03M | 0.19M | 0.39M | 0.39M | 0.26M | 0.06M | 0.04M | 0.05M | 0.09M | 0.33M | 0.19M | 0.22M | 0.52M | 1.52M | 1.64M | 0.29M |
|
Inventory
|
| | | | | | 0.52M | | | | 0.15M | 0.15M | 0.85M | 0.85M | 0.49M | 0.48M | 0.17M | 0.13M | 0.13M | 0.17M | 0.18M | 0.18M | 0.17M | 0.16M | 0.16M | 0.25M | 0.25M | 0.12M | 0.14M | 0.21M | 0.15M | 0.40M | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 0.24M | 0.13M | | | | 0.17M | 0.39M | 0.19M | 0.21M | 0.22M | 0.56M | 0.48M | 0.28M | 0.47M | 0.52M | 0.56M | 0.46M | 0.75M | 0.40M | 0.38M | 0.30M | 0.24M | 0.30M | 0.65M | 0.93M | 0.50M | 0.62M | 1.00M | 1.01M | 0.73M | 0.43M | 0.77M | 0.47M | 0.48M | 0.49M | 0.77M | 0.69M | 0.46M | 0.62M | 0.83M | 0.98M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | | | 0.07M | 0.16M | 0.16M | 0.16M | 0.10M | 0.62M | | | |
|
Current Assets
|
| 0.14M | | 0.26M | 0.00M | 0.91M | 1.51M | | | | 1.19M | 5.64M | 3.63M | 2.77M | 5.34M | 4.18M | 2.79M | 8.11M | 5.77M | 4.35M | 5.17M | 2.67M | 1.69M | 1.83M | 2.55M | 1.26M | 4.40M | 3.74M | 2.87M | 10.63M | 6.93M | 15.00M | 11.80M | 8.23M | 4.35M | 2.13M | 6.80M | 4.40M | 10.90M | 8.25M | 15.73M | 13.07M | 10.07M | 5.60M | 11.48M | 6.41M |
|
Property, Plant & Equipment (Net)
|
| 0.06M | | | 0.04M | 0.03M | 0.04M | | | | 0.12M | 0.27M | 0.25M | 0.24M | 0.21M | 0.20M | 0.19M | 0.20M | 0.20M | 0.22M | 0.19M | 0.19M | 0.16M | 0.15M | 0.11M | 0.13M | 0.10M | 0.09M | 0.15M | 0.13M | 0.03M | 0.10M | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | 0.07M | 0.03M | 0.03M | 0.02M | | | | | | | | | | |
|
Goodwill
|
| | | | | | 0.17M | | | | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 6.74M | 5.22M | 4.35M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M | 4.18M |
|
Intangibles
|
| 0.18M | | 0.24M | 0.38M | 1.52M | 1.64M | | | | 4.07M | 4.07M | 4.08M | -0.01M | -1.00 | 3.79M | 3.80M | 0.69M | 0.30M | 3.17M | 3.80M | 1.28M | 1.10M | 7.28M | 7.54M | 0.08M | 0.09M | 4.23M | 3.94M | 0.01M | 0.00M | 2.17M | 1.96M | 1.74M | 0.57M | 0.49M | 0.41M | 0.37M | -1.00 | 0.28M | 1.91M | 0.00M | 0.05M | 1.97M | 1.97M | 1.97M |
|
Goodwill & Intangibles
|
| 0.18M | | 0.24M | 0.38M | 1.52M | 1.81M | | | | 10.80M | 10.81M | 10.82M | 6.73M | 6.74M | 10.52M | 10.53M | 7.42M | 7.03M | 9.91M | 10.53M | 8.01M | 6.32M | 11.63M | 11.72M | 4.26M | 4.28M | 8.42M | 8.12M | 4.20M | 4.19M | 6.35M | 6.14M | 0.48M | 0.48M | 4.67M | 4.60M | 4.55M | 4.18M | 4.47M | 6.10M | 4.19M | 4.23M | 6.15M | 6.15M | 6.15M |
|
Long-Term Deferred Tax
|
| 0.18M | | | | | | | | | | | | | | | | | 0.04M | | | | 0.01M | | | | | | | | 18.90M | | | | 24.10M | | | | 27.20M | | | | 32.60M | | | |
|
Other Non-Current Assets
|
| | | | | 0.24M | 0.32M | | | | 0.36M | 0.69M | 0.88M | 1.27M | 1.24M | 1.45M | 1.61M | 1.29M | 1.57M | 2.13M | 1.91M | 1.10M | 0.38M | 0.51M | 0.24M | 0.22M | 0.24M | 0.22M | 0.14M | 0.07M | 0.00M | 0.47M | 0.35M | 0.30M | 0.25M | | | 0.02M | | | | | | | | |
|
Non-Current Assets
|
| 0.24M | | 0.24M | 0.43M | 1.70M | 1.96M | | | | 8.00M | 11.75M | 11.79M | 12.07M | 7.20M | 11.78M | 11.84M | 7.50M | 7.40M | 7.30M | 8.00M | 7.80M | 9.10M | 7.30M | 8.90M | 9.30M | 9.10M | 7.30M | 8.00M | 7.70M | 7.40M | 6.40M | 6.57M | 6.26M | 5.03M | 4.70M | 4.60M | 4.55M | 4.51M | 4.47M | 4.44M | 4.40M | 4.40M | 4.37M | 4.34M | 4.32M |
|
Assets
|
| 0.38M | 0.07M | 0.51M | 0.43M | 2.61M | 3.47M | | | | 12.55M | 17.39M | 15.42M | 14.84M | 17.03M | 15.96M | 14.63M | 20.20M | 18.14M | 17.14M | 18.34M | 16.10M | 13.54M | 12.62M | 12.82M | 11.28M | 13.87M | 12.87M | 11.67M | 19.03M | 13.83M | 21.92M | 18.36M | 14.49M | 9.37M | 6.83M | 11.39M | 8.95M | 15.41M | 12.72M | 20.17M | 17.47M | 14.47M | 9.97M | 15.81M | 10.73M |
|
Accounts Payables
|
1.53M | 0.09M | 0.15M | 0.03M | 0.11M | 0.63M | 0.72M | | | | 1.69M | 2.09M | 1.60M | 1.68M | 1.45M | 1.82M | 1.94M | 1.31M | 1.30M | 1.56M | 1.86M | 1.76M | 2.22M | 1.84M | 2.66M | 2.87M | 2.67M | 2.54M | 2.10M | 2.12M | 1.78M | 1.91M | 1.78M | 2.01M | 1.15M | 1.87M | 1.23M | 0.99M | 1.41M | 0.91M | 1.00M | 0.98M | 1.72M | 0.81M | 1.36M | 1.28M |
|
Notes Payables
|
| | | | | 0.23M | 0.63M | | | | 0.25M | 0.05M | 0.02M | | 2.38M | | | | 1.85M | 0.00M | 1.91M | 1.94M | 1.98M | 0.01M | 0.50M | 0.49M | 0.21M | 0.98M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Payables
|
1.53M | 0.09M | 0.15M | 0.03M | 0.11M | 0.86M | 1.35M | | | | 1.94M | 2.13M | 1.62M | 1.68M | 3.82M | 1.82M | 1.94M | 1.31M | 3.16M | 1.57M | 3.78M | 3.70M | 4.19M | 1.85M | 3.15M | 3.37M | 2.87M | 3.52M | 2.11M | 2.13M | 1.78M | 1.91M | 1.78M | 2.01M | 1.15M | 1.87M | 1.23M | 0.99M | 1.41M | 0.91M | 1.00M | 0.98M | 1.72M | 0.81M | 1.36M | 1.28M |
|
Accumulated Expenses
|
| 350.00 | 0.07M | 0.00M | | 0.36M | | | | | | | | | | | | | | | | | 0.64M | 0.35M | | | 0.55M | 0.70M | 919.00 | 0.02M | 0.03M | 0.05M | 0.07M | 0.08M | 0.15M | 0.33M | 0.33M | 0.11M | 0.71M | 0.41M | 0.10M | 0.20M | 0.98M | 0.22M | 0.45M | 0.47M |
|
Other Accumulated Expenses
|
| 0.02M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.80M | 0.41M | 0.58M | 0.41M | 0.40M | 0.31M | 0.71M | 0.39M | 0.88M | | 0.45M | 0.36M | 0.25M | 0.41M | 0.27M | 0.41M | 0.30M | 0.35M | 0.35M |
|
Short term Debt
|
| 0.01M | | | 0.04M | 4.53M | 25.45M | | | | 18.06M | | | | | | | | | | | | | | | | 0.49M | 5.81M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | | | | | | 0.23M | 0.23M | 0.24M | 0.24M | | | |
|
Current Leases
|
| | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.08M | 0.03M | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.40M | 0.26M | 0.12M | 0.28M | 0.12M | 0.54M | 0.66M | 0.44M | 0.24M | 0.55M | 0.41M | 0.28M | 0.43M | 0.55M | 0.45M | 0.39M | 0.24M | 0.56M | 0.46M | 0.37M | 0.20M | 0.40M | 0.05M | 0.10M | 0.08M | 0.07M | 0.06M | 0.10M | 0.13M | 0.31M | 0.24M | 0.33M | 0.46M | 1.01M | 1.15M | 0.53M |
|
Total Current Liabilities
|
| 0.10M | | | 0.15M | 5.89M | 27.55M | | | | 10.83M | 2.42M | 1.77M | 1.99M | 1.60M | 2.38M | 2.63M | 1.78M | 1.57M | 2.15M | 4.22M | 4.02M | 2.68M | 2.42M | 3.15M | 3.30M | 2.95M | 8.95M | 3.26M | 3.18M | 2.93M | 2.97M | 3.03M | 2.87M | 1.25M | 1.96M | 1.29M | 1.09M | 1.66M | 1.53M | 1.85M | 1.88M | 2.96M | 2.34M | 2.82M | 1.82M |
|
Capital Leases
|
| | | | | | | | | | | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 0.01M | | | | 0.08M | | | | | 3.05M | 1.94M | 2.09M | 2.23M | 2.38M | 2.52M | 2.70M | 1.83M | 1.85M | 1.89M | 0.01M | 0.01M | 1.97M | 0.01M | 0.49M | 0.49M | 0.49M | 0.97M | 0.49M | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | 0.07M | | | | | 2.25M | | | | | | | | | | | | 0.43M | 5.44M | 5.56M | 5.68M | 5.80M | 0.12M | | | 0.66M | 7.46M | 7.61M | 7.70M | 9.13M | 7.98M | 0.24M | 0.22M | 0.22M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | 0.53M | 0.10M | 0.01M | 0.02M | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.11M | | | | | | | | | | | | 0.46M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.04M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | 4.53M | | | | | 9.67M | | | | | | | | 0.04M | 0.25M | 0.22M | 0.20M | 0.13M | | 0.09M | 0.07M | 0.05M | 0.06M | 0.65M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | -4.53M | | | | | 14.97M | | | | | | | | 3.51M | 4.12M | 4.30M | 4.09M | 5.13M | | 9.24M | 9.50M | 9.25M | 9.93M | 3.10M | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| 0.10M | 0.07M | 0.00M | | | 27.55M | | | | 25.80M | 4.50M | 3.98M | 4.34M | 4.09M | 5.01M | 5.43M | 3.70M | 3.55M | 4.38M | 4.51M | 4.28M | 5.26M | 8.03M | 9.33M | 9.57M | 9.29M | 9.98M | 3.75M | 3.18M | 2.93M | 10.43M | 10.63M | 10.57M | 9.09M | 10.73M | 1.83M | 1.64M | 2.21M | 1.85M | 1.85M | 1.88M | 2.96M | 2.34M | 2.82M | 1.82M |
|
Total Debt
|
| 0.03M | | | 0.04M | 4.61M | 25.45M | | | | 21.11M | 1.94M | 2.09M | 2.23M | 2.38M | 2.52M | 2.70M | 1.83M | 1.85M | 1.89M | 0.01M | 0.01M | 1.97M | 0.01M | 0.49M | 0.49M | 0.98M | 6.78M | 1.15M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | | | | | | 0.23M | 0.23M | 0.24M | 0.24M | | | |
|
Common Equity
|
| 0.28M | | 0.51M | 0.28M | -3.28M | -24.08M | | | | -13.25M | 12.89M | 11.44M | 10.49M | 12.94M | 10.95M | 9.20M | 16.50M | 14.59M | 12.77M | 13.83M | 11.82M | 8.28M | 4.60M | 3.49M | 1.71M | 4.58M | 2.88M | 7.92M | 15.85M | 10.90M | 11.49M | 7.73M | 3.92M | 0.28M | -3.90M | 9.56M | 7.32M | 13.20M | 10.87M | 184.16M | 15.59M | 11.52M | 7.63M | 12.99M | 8.91M |
|
Shareholder's Equity
|
| 0.28M | | 0.51M | 0.28M | -3.28M | -24.08M | | | | -13.25M | 12.89M | 11.44M | 10.49M | 12.94M | 10.95M | 9.20M | 16.50M | 14.59M | 12.77M | 13.83M | 11.82M | 8.28M | 4.60M | 3.49M | 1.71M | 4.58M | 2.88M | 7.92M | 15.85M | 10.90M | 11.49M | 7.73M | 3.92M | 0.28M | -3.90M | 9.56M | 7.32M | 13.20M | 10.87M | 184.16M | 15.59M | 11.52M | 7.63M | 12.99M | 8.91M |
|
Liabilities and Shareholders Equity
|
| 0.38M | 0.07M | 0.51M | 0.43M | 2.61M | 3.47M | | | | 12.55M | 17.39M | 15.42M | 14.84M | 17.03M | 15.96M | 14.63M | 20.20M | 18.14M | 17.14M | 18.34M | 16.10M | 13.54M | 12.62M | 12.82M | 11.28M | 13.87M | 12.87M | 11.67M | 19.03M | 13.83M | 21.92M | 18.36M | 14.49M | 9.37M | 6.83M | 11.39M | 8.95M | 15.41M | 12.72M | 20.17M | 17.47M | 14.47M | 9.97M | 15.81M | 10.73M |
|
Retained Earnings
|
| -0.51M | -0.00M | -0.01M | -1.34M | -7.20M | -39.07M | | | | -48.93M | -58.60M | -61.40M | -63.51M | -66.41M | -69.16M | -71.63M | -73.78M | -76.44M | -78.70M | -80.87M | -83.23M | -86.94M | -90.77M | -94.23M | -96.15M | -98.23M | -100.72M | -103.78M | -108.98M | -115.90M | -121.20M | -127.77M | -134.11M | -140.13M | -145.35M | -156.03M | -156.31M | -159.53M | -162.60M | -165.85M | -169.21M | -173.81M | -178.15M | -182.53M | -187.71M |
|
Treasury Shares
|
| | | | | | | | | | | | | | 48.16M | | 43.73M | 46.20M | 46.20M | 46.20M | 47.45M | 47.45M | 1.58M | | 29.13M | 26.75M | 1.82M | 42.34M | 1.41M | 1.41M | 1.40M | 0.03M | 1.30M | 1.27M | 0.15M | | | 0.49M | 0.60M | | 0.70M | 0.70M | 0.70M | 0.70M | 0.72M | 0.72M |
|
Shares Outstanding
|
| | | | | | | | | | | 0.50M | | | 2.00M | | | | | | | | 17.27M | 17.42M | 18.22M | 18.27M | 19.64M | 20.12M | 21.36M | 23.20M | 2.93M | 3.10M | 3.11M | 0.01M | 0.00M | 3.25M | 7.87M | | | | | | | | | |