|
Cash & Equivalents
|
| | 0.01M | 0.05M | 0.05M | 0.22M | 0.04M | 0.05M | 0.03M | 0.00M | 0.07M | 0.07M | 0.00M | 0.02M | 0.01M | 0.01M | 0.04M | 0.01M | 0.10M | 1.41M | 0.72M | 0.11M | 0.01M | 0.00M | 0.30M | 0.09M | 0.12M | 0.06M | 0.07M | | 0.10M | 0.00M | 0.02M | 0.01M | 0.30M | 0.17M | 0.03M | 0.00M | 3.37M | 2.92M | 0.66M | 1.40M | 2.25M | 3.20M | 2.90M | 2.15M | 1.44M | 0.94M | 0.75M | 25.30M | 38.82M | 33.08M | 25.85M | 36.16M | 20.48M | 39.78M | 293.68M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.05M | 0.06M | 0.02M | 0.05M | 0.02M | 200.00 | 199.00 | 199.00 | 199.00 | 2.00 | 0.62M | 0.20M | | | | | | | | | | 0.10M | | | | | | | | | | | |
|
Cash & Current Investments
|
| | 0.01M | 0.05M | 0.05M | 0.22M | 0.04M | 0.05M | 0.03M | 0.00M | 0.07M | 0.07M | 0.00M | 0.02M | 0.01M | 0.01M | 0.04M | 0.01M | 0.10M | 1.41M | 0.72M | 0.11M | 0.02M | 0.02M | 0.35M | 0.15M | 0.14M | 0.11M | 0.08M | 200.00 | 0.10M | 0.00M | 0.02M | 0.01M | 0.92M | 0.37M | 0.03M | 0.00M | 3.37M | 2.92M | 0.66M | 1.40M | 2.25M | 3.20M | 2.90M | 2.25M | 1.44M | 0.94M | 0.75M | 25.30M | 38.82M | 33.08M | 25.85M | 36.16M | 20.48M | 39.78M | 293.68M |
|
Receivables - Net
|
0.14M | 0.00M | -0.07M | 0.27M | 0.43M | 0.71M | -0.55M | 0.71M | 0.37M | 0.01M | | 0.24M | 0.10M | 0.12M | 0.22M | 0.07M | 0.07M | 0.20M | 0.44M | | | 0.15M | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | 0.13M | | 0.60M | | 0.86M | 0.48M | 0.66M | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.65M | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.14M | 0.00M | -0.07M | 0.41M | 0.43M | 1.31M | -0.55M | 1.57M | 0.85M | 0.66M | | 0.24M | 0.10M | 0.12M | 0.22M | 0.07M | 0.07M | 0.20M | 0.44M | | | 0.15M | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
-0.22M | 0.02M | -0.08M | 0.26M | 0.24M | 0.29M | -0.27M | 0.37M | 0.61M | 0.57M | 0.11M | 0.06M | 0.05M | 0.03M | 0.08M | 0.11M | 0.10M | 0.07M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.33M | 66.00 | 0.00M | 782.00 | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | 0.01M | -0.11M | -0.09M | 0.05M | 0.04M | 0.05M | 0.06M | 0.02M | 0.05M | 0.02M | 0.01M | 199.00 | 199.00 | 0.03M | 0.02M | 0.22M | 0.14M | 0.10M | 0.02M | 0.45M | 0.60M | 0.47M | 0.32M | 0.32M | 0.26M | 0.21M | 0.12M | 0.09M | 0.18M | 0.11M | 0.06M | 0.03M | 0.18M | 0.10M | 0.06M | 0.24M | 0.23M | 0.15M |
|
Current Assets
|
| | | 0.72M | 1.11M | 1.88M | 1.16M | 2.04M | 1.55M | 1.28M | 0.17M | 0.37M | 0.15M | 0.17M | 0.31M | 0.18M | 0.21M | 0.28M | 0.62M | | | | 0.07M | 0.06M | 0.40M | 0.18M | 0.15M | 0.13M | 0.09M | 0.01M | 0.10M | 0.00M | 0.05M | 0.03M | 0.59M | 0.38M | 0.20M | 0.03M | 8.39M | 6.16M | 4.29M | 5.47M | 11.78M | 5.95M | 5.72M | 4.20M | 9.49M | 9.40M | 8.90M | 27.04M | 39.44M | 33.72M | 26.43M | 38.14M | 20.68M | 40.45M | 298.34M |
|
Property, Plant & Equipment (Net)
|
| | | 0.03M | 0.03M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 230.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | -0.09M | -0.20M | 0.19M | 0.43M | 0.50M | 0.56M | 0.49M | 0.40M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 18.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.50M | 2.25M | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.35M | 0.35M | 0.50M |
|
Intangibles
|
| | | 0.01M | | 0.01M | | 0.03M | 0.03M | 0.02M | | | | | | | | | | | -0.01M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | | | | | | | | | | | -0.01M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.00M | | 280.00 | 0.00M | 0.00M | 153.00 | 0.01M | | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | | -0.00M | -0.00M | 0.00M | 0.06M | 0.06M | 0.06M | 0.34M | 0.04M | 0.04M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.40M | 0.06M | 0.04M | | | | | 8.63M | 8.68M | 5.50M | 5.60M | 5.71M | | | | | | | | | | 9.70M | 161.70M |
|
Non-Current Assets
|
| | | 0.05M | -1.11M | 0.07M | 0.07M | 0.09M | 0.10M | 0.09M | 230.00 | 0.00M | 0.40M | 0.40M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | | | | 0.21M | 0.50M | 2.07M | 2.13M | 3.08M | 0.45M | 0.04M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 7.74M | 8.27M | 8.84M | 8.64M | 8.70M | 5.51M | 5.61M | 5.72M | 0.01M | 0.01M | 0.01M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.36M | 0.36M | 0.51M |
|
Assets
|
| | | 0.77M | | 1.95M | | 3.14M | -1.64M | 1.37M | 0.17M | 0.37M | 0.56M | 0.57M | 0.72M | 0.59M | 0.62M | 0.69M | 1.02M | | | | 0.27M | 0.56M | 2.47M | 2.30M | 3.23M | 0.57M | 0.13M | 0.04M | 0.10M | 0.01M | 0.05M | 0.03M | 0.59M | 0.38M | 0.20M | 0.03M | 16.12M | 14.43M | 13.13M | 14.10M | 20.48M | 11.46M | 11.33M | 9.92M | 9.50M | 9.41M | 8.92M | 27.15M | 39.55M | 33.82M | 26.53M | 38.25M | 21.03M | 40.81M | 298.86M |
|
Accounts Payables
|
| | | 0.07M | | 0.05M | | 0.12M | 0.21M | 0.10M | 0.44M | 0.18M | 0.23M | 0.48M | 0.31M | 0.27M | 0.21M | 0.22M | 0.40M | | | | 0.26M | 0.19M | 0.14M | 0.30M | 0.40M | 0.31M | 0.74M | 0.64M | 0.77M | 0.97M | 0.34M | 0.49M | 0.08M | 0.03M | 0.07M | 0.13M | 0.07M | 0.16M | 0.10M | 0.14M | 0.11M | 0.14M | 0.10M | 0.08M | 0.04M | 0.19M | 0.09M | 0.06M | 0.03M | 0.13M | 0.27M | 0.07M | 0.12M | 0.10M | 0.09M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | 0.69M | 1.27M | 0.85M | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | | | | | | | | | | | 3.18M |
|
Payables
|
| | | 0.07M | | 0.05M | | 0.12M | 0.21M | 0.10M | 0.44M | 0.18M | 0.23M | 0.48M | 0.31M | 0.27M | 0.21M | 0.22M | 0.40M | | | | 0.26M | 0.24M | 0.19M | 0.35M | 0.45M | 0.36M | 0.78M | 0.69M | 0.82M | 1.01M | 0.34M | 0.49M | 0.08M | 0.03M | 0.07M | 0.13M | 0.76M | 1.42M | 0.95M | 0.14M | 0.37M | 0.14M | 0.10M | 0.08M | 0.04M | 0.19M | 0.09M | 0.06M | 0.03M | 0.13M | 0.27M | 0.07M | 0.12M | 0.10M | 3.26M |
|
Accumulated Expenses
|
| | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.14M | 0.21M | 0.30M | 0.00M | 0.25M | 0.32M | 0.71M | 0.01M | 0.51M | 1.05M | 3.91M | 0.31M | 0.62M | 1.05M |
|
Other Accumulated Expenses
|
-0.00M | 0.02M | -0.02M | 0.12M | 0.30M | 0.02M | -0.11M | 0.07M | 0.05M | 0.07M | | 0.03M | 0.04M | 0.05M | 0.08M | 0.01M | 0.11M | 0.15M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.67M | | 0.98M | | 1.15M | 0.81M | 0.88M | 0.27M | 0.27M | 0.34M | 0.32M | 0.29M | 0.26M | 0.22M | 0.19M | 0.12M | 0.12M | | | 0.01M | 0.30M | 0.30M | 3.19M | 3.79M | 3.30M | 13.02M | 11.98M | 23.23M | 5.08M | 5.19M | 4.34M | | | | | | | 3.71M | 1.85M | 2.49M | 0.78M | 0.71M | 0.21M | 0.50M | 0.36M | 0.07M | 0.21M | 0.21M | 0.07M | 0.02M | 0.27M | 0.04M | 4.00M | 56.50M |
|
Current Taxes
|
0.05M | 0.06M | 0.07M | 0.08M | 0.07M | -0.03M | 0.04M | 0.05M | 0.06M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.95M | 1.26M | 1.11M | 1.28M | 1.39M | 1.13M | 1.24M | 0.44M | 0.47M | 0.62M | 0.53M | 0.69M | 0.55M | 0.54M | 0.56M | 0.81M | | | | 0.27M | 2.14M | 3.70M | 3.54M | 6.02M | 5.40M | 32.12M | 24.27M | 45.35M | 6.09M | 5.53M | 4.83M | 0.08M | 0.03M | 0.07M | 0.13M | 0.76M | 1.43M | 4.66M | 2.00M | 2.94M | 1.07M | 1.03M | 0.59M | 0.54M | 0.80M | 0.49M | 0.98M | 0.25M | 0.71M | 1.34M | 4.25M | 0.48M | 4.94M | 62.35M |
|
Non-Current Debt
|
| | | 0.00M | | | | | | | 0.64M | 0.25M | 0.38M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 0.75M | 0.75M | 0.75M | | 0.54M | 0.54M | 0.58M | 0.58M | 0.58M | 0.58M | 0.63M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 11.10M |
|
Pension
|
| | | 0.00M | | 0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | 0.75M | 247.00 | 0.75M | | 0.75M | | | | | | | | | | | | | | 1.88M | 3.51M | 3.19M | 3.79M | 3.30M | 13.02M | 11.98M | 23.23M | 5.08M | 5.19M | 4.34M | 90.20M | | | | | | | | | | | 0.21M | 0.50M | 0.36M | 0.07M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 0.00M | | 0.75M | -247.00 | 0.75M | 0.75M | 0.75M | 0.64M | 0.79M | 0.92M | 0.66M | 0.58M | 0.58M | 0.58M | 0.63M | 0.63M | | | | | -1.88M | -3.51M | -3.19M | -3.79M | -3.30M | -13.02M | -11.98M | -23.23M | -5.08M | -5.19M | -4.34M | -90.20M | | | | | | | | | | | -0.21M | -0.50M | -0.36M | -0.07M | | | | | | | 4.80M | 11.10M |
|
Total Liabilities
|
| | | | | | | | | | 1.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | | 9.74M | 73.45M |
|
Total Debt
|
| | | 0.67M | | 0.98M | | 1.15M | 0.81M | 0.88M | 0.91M | 0.52M | 0.72M | 0.40M | 0.29M | 0.26M | 0.22M | 0.19M | 0.12M | 0.12M | | | 0.01M | 0.30M | 0.30M | 3.19M | 3.79M | 3.30M | 13.02M | 11.98M | 23.23M | 5.08M | 5.19M | 4.34M | | | | | | | 3.71M | 1.85M | 2.49M | 0.78M | 0.71M | 0.21M | 0.50M | 0.36M | 0.07M | 0.21M | 0.21M | 0.07M | 0.02M | 0.27M | 0.04M | 4.00M | 56.50M |
|
Common Equity
|
| | | -0.18M | | 0.09M | | -0.02M | -0.24M | -0.62M | -0.91M | -0.48M | -0.98M | -0.61M | -0.55M | -0.54M | -0.50M | -0.51M | 0.22M | | | | 0.01M | -1.58M | -1.23M | -1.23M | -2.79M | -4.83M | -31.99M | -24.23M | -45.25M | -6.08M | -5.48M | -4.80M | 0.51M | 0.35M | 0.13M | -0.09M | 15.36M | 13.00M | 8.48M | 12.10M | 17.53M | 10.39M | 10.30M | 14.32M | 20.32M | 19.82M | 16.99M | 26.17M | 39.30M | 33.11M | 25.20M | 34.00M | 20.56M | 31.07M | 225.40M |
|
Shareholder's Equity
|
| | | -0.18M | | 0.09M | -0.42M | -0.02M | -0.24M | -0.62M | -0.91M | -0.48M | -0.98M | -0.61M | -0.55M | -0.54M | -0.50M | -0.51M | 0.22M | | | | 0.01M | -1.58M | -1.23M | -1.23M | -2.79M | -4.83M | -31.99M | -24.23M | -45.25M | -6.08M | -5.48M | -4.80M | 0.51M | 0.35M | 0.13M | -0.09M | 15.36M | 13.00M | 8.48M | 12.10M | 17.53M | 10.39M | 10.30M | 14.32M | 20.32M | 19.82M | 16.99M | 26.17M | 39.30M | 33.11M | 25.20M | 34.00M | 20.56M | 31.07M | 225.40M |
|
Liabilities and Shareholders Equity
|
| | | 0.77M | | 1.95M | | 3.14M | -1.64M | 1.37M | 0.17M | 0.37M | 0.56M | 0.57M | 0.72M | 0.59M | 0.62M | 0.69M | 1.02M | | | | 0.27M | 0.56M | 2.47M | 2.30M | 3.23M | 0.57M | 0.13M | 0.04M | 0.10M | 0.01M | 0.05M | 0.03M | 0.59M | 0.38M | 0.20M | 0.03M | 16.12M | 14.43M | 13.13M | 14.10M | 20.48M | 11.46M | 11.33M | 9.92M | 9.50M | 9.41M | 8.92M | 27.15M | 39.55M | 33.82M | 26.53M | 38.25M | 21.03M | 40.81M | 298.86M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | 51.76M | 51.76M | 51.76M | 12.75M | 13.00M | 13.00M | 13.00M | 0.49M | 13.00M | 13.00M | 13.00M | 0.22M | 0.22M | 0.62M | 0.62M | | | | | 2.75M | 3.41M | 0.05M | 0.03M | 1.67M | 1.64M | 0.01M | 1.59M | 1.63M | 1.63M | 1.63M | 1.61M | 1.81M | 1.81M | 1.81M | 1.14M | 1.31M | 1.31M | 0.65M |
|
Retained Earnings
|
| | | -0.26M | 0.11M | -0.31M | -0.42M | -0.31M | -0.22M | -0.75M | -1.04M | -0.64M | -1.02M | -1.10M | -1.06M | -1.06M | -1.05M | -1.05M | -1.08M | | | | -14.74M | -18.09M | -19.34M | -23.16M | -24.79M | -26.83M | -54.97M | -51.73M | -69.05M | -104.25M | -103.66M | -114.62M | -114.52M | -114.68M | -114.90M | -115.12M | -126.32M | -131.16M | -135.01M | -135.59M | -141.33M | -149.05M | -150.09M | -151.48M | -152.90M | -153.91M | -154.55M | -138.68M | -126.42M | -133.15M | -142.19M | -139.95M | -157.22M | -153.34M | -87.75M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | | | | | | | | | 0.00M | 998.00 | 777.00 | 50.00 | 50.00 | 29.00 | 29.00 | 5.99M | 6.20M | | | | | | | | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.56M | 2.65M | 2.82M | 2.82M | 1.98M |