|
Cash & Equivalents
|
317.00 | 765.00 | 317.00 | 104.00 | 575.00 | 575.00 | 414.00 | 414.00 | 400.00 | 0.00M | 0.00M | 631.00 | 531.00 | 756.00 | 781.00 | 597.00 | 403.00 | 398.00 | 374.00 | 0.00M | 0.00M | 0.00M | 954.00 | 583.00 | 641.00 | 741.00 | 216.00 | 216.00 | | | | | | | 0.01M | | 0.10M | 0.17M | 0.30M | 0.42M | 0.20M | 0.16M | 0.09M | 0.04M | 0.04M | 0.04M | 0.10M | 0.28M | 0.16M | 2.38M | 10.72M | 9.15M | 22.86M | 16.97M | 8.32M | 9.52M | 3.99M | 4.51M | 3.47M | 9.01M | 7.47M | 6.26M | 5.94M | 7.70M | 6.54M | 5.38M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 163.00 | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | 0.00M | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 163.00 | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | 0.00M | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 994.00 | 994.00 | 994.00 |
|
Prepaid Assets
|
| | | | | 185.00 | | | | 0.00M | 0.00M | 0.00M | | 394.00 | 787.00 | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | | 0.34M | 0.25M | 0.15M | 0.06M | 0.28M | 0.19M | 0.13M | 0.07M | 0.19M | 0.14M | 0.09M | 0.04M |
|
Current Assets
|
146.00 | 765.00 | 430.00 | 104.00 | 104.00 | 438.00 | 414.00 | 314.00 | 400.00 | 0.00M | 0.00M | 0.00M | 531.00 | 0.00M | 0.00M | 0.00M | 403.00 | 398.00 | 374.00 | 0.00M | 0.00M | 0.00M | 954.00 | 583.00 | 641.00 | 741.00 | 0.05M | 216.00 | | 0.03M | 0.22M | 0.10M | 0.10M | 0.02M | 0.02M | 0.11M | 0.11M | 0.19M | 0.31M | 0.42M | 0.21M | 0.18M | 0.09M | 0.05M | 0.04M | 0.04M | 0.10M | 0.28M | 0.16M | 2.58M | 10.74M | 9.23M | 22.95M | 22.01M | 18.75M | 14.81M | 13.73M | 12.04M | 10.27M | 9.20M | 7.60M | 6.33M | 6.14M | 7.84M | 6.63M | 5.41M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.08M | | | | 6.52M | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.19M | 0.18M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.15M | 0.44M | 0.42M | 0.40M | 0.39M | 0.62M | 0.00M | 0.57M | 0.55M | 0.53M | 0.50M | 0.48M | 0.46M | 0.44M | 0.41M | 0.39M | 0.47M | 0.44M | 0.41M | 0.38M | 0.55M | 0.53M | 0.50M | 0.47M | 0.44M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.20M | 0.19M | 0.18M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.15M | 0.44M | 0.42M | 0.40M | 0.39M | 0.62M | 0.00M | 0.57M | 0.55M | 0.53M | 0.50M | 0.48M | 0.46M | 0.44M | 0.41M | 0.39M | 0.47M | 0.44M | 0.41M | 0.38M | 0.55M | 0.53M | 0.50M | 0.47M | 0.44M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.20M | 0.19M | 0.18M | 0.18M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.15M | 0.44M | 0.42M | 0.40M | 0.39M | 0.62M | 0.60M | 0.57M | 0.55M | 0.53M | 0.51M | 0.48M | 0.46M | 0.44M | 0.42M | 0.39M | 0.47M | 0.44M | 0.42M | 0.39M | 0.56M | 0.53M | 0.50M | 0.47M | 0.44M |
|
Assets
|
146.00 | 765.00 | 430.00 | 104.00 | 104.00 | 438.00 | 414.00 | 314.00 | 400.00 | 0.00M | 0.00M | 0.00M | 531.00 | 0.00M | 0.00M | 0.00M | 403.00 | 398.00 | 374.00 | 0.00M | 0.00M | 0.00M | 954.00 | 583.00 | 641.00 | 741.00 | 0.05M | 216.00 | 0.12M | 0.14M | 0.32M | 0.20M | 0.30M | 0.21M | 0.20M | 0.29M | 0.28M | 0.36M | 0.48M | 0.58M | 0.36M | 0.33M | 0.53M | 0.47M | 0.44M | 0.43M | 0.72M | 0.87M | 0.73M | 3.13M | 11.27M | 9.73M | 23.43M | 22.47M | 19.19M | 15.23M | 14.13M | 12.51M | 10.72M | 9.62M | 7.99M | 6.89M | 6.67M | 8.35M | 7.11M | 5.85M |
|
Accounts Payables
|
0.01M | 0.00M | | 0.00M | 0.00M | | | 0.00M | 0.06M | 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 | | 0.02M | 0.03M | 0.04M | 0.07M | 0.10M | 0.05M | 0.16M | 0.24M | 0.23M | 0.27M | 0.24M | 0.33M | 0.34M | 0.32M | 0.32M | 0.32M | 0.39M | 0.38M | 0.34M | 0.35M | 0.36M | 0.37M | 0.45M | 0.76M | 0.34M | 0.31M | 0.33M | 3.27M | 0.35M | 0.34M | 0.37M | 0.32M | 0.34M | 0.32M | 0.27M | 0.27M | 0.27M | 0.26M | 0.25M |
|
Notes Payables
|
| | | | | | | | | 0.01M | 0.07M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | 0.05M | 0.10M | 0.10M | 0.10M | 0.12M | 0.13M | 0.25M | 0.26M | 0.24M | 0.21M | 0.68M | 1.08M | 1.07M | 0.90M | 1.06M | 1.03M | 1.05M | 0.91M | 0.79M | 0.33M | 0.12M | 2.74M | | | | | | | | | | | | | | | | |
|
Payables
|
0.01M | 0.00M | | 0.00M | 0.00M | | | 0.00M | 0.06M | 0.01M | 0.08M | 0.08M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.02M | 0.08M | 0.14M | 0.17M | 0.20M | 0.18M | 0.29M | 0.49M | 0.49M | 0.51M | 0.46M | 1.01M | 1.42M | 1.39M | 1.22M | 1.38M | 1.42M | 1.43M | 1.25M | 1.14M | 0.68M | 0.48M | 3.20M | 0.76M | 0.34M | 0.31M | 0.33M | 3.27M | 0.35M | 0.34M | 0.37M | 0.32M | 0.34M | 0.32M | 0.27M | 0.27M | 0.27M | 0.26M | 0.25M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.03M | 0.02M | 0.07M | 0.09M | 0.07M | 0.12M | 0.14M | 0.16M | 0.20M | 0.16M | 0.07M | 0.07M | 0.03M | 0.02M | 0.03M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | |
|
Short term Debt
|
| 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | | | | 0.09M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.16M | 0.16M | 100.00 | 0.15M | | 0.00M | 0.00M | 0.00M | 0.68M | 0.40M | 1.31M | 7.05M | 9.93M | 6.82M | 3.23M | 2.53M | 1.38M | 2.54M | 6.85M | 1.84M | 2.81M | 1.57M | 38.74M | 2.28M | 0.25M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | |
|
Total Current Liabilities
|
0.01M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | 0.10M | 0.11M | 0.11M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.15M | 0.16M | | | 100.00 | | 0.30M | 0.45M | 0.45M | 0.47M | 1.31M | 1.27M | 2.44M | 8.22M | 10.87M | 7.71M | 4.47M | 4.18M | 3.00M | 3.89M | 8.60M | 3.65M | 4.65M | 3.20M | 40.52M | 3.31M | 1.45M | 3.50M | 1.05M | 0.38M | 0.39M | 0.40M | 3.32M | 0.41M | 0.40M | 0.42M | 0.37M | 0.39M | 0.38M | 0.33M | 0.33M | 0.29M | 0.28M | 0.26M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.07M | 0.03M | 0.03M | 0.03M | | | | | | | 0.20M | | | | 82.00 | 0.00M | 282.00 | 0.01M | 0.02M | 0.01M | 0.05M | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 915.00 | | | | | | | | | | 0.32M | 0.53M | 0.83M | 0.16M | 0.16M | 0.50M | 0.50M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 935.00 | 0.00M | 0.00M | 0.39M | 0.59M | 0.00M | 0.75M | 3.27M | 3.21M | | 0.66M | 0.78M | 1.32M | 6.85M | 0.29M | 2.81M | 1.57M | 38.74M | 2.28M | 0.25M | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 100.00 | | | 0.47M | 0.48M | 0.49M | 0.93M | 0.70M | 2.44M | 7.47M | 7.60M | 4.50M | 4.47M | 3.52M | 2.21M | 2.57M | 1.75M | 3.37M | 1.84M | 1.63M | 1.78M | 1.04M | 1.20M | 3.50M | 1.05M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-0.15M | -0.15M | -0.15M | -0.15M | -0.15M | -0.15M | 0.05M | -0.15M | 0.06M | 0.07M | 0.08M | 0.08M | | 0.09M | 0.10M | 0.11M | 0.11M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.15M | 0.16M | 0.17M | 0.18M | 100.00 | 0.17M | 0.37M | 0.47M | 0.48M | 0.50M | 1.32M | 1.28M | 2.44M | 8.23M | 10.87M | 7.71M | 4.47M | 4.18M | 3.00M | 3.89M | 8.60M | 3.65M | 4.65M | 3.20M | 40.52M | 3.31M | 1.45M | 3.50M | 1.05M | 0.38M | 0.39M | 0.40M | 3.32M | 0.41M | 0.40M | 0.42M | 0.37M | 0.39M | 0.38M | 0.33M | 0.33M | 0.29M | 0.28M | 0.26M |
|
Total Debt
|
| 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | | | | 0.09M | 0.10M | 0.11M | 0.11M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.16M | 0.16M | 100.00 | 0.17M | 0.07M | 0.03M | 0.03M | 0.03M | 0.68M | 0.40M | 1.31M | 7.05M | 9.93M | 6.82M | 3.43M | 2.53M | 1.38M | 2.54M | 6.85M | 1.85M | 2.81M | 1.58M | 38.76M | 2.28M | 0.30M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | |
|
Common Equity
|
0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | -0.05M | 0.15M | -0.06M | -0.07M | -0.07M | -0.08M | | -0.09M | -0.10M | -0.11M | -0.11M | -0.12M | -0.13M | -0.14M | -0.14M | -0.15M | -0.15M | -0.16M | -0.17M | -0.17M | 0.05M | -0.19M | -0.25M | -0.34M | -0.16M | -0.30M | -1.02M | -1.07M | -2.24M | -7.93M | -10.59M | -7.35M | -3.99M | -3.60M | -2.64M | -3.56M | -8.07M | -3.18M | -4.20M | -2.78M | -39.80M | -2.44M | -0.71M | -0.36M | 10.22M | 9.35M | 23.04M | 22.07M | 15.86M | 14.82M | 13.73M | 12.09M | 10.34M | 9.23M | 7.61M | 6.56M | 6.34M | 8.06M | 6.83M | 5.59M |
|
Shareholder's Equity
|
-0.01M | -0.02M | -0.02M | -0.04M | -0.04M | -0.04M | -0.05M | -0.06M | -0.06M | -0.07M | -0.07M | -0.08M | | -0.09M | -0.10M | -0.11M | -0.11M | -0.12M | -0.13M | -0.14M | -0.14M | -0.15M | -0.15M | -0.16M | -0.17M | -0.17M | 0.05M | -0.19M | -0.25M | -0.34M | -0.16M | -0.30M | -1.02M | -1.07M | -2.24M | -7.93M | -10.59M | -7.35M | -3.99M | -3.60M | -2.64M | -3.56M | -8.07M | -3.18M | -4.20M | -2.78M | -39.80M | -2.44M | -0.71M | -0.36M | 10.22M | 9.35M | 23.04M | 22.07M | 15.86M | 14.82M | 13.73M | 12.09M | 10.34M | 9.23M | 7.61M | 6.56M | 6.34M | 8.06M | 6.83M | 5.59M |
|
Liabilities and Shareholders Equity
|
146.00 | 765.00 | 430.00 | 104.00 | 104.00 | 438.00 | 414.00 | 314.00 | 400.00 | 0.00M | 0.00M | 0.00M | 531.00 | 0.00M | 0.00M | 0.00M | 403.00 | 398.00 | 374.00 | 0.00M | 0.00M | 0.00M | 954.00 | 583.00 | 641.00 | 741.00 | 0.05M | 216.00 | 0.12M | 0.14M | 0.32M | 0.20M | 0.30M | 0.21M | 0.20M | 0.29M | 0.28M | 0.36M | 0.48M | 0.58M | 0.36M | 0.33M | 0.53M | 0.47M | 0.44M | 0.43M | 0.72M | 0.87M | 0.73M | 3.13M | 11.27M | 9.73M | 23.43M | 22.47M | 19.19M | 15.23M | 14.13M | 12.51M | 10.72M | 9.62M | 7.99M | 6.89M | 6.67M | 8.35M | 7.11M | 5.85M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 317.18M | 340.68M | 333.47M | 333.47M | 333.47M | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | 0.08M | 0.09M | 0.10M | | 0.01M | 0.01M | 0.01M |
|
Retained Earnings
|
-0.18M | -0.19M | -0.19M | -0.21M | -0.21M | -0.22M | -0.22M | -0.23M | -0.23M | -0.24M | -0.24M | -0.25M | -0.26M | -0.26M | -0.27M | -0.28M | | | -0.30M | | | | -0.33M | | -0.34M | -0.35M | -500.00 | -0.36M | -0.36M | -0.57M | -0.77M | -1.01M | -1.90M | -1.95M | -3.43M | -11.01M | -17.44M | -19.02M | -17.08M | -17.88M | -17.97M | -20.37M | -25.57M | -21.82M | -23.67M | -23.27M | -61.89M | -34.05M | -36.96M | -38.80M | -43.67M | -44.82M | -46.61M | -47.60M | -53.81M | -54.86M | -55.97M | -57.42M | -59.10M | -60.14M | -61.70M | -62.74M | -64.59M | -66.23M | -67.46M | -68.70M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | | | | 18.11M | | | | 18.11M | | | | 18.11M | | | | | | | | | | | | 32.01M | | | | 105.01M | | | | 0.77M | 400.34M | 677.13M | 784.19M | 6.02M | 6.72M | 7.92M | 14.06M | 3.00M | 85.76M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 0.63M | 0.65M | 1.40M | 1.41M | 1.41M | 1.41M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.75M | 2.59M | 2.59M | 2.59M |