|
Cash & Equivalents
|
0.29M | 0.08M | 0.52M | 0.06M | 0.12M | 8.16M | 6.58M | 8.08M | 6.35M | 4.36M | 2.34M | 0.96M | 1.66M | 0.24M | 3.61M | 2.20M | 0.80M | 2.73M | 1.88M | 3.77M | 2.71M | 1.69M | 1.07M | 2.73M |
|
Cash & Current Investments
|
0.29M | 0.08M | 0.52M | 0.06M | 0.12M | 8.16M | 6.58M | 8.08M | 6.35M | 4.36M | 2.34M | 0.96M | 1.66M | 0.24M | 3.61M | 2.20M | 0.80M | 2.73M | 1.88M | 3.77M | 2.71M | 1.69M | 1.07M | 2.73M |
|
Receivables - Net
|
0.02M | | | | 128.00 | | | | 87.00 | 56.00 | 51.00 | 35.00 | 137.00 | 297.00 | 371.00 | 574.00 | 494.00 | 435.00 | 358.00 | 292.00 | 353.00 | 0.00M | 819.00 | 627.00 |
|
Receivables - Other
|
0.20M | | | | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.22M | | | | 0.14M | | | | 87.00 | 56.00 | 51.00 | 35.00 | 137.00 | 297.00 | 371.00 | 574.00 | 494.00 | 435.00 | 358.00 | 292.00 | 353.00 | 0.00M | 819.00 | 627.00 |
|
Prepaid Assets
|
| | | | | | | | | 0.09M | 0.05M | 0.05M | | 0.05M | 0.05M | 0.06M | 0.05M | 0.03M | 0.12M | 0.06M | 0.05M | 0.08M | 0.10M | 0.11M |
|
Current Assets
|
0.31M | | | | 0.12M | 8.16M | 6.58M | 8.08M | 6.35M | 4.45M | 2.39M | 1.01M | 1.66M | 0.29M | 3.66M | 2.26M | 0.86M | 2.77M | 2.02M | 3.85M | 2.76M | 1.78M | 1.17M | 2.84M |
|
Property, Plant & Equipment (Net)
|
0.01M | | | | 0.01M | 0.02M | 0.03M | 0.06M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
1.34M | | | | 1.84M | 2.13M | 2.39M | 2.67M | 3.16M | 3.66M | 4.01M | 4.14M | 4.13M | 3.97M | 3.79M | 3.55M | 3.35M | 3.14M | 2.91M | 2.68M | 2.31M | 2.11M | 2.00M | 1.68M |
|
Goodwill & Intangibles
|
1.34M | | | | 1.84M | 2.13M | 2.39M | 2.67M | 3.16M | 3.66M | 4.01M | 4.14M | 4.13M | 3.97M | 3.79M | 3.55M | 3.35M | 3.14M | 2.91M | 2.68M | 2.31M | 2.11M | 2.00M | 1.68M |
|
Long-Term Deferred Tax
|
| | | | | | | | 2.02M | | | | 3.35M | | | | 5.60M | | | | 6.91M | | | |
|
Other Non-Current Assets
|
0.01M | | | | 0.01M | 2.00M | 2.00M | 0.13M | 0.05M | 0.01M | 0.01M | | 0.05M | 0.11M | 0.06M | 0.05M | 0.02M | 0.08M | | | | | | |
|
Non-Current Assets
|
1.55M | | | | 2.19M | 2.28M | 2.64M | 2.86M | 3.29M | 3.73M | 4.08M | 4.19M | 4.45M | 4.34M | 4.05M | 3.79M | 3.54M | 3.46M | 3.12M | 2.84M | 2.54M | 2.29M | 2.26M | 2.02M |
|
Assets
|
1.86M | | | | 2.31M | 10.45M | 9.22M | 10.94M | 9.63M | 8.18M | 6.47M | 5.20M | 6.11M | 4.63M | 7.71M | 6.04M | 4.40M | 6.23M | 5.14M | 6.69M | 5.30M | 4.07M | 3.44M | 4.86M |
|
Accounts Payables
|
1.02M | | | | 1.96M | 0.62M | 0.40M | 0.36M | 0.22M | 0.23M | 0.28M | 0.32M | 0.32M | 0.49M | 0.51M | 0.59M | 0.91M | 1.11M | 0.31M | 0.44M | 0.51M | 0.35M | 0.48M | 0.59M |
|
Notes Payables
|
0.20M | | | | 0.44M | | | | | | | | 1.78M | 2.03M | 2.84M | 2.99M | 3.02M | 3.02M | | | | | | |
|
Payables
|
1.22M | | | | 2.40M | 0.62M | 0.40M | 0.36M | 0.22M | 0.23M | 0.28M | 0.32M | 2.10M | 2.52M | 3.35M | 3.58M | 3.94M | 4.14M | 0.31M | 0.44M | 0.51M | 0.35M | 0.48M | 0.59M |
|
Accumulated Expenses
|
0.07M | | | | 0.36M | | | | | | | | 0.03M | 0.08M | 0.17M | 0.30M | 0.47M | 0.62M | | | | | | |
|
Short term Debt
|
6.00M | | | | 6.00M | 2.00M | 2.00M | 0.27M | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M |
|
Total Current Liabilities
|
11.09M | | | | 15.42M | 3.15M | 2.67M | 0.63M | 0.22M | 0.27M | 0.33M | 0.43M | 2.26M | 2.53M | 3.38M | 3.63M | 3.98M | 4.20M | 0.36M | 0.49M | 0.55M | 0.39M | 0.53M | 0.64M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.57M | | | | 0.75M | | | | 0.00M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M |
|
Total Liabilities
|
| | | | | | | | | | | | 2.26M | | 3.38M | 3.63M | 3.98M | 4.28M | 0.43M | 0.56M | 0.60M | 0.44M | 0.56M | 0.67M |
|
Total Debt
|
6.00M | | | | 6.00M | 2.00M | 2.00M | 0.27M | | | | | | | | | | | | | | | | |
|
Common Equity
|
-9.23M | -10.40M | -11.64M | -12.55M | -13.10M | 7.29M | 6.56M | 10.32M | 9.41M | 7.92M | 6.14M | 4.77M | 3.85M | 2.10M | 4.33M | 2.42M | 0.42M | 1.95M | 4.71M | 6.14M | 4.69M | 3.64M | 2.87M | 4.19M |
|
Shareholder's Equity
|
-9.23M | -10.40M | -11.64M | -12.55M | -13.10M | 7.29M | 6.56M | 10.32M | 9.41M | 7.92M | 6.14M | 4.77M | 3.85M | 2.10M | 4.33M | 2.42M | 0.42M | 1.95M | 4.71M | 6.14M | 4.69M | 3.64M | 2.87M | 4.19M |
|
Liabilities and Shareholders Equity
|
1.86M | | | | 2.31M | 10.45M | 9.22M | 10.94M | 9.63M | 8.18M | 6.47M | 5.20M | 6.11M | 4.63M | 7.71M | 6.04M | 4.40M | 6.23M | 5.14M | 6.69M | 5.30M | 4.07M | 3.44M | 4.86M |
|
Retained Earnings
|
-47.31M | | | | -51.36M | -60.66M | -61.41M | -63.46M | -64.84M | -66.59M | -68.64M | -69.97M | -71.74M | -73.89M | -76.21M | -78.33M | -80.54M | -82.75M | -85.05M | -87.11M | -89.43M | -91.24M | -92.85M | -95.26M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | 2.00 | 2.00 | 2.00 | 2.00 | 1.00 | 1.00 |
|
Treasury Shares
|
| | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | |