|
Cash & Equivalents
|
0.13M | 0.10M | 0.13M | 0.34M | 0.15M | 0.53M | 0.20M | 1.16M | 0.49M | 0.58M | 0.03M | 0.10M | 0.16M | 0.14M | 0.13M | 0.38M | 0.55M | 1.04M | 0.73M | 0.20M | 0.59M | 0.96M | 1.27M | 1.91M | 1.05M | 0.74M | 1.55M | 1.10M | 0.28M | 0.78M | 0.58M | 0.42M | 0.41M | 0.32M | 0.78M | 3.40M | 2.80M | 4.00M | 4.92M | 2.65M | 2.49M | 2.55M | 2.20M | 1.70M | 0.55M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.90M | 1.90M | 1.90M |
|
Cash & Current Investments
|
0.13M | 0.10M | 0.13M | 0.34M | 0.15M | 0.53M | 0.20M | 1.16M | 0.49M | 0.58M | 0.03M | 0.10M | 0.16M | 0.14M | 0.13M | 0.38M | 0.55M | 1.04M | 0.73M | 0.20M | 0.59M | 0.96M | 1.27M | 1.91M | 1.05M | 0.74M | 1.55M | 1.10M | 0.28M | 0.78M | 0.58M | 0.42M | 0.41M | 0.32M | 0.78M | 3.40M | 2.80M | 4.00M | 4.92M | 2.65M | 2.49M | 4.45M | 4.10M | 3.60M | 2.45M |
|
Receivables - Net
|
| | | | | | | 572.00 | 0.00M | 0.00M | 0.07M | 0.12M | 0.20M | 0.90M | 0.88M | 0.82M | 0.69M | 0.56M | 0.93M | 0.66M | 3.58M | 3.97M | 3.00M | 4.50M | 5.20M | 6.43M | 2.74M | 2.32M | 3.84M | 3.55M | 2.69M | 3.49M | 4.47M | 3.58M | 1.26M | 15.22M | 16.67M | 15.05M | 12.80M | 12.07M | 12.50M | 15.16M | 14.39M | 14.24M | 14.36M |
|
Receivables - Other
|
| | | | | | | | | | | | 0.05M | | | | | | 0.17M | | | | | | | | | | | 4.05M | | | 4.41M | 3.45M | 1.25M | 11.96M | 14.43M | 13.80M | 10.87M | 10.18M | 10.78M | 12.46M | 10.65M | 10.05M | 9.84M |
|
Receivables
|
| | | | | | | 572.00 | 0.00M | 0.00M | 0.07M | 0.12M | 0.25M | 0.90M | 0.88M | 0.82M | 0.69M | 0.56M | 1.11M | 0.66M | 3.58M | 3.97M | 3.00M | 4.50M | 5.20M | 6.43M | 2.74M | 2.32M | 3.84M | 7.60M | 2.69M | 3.49M | 8.88M | 7.03M | 2.52M | 27.18M | 31.10M | 28.85M | 23.67M | 22.26M | 23.28M | 27.62M | 25.05M | 24.29M | 24.20M |
|
Finished Goods
|
| 0.02M | | 0.04M | 0.08M | 0.14M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-0.00M | | | 0.04M | -0.08M | | | 0.30M | 0.41M | 0.52M | | | 0.98M | 0.61M | 0.51M | 0.41M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.01M | | | 0.02M | 0.01M | 0.03M | 0.05M | 0.04M | 0.04M | 0.04M | | | 0.07M | 0.09M | 0.11M | 0.06M | 0.34M | 0.61M | 0.53M | 0.48M | 0.61M | 0.70M | 0.76M | 1.13M | 0.88M | 0.94M | 0.78M | 0.78M | 0.58M | 1.45M | 0.89M | 0.77M | 1.01M | 0.74M | 0.41M | 1.42M | 0.81M | 1.06M | 1.34M | 1.39M | 0.90M | 0.86M | 1.32M | 1.22M | 0.79M |
|
Current Assets
|
| | | 0.40M | 0.24M | 0.70M | 0.47M | 1.51M | 0.94M | 1.14M | | | 1.37M | 1.73M | 1.67M | 1.67M | 1.95M | 2.47M | 2.78M | 2.49M | 6.06M | 5.69M | 5.06M | 7.58M | 7.15M | 8.12M | 5.14M | 4.24M | 4.71M | 5.26M | 4.16M | 4.69M | 5.08M | 4.50M | 2.46M | 20.00M | 19.75M | 19.74M | 18.57M | 15.96M | 15.79M | 20.30M | 19.62M | 18.81M | 17.43M |
|
Property, Plant & Equipment (Net)
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | | | 0.09M | 0.03M | 0.08M | 0.08M | 0.07M | 0.01M | 0.00M | 0.02M | 0.08M | 0.03M | 0.03M | 0.14M | 0.12M | 0.11M | 0.10M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.21M | 0.18M | 0.20M | 0.16M | 0.14M | 0.10M | 0.07M | 0.07M | 0.09M | 0.06M |
|
Goodwill
|
| | | | | | | | | | | | 0.41M | 0.45M | 0.45M | 0.45M | 0.99M | 0.99M | 0.99M | 0.99M | 19.04M | 52.13M | 52.13M | 62.11M | 19.83M | 19.65M | 19.65M | 19.65M | 19.65M | 19.64M | 19.65M | 19.65M | 19.64M | 19.64M | 19.64M | 20.94M | 8.35M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M | 7.79M |
|
Intangibles
|
| | | | | | | 0.04M | 0.32M | 0.34M | | | 1.23M | 0.59M | 1.11M | 1.11M | 0.82M | 0.30M | 0.30M | 0.30M | 2.80M | 19.98M | 18.48M | 25.78M | 7.99M | 28.31M | 28.31M | 28.31M | 28.31M | 6.07M | 28.31M | 28.31M | 11.82M | 4.51M | 4.12M | 19.56M | 16.19M | 15.23M | 14.75M | 14.34M | 13.88M | 13.41M | 12.92M | 12.44M | 11.99M |
|
Goodwill & Intangibles
|
| | | | | | | 0.04M | 0.32M | 0.34M | | | 1.64M | 1.04M | 1.56M | 1.56M | 1.81M | 1.29M | 1.29M | 1.29M | 21.85M | 72.11M | 70.61M | 87.89M | 27.82M | 47.96M | 47.96M | 47.96M | 47.96M | 25.71M | 47.96M | 47.96M | 31.47M | 24.16M | 23.77M | 40.49M | 24.54M | 23.02M | 22.54M | 22.13M | 21.66M | 21.19M | 20.71M | 20.22M | 19.77M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | 3.18M | | | | 5.29M | | 0.62M | 0.13M | 11.75M | | | | 14.94M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.01M | 0.02M | | | 0.01M | 0.01M | 0.01M | | | 0.05M | 1.25M | 0.05M | 0.04M | 1.24M | 1.16M | 1.08M | 1.01M | 0.93M | 0.91M | 0.78M | 0.70M | 0.62M | 0.66M | 0.66M | 0.47M | 0.38M | 0.53M | 0.24M | 0.24M | 0.24M | 0.14M | 0.19M | 0.19M | 0.19M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |
|
Non-Current Assets
|
| | | 0.01M | 0.02M | 0.02M | 0.03M | 0.09M | 0.37M | 0.39M | | | 2.08M | 1.99M | 1.83M | 1.71M | 3.09M | 2.55M | 2.61M | 2.50M | 23.45M | 72.95M | 71.89M | 89.50M | 29.21M | 28.41M | 27.94M | 27.33M | 26.83M | 26.31M | 25.81M | 26.01M | 25.20M | 24.70M | 24.35M | 41.23M | 25.22M | 23.68M | 23.15M | 23.00M | 22.20M | 21.67M | 21.16M | 20.68M | 20.19M |
|
Assets
|
| | | 0.44M | 0.29M | 0.74M | 0.53M | 1.60M | 1.32M | 1.53M | 2.75M | 2.51M | 3.46M | 3.72M | 3.49M | 3.38M | 5.04M | 5.03M | 5.40M | 4.99M | 29.51M | 78.65M | 76.95M | 97.07M | 36.35M | 36.53M | 33.07M | 31.58M | 31.54M | 31.56M | 29.97M | 30.70M | 30.28M | 29.20M | 26.80M | 61.23M | 44.98M | 43.42M | 41.72M | 38.96M | 37.98M | 41.97M | 40.78M | 39.50M | 37.62M |
|
Accounts Payables
|
| | | | 0.01M | 0.07M | 0.09M | 0.18M | 0.17M | 0.18M | | | | 0.90M | 1.10M | 0.90M | 0.63M | 0.66M | 1.02M | 0.84M | 4.67M | 8.52M | 8.06M | 8.52M | 7.52M | 9.60M | 8.03M | 8.81M | 8.76M | 10.97M | 8.46M | 8.52M | 9.97M | 10.32M | 8.84M | 15.20M | 14.38M | 17.50M | 15.81M | 16.44M | 16.90M | 22.67M | 18.68M | 22.31M | 21.21M |
|
Notes Payables
|
| | | 0.02M | 0.02M | | | | | | | | 0.93M | 0.23M | 0.77M | 0.58M | 0.38M | 0.23M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 1.14M | 2.09M | 1.99M | 1.99M | 1.52M | 7.32M | 0.30M | | | 33.10M | 7.70M | 4.05M | 4.72M | 70.20M | 72.50M | 74.60M | 77.00M | 78.80M | 81.10M | 81.30M | 83.60M |
|
Payables
|
| | | 0.02M | 0.03M | 0.07M | 0.09M | 0.18M | 0.17M | 0.18M | | | 0.93M | 1.13M | 1.87M | 1.48M | 1.01M | 0.89M | 1.18M | 1.01M | 4.83M | 8.68M | 8.23M | 8.69M | 8.65M | 11.69M | 10.02M | 10.79M | 10.28M | 18.28M | 8.75M | 8.52M | 9.97M | 43.42M | 16.53M | 19.25M | 19.09M | 87.70M | 88.31M | 91.04M | 93.90M | 101.47M | 99.78M | 103.61M | 104.81M |
|
Accumulated Expenses
|
-0.02M | | | 0.03M | 0.02M | 0.02M | 0.01M | | | | | | 0.01M | 0.09M | 0.09M | 0.11M | 0.30M | 0.47M | 0.32M | 0.32M | 1.98M | 4.72M | 2.46M | 3.58M | 4.98M | 3.55M | 3.42M | 2.94M | 3.51M | 0.62M | 3.21M | 1.97M | 2.44M | 0.03M | 0.07M | 0.04M | 0.04M | 0.35M | 0.14M | 0.14M | 0.31M | 0.53M | 0.26M | 0.56M | 0.54M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 557.00 | | | | | 0.05M | -0.00M | 0.01M | 0.10M | 0.32M | 0.20M | 0.37M | 0.61M | 0.04M | 0.06M | 0.00M | 0.07M | 1.60M | 0.08M | 15.80M | 16.55M | 1.84M | 1.76M | 4.79M | 4.70M | 3.02M | 3.03M | 2.51M | 2.79M | 4.40M | 3.90M | 2.52M | 3.08M |
|
Short term Debt
|
| | | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.00M | | | 0.02M | 0.06M | 0.04M | 0.02M | 0.01M | 0.09M | 0.06M | 0.04M | 0.00M | 0.18M | 0.13M | 0.07M | 0.03M | 0.34M | 0.23M | 0.46M | 0.98M | 1.39M | 24.19M | 22.19M | 2.83M | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.19M | 0.21M | 0.22M | 0.22M | 0.22M | 0.07M | 0.05M | 0.02M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | | 0.16M | 0.18M | 0.24M | 0.22M | 0.35M | 0.35M | 0.35M | 0.81M | 1.16M | 0.86M | 0.62M | 1.00M | 0.74M | 0.97M | 4.86M | 4.49M | 4.57M | 6.27M | 5.81M | 4.77M | 2.88M | 6.38M | 6.59M | 5.30M |
|
Total Current Liabilities
|
| | | 0.06M | 0.06M | 0.09M | 0.11M | 0.21M | | | | | 1.46M | 2.12M | 2.01M | 1.64M | 1.35M | 1.59M | 1.73M | 1.47M | 7.01M | 13.97M | 11.21M | 12.80M | 14.12M | 16.06M | 14.17M | 17.41M | 19.98M | 23.07M | 14.31M | 17.77M | 18.99M | 17.85M | 19.44M | 29.01M | 28.39M | 30.80M | 31.83M | 29.24M | 28.75M | 33.78M | 34.44M | 36.10M | 34.71M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | |
|
Non-Current Debt
|
| | | 0.27M | 0.27M | | | | | | | | | 1.20M | 1.25M | 1.30M | 1.35M | 0.09M | 0.02M | 0.02M | 0.02M | 0.18M | 0.03M | 18.59M | 17.84M | 16.92M | 16.45M | 13.85M | 14.00M | 15.16M | 24.19M | 22.19M | 23.58M | 25.10M | 24.86M | 53.06M | 56.72M | 58.67M | 60.65M | 65.25M | 68.41M | 71.04M | 72.41M | 73.78M | 76.12M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 0.29M | | | | 0.14M | 0.08M | 0.01M | 591.00 | 591.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | 0.49M | 0.32M | 0.23M | 0.11M | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | 0.14M | 0.12M | 0.26M | 0.20M | 0.13M | 0.08M | 0.02M | 0.07M | 0.05M | 0.02M | | | | 0.69M | 0.33M | 0.36M | 0.36M | 0.33M | 0.32M | 0.30M | 0.29M | 0.27M | 0.27M | 0.25M | 0.23M | 0.21M | 0.18M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | | | 5.06M | 3.35M | 3.31M | 2.75M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.43M | | | 80.69M | 86.73M | 89.72M | 92.63M | | | | | |
|
Total Liabilities
|
| | | 0.33M | 0.33M | 0.09M | 0.11M | 0.21M | 0.18M | 0.18M | | | 2.61M | 3.38M | 3.27M | 2.95M | 2.72M | 1.60M | 1.88M | 1.61M | 7.78M | 14.51M | 11.60M | 31.62M | 32.01M | 33.01M | 30.67M | 31.26M | 33.98M | 38.29M | 38.50M | 40.65M | 42.97M | 43.27M | 44.60M | 82.35M | 85.75M | 90.08M | 93.04M | 95.38M | 97.60M | 105.20M | 107.16M | 110.12M | 110.98M |
|
Total Debt
|
| | | 0.28M | 0.27M | 0.00M | 0.01M | 0.03M | 0.01M | 0.00M | | | 0.02M | 1.26M | 1.29M | 1.32M | 1.36M | 0.19M | 0.08M | 0.06M | 0.03M | 0.36M | 0.15M | 18.66M | 17.87M | 17.26M | 16.69M | 14.31M | 14.99M | 16.55M | 48.38M | 44.37M | 26.41M | 25.10M | 24.86M | 53.06M | 56.72M | 58.67M | 60.65M | 65.25M | 68.41M | 71.04M | 72.41M | 73.78M | 76.12M |
|
Common Equity
|
| | | 0.11M | 1.39M | 0.65M | 0.42M | 1.39M | 1.13M | 1.36M | | | | 0.34M | 0.22M | 0.43M | 2.32M | 3.42M | 3.52M | 3.39M | 21.73M | 64.14M | 65.35M | 65.45M | 4.34M | 3.51M | 2.41M | 0.32M | -2.44M | -6.72M | -8.53M | -9.95M | -12.68M | -14.07M | -17.80M | -21.12M | -40.77M | -46.66M | -51.32M | -56.41M | -59.62M | -63.23M | -66.38M | -70.62M | -73.37M |
|
Shareholder's Equity
|
| | | 0.11M | 1.39M | 0.65M | 0.42M | 1.39M | 1.13M | 1.36M | | | 0.85M | 0.34M | 0.22M | 0.43M | 2.32M | 3.42M | 3.52M | 3.39M | 21.73M | 64.14M | 65.35M | 65.45M | 4.34M | 3.51M | 2.41M | 0.32M | -2.44M | -6.72M | -8.53M | -9.95M | -12.68M | -14.07M | -17.80M | -21.12M | -40.77M | -46.66M | -51.32M | -56.41M | -59.62M | -63.23M | -66.38M | -70.62M | -73.37M |
|
Liabilities and Shareholders Equity
|
| | | 0.44M | 0.29M | 0.74M | 0.53M | 1.60M | 1.32M | 1.53M | 2.75M | 2.51M | 3.46M | 3.72M | 3.49M | 3.38M | 5.04M | 5.03M | 5.40M | 4.99M | 29.51M | 78.65M | 76.95M | 97.07M | 36.35M | 36.53M | 33.07M | 31.58M | 31.54M | 31.56M | 29.97M | 30.70M | 30.28M | 29.20M | 26.80M | 61.23M | 44.98M | 43.42M | 41.72M | 38.96M | 37.98M | 41.97M | 40.78M | 39.50M | 37.62M |
|
Treasury Shares
|
| | | | | | 0.36M | 0.36M | 0.36M | 0.36M | | | | | | | | | | | | | | | | -0.83M | 0.83M | 0.83M | 0.83M | -0.83M | -0.83M | -0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 0.83M | 1.35M | 1.35M | 1.35M | 1.35M | 1.55M | 1.55M | 1.91M |
|
Retained Earnings
|
| | | -1.68M | -1.99M | -2.41M | -2.67M | -2.97M | -3.33M | -3.74M | | | -10.96M | -11.82M | -12.86M | -13.70M | -14.57M | -17.04M | -17.75M | -18.46M | -20.52M | -21.22M | -24.25M | -28.37M | -90.64M | -93.93M | -95.64M | -100.13M | -103.23M | -106.14M | -108.26M | -109.72M | -112.53M | -114.27M | -118.10M | -124.14M | -143.90M | -149.83M | -154.60M | -159.81M | -163.10M | -166.86M | -170.10M | -174.20M | -177.00M |
|
Preferred Shares
|
| | | | | | | 0.01M | 0.02M | 0.02M | | | | 0.01M | 0.00M | 0.00M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | |