|
Cash & Equivalents
|
0.08M | 1.88M | 1.57M | | 2.42M | 5.20M | 7.33M | 5.72M | 2.73M | 2.73M | 3.86M | | 4.89M | 1.40M | 3.82M | 1.80M | 0.59M | 0.24M | 1.52M | 1.12M | 0.44M | 0.99M | 1.79M | 0.76M | 1.11M |
|
Cash & Current Investments
|
0.08M | 1.88M | 1.57M | | 2.42M | 5.20M | 7.33M | 5.72M | 2.73M | 2.73M | 3.86M | | 4.89M | 1.40M | 3.82M | 1.80M | 0.59M | 0.24M | 1.52M | 1.12M | 0.44M | 0.99M | 1.79M | 0.76M | 1.11M |
|
Receivables - Net
|
0.18M | 0.53M | 0.58M | 0.81M | 0.98M | 1.01M | 1.18M | 1.61M | 2.27M | 4.84M | 0.02M | 0.01M | 0.04M | 7.86M | 0.15M | 8.66M | 6.07M | 2.80M | 3.74M | 2.16M | 1.89M | 1.84M | 1.74M | 1.59M | 1.30M |
|
Receivables - Other
|
| | | | | | | 0.03M | 0.05M | 0.01M | | 0.43M | 0.50M | 0.33M | 0.41M | 0.38M | 0.26M | 0.20M | 0.19M | 0.15M | 0.22M | 0.18M | 0.18M | 0.21M | 0.18M |
|
Receivables
|
0.18M | 0.53M | 0.58M | 0.81M | 0.98M | 1.01M | 1.18M | 1.64M | 2.32M | 4.85M | 0.02M | 0.44M | 0.53M | 8.19M | 0.56M | 9.03M | 6.34M | 3.00M | 3.93M | 2.32M | 2.12M | 2.02M | 1.92M | 1.81M | 1.48M |
|
Inventory
|
| | | | | | | | | 0.19M | 0.74M | | 0.34M | 0.01M | 0.02M | 0.06M | 0.07M | 0.22M | 0.01M | | | | | | |
|
Prepaid Assets
|
| 0.07M | 0.12M | | 0.15M | 0.14M | 0.16M | 0.30M | 0.49M | 0.95M | 2.17M | | 3.46M | 2.63M | 2.48M | 2.81M | 2.99M | 0.24M | 2.71M | 0.29M | 0.26M | 0.33M | 1.08M | 0.59M | 0.31M |
|
Current Assets
|
0.26M | 2.48M | 2.27M | | 3.54M | 6.35M | 8.67M | 7.64M | 5.48M | 9.81M | 14.09M | | 14.94M | 14.40M | 15.06M | 16.02M | 11.59M | 26.29M | 9.28M | 19.07M | 3.00M | 3.48M | 5.01M | 3.34M | 2.99M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | 0.01M | | 0.06M | 0.08M | 0.08M | 0.07M | 0.09M | 2.39M | 3.44M | | 4.46M | 4.68M | 4.74M | 4.49M | 3.98M | 1.05M | 3.22M | 0.89M | 0.81M | 0.73M | 0.65M | 0.57M | 0.50M |
|
Goodwill
|
| 0.92M | 0.92M | | 3.01M | 4.10M | 4.10M | 4.10M | 20.70M | 16.79M | 59.27M | | 74.09M | 71.53M | 58.49M | 37.34M | 35.56M | 71.53M | 95.11M | 71.53M | 71.53M | 71.53M | 71.53M | 71.53M | 71.53M |
|
Intangibles
|
| 1.20M | 1.10M | | 1.10M | 2.22M | 2.22M | 2.22M | 2.59M | 6.86M | 7.03M | | 9.54M | 11.15M | 8.29M | 8.29M | 8.44M | 7.35M | 8.34M | 7.35M | 7.35M | 7.35M | 7.35M | 7.35M | 7.35M |
|
Goodwill & Intangibles
|
| 2.12M | 2.02M | | 4.11M | 6.32M | 6.32M | 6.32M | 23.28M | 23.66M | 66.30M | | 83.63M | 82.68M | 66.78M | 45.63M | 44.00M | 78.88M | 103.46M | 78.88M | 78.88M | 78.88M | 78.88M | 78.88M | 78.88M |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 22.60M | 0.67M | 15.13M | 0.07M | 0.13M | 0.13M | 0.13M | 0.13M |
|
Non-Current Assets
|
| 2.02M | 2.00M | | 4.12M | 6.30M | 6.42M | 6.36M | 23.41M | 26.00M | 69.54M | | 86.54M | 90.10M | 69.05M | 47.04M | 44.55M | 25.36M | 38.26M | 24.13M | 23.63M | 23.17M | 22.81M | 22.45M | 22.09M |
|
Assets
|
0.26M | 4.50M | 4.28M | | 7.66M | 12.65M | 15.09M | 14.00M | 28.90M | 35.81M | 83.63M | | 101.48M | 104.50M | 84.11M | 63.06M | 56.14M | 51.66M | 47.54M | 43.20M | 26.63M | 26.65M | 27.82M | 25.79M | 25.09M |
|
Accounts Payables
|
0.01M | 0.47M | 0.61M | | 0.97M | 0.81M | 0.75M | 0.86M | 1.49M | 2.71M | 6.22M | | 6.70M | 8.31M | 10.76M | 13.26M | 13.16M | 7.60M | 15.11M | 8.51M | 9.66M | 9.64M | 8.30M | 6.82M | 5.51M |
|
Notes Payables
|
0.20M | 0.11M | 0.11M | | 0.11M | 2.93M | 0.06M | 0.01M | | 1.50M | 4.70M | | 1.05M | 2.55M | 2.05M | 1.05M | 1.05M | 2.05M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | |
|
Payables
|
0.21M | 0.58M | 0.72M | | 1.08M | 3.74M | 0.81M | 0.87M | 1.49M | 4.21M | 10.92M | | 7.75M | 10.86M | 12.81M | 14.31M | 14.21M | 9.65M | 20.11M | 13.51M | 14.66M | 14.64M | 13.30M | 11.82M | 5.51M |
|
Accumulated Expenses
|
| 0.27M | 0.32M | | 0.33M | 0.42M | 0.42M | 0.19M | 0.41M | 0.51M | 2.03M | | 1.04M | 1.30M | 1.87M | 2.33M | 2.25M | 1.17M | 2.20M | 1.51M | 1.57M | 1.48M | 1.30M | 1.02M | 0.93M |
|
Other Accumulated Expenses
|
0.01M | 0.01M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | | 0.01M | 0.17M | 0.21M | 0.15M | 0.30M | 0.48M | 0.66M | 0.91M | 1.03M | 1.23M | 1.29M | 1.25M | 0.01M |
|
Short term Debt
|
| | | | 0.85M | 0.01M | 0.03M | 0.01M | 0.12M | 0.21M | 0.37M | | 7.24M | 7.76M | 4.52M | 3.59M | 3.73M | 1.86M | 3.50M | 3.43M | 2.69M | 2.67M | 2.03M | 1.75M | 1.96M |
|
Current Leases
|
| | | | 0.00M | 0.01M | 0.10M | 0.10M | 0.17M | 0.20M | 0.21M | | 0.16M | 0.12M | 0.19M | 0.19M | 0.16M | 0.22M | 0.22M | 0.23M | 0.23M | 0.17M | 0.18M | 0.17M | 0.16M |
|
Current Deferred Revenue
|
| | | | | | | | | 0.05M | 1.95M | | 3.07M | 4.47M | 4.14M | 5.05M | 4.86M | 1.37M | 5.29M | 1.60M | 1.35M | 1.37M | 1.32M | 0.98M | 0.70M |
|
Total Current Liabilities
|
0.02M | 0.58M | 0.73M | | 1.97M | 3.86M | 3.94M | 4.11M | 4.84M | 5.14M | 10.89M | | 18.22M | 23.21M | 21.66M | 23.14M | 22.96M | 29.76M | 32.60M | 36.98M | 23.03M | 24.96M | 20.36M | 17.80M | 8.37M |
|
Non-Current Debt
|
0.20M | 0.11M | | | 0.04M | 1.04M | 1.02M | 1.01M | 0.44M | 5.50M | 5.28M | | 11.70M | 12.00M | 8.64M | 7.34M | 7.00M | 0.07M | 5.78M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M |
|
Convertible Debt
|
| | | | | 3.00M | 2.94M | 2.96M | 2.98M | | 1.50M | | 1.50M | | | | 5.00M | 5.00M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | 0.08M | 0.87M | 0.05M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M |
|
Preferred Stock Liabilities
|
0.04M | 6.32M | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | 16.67M | | 14.00M | | | | | |
|
Non-Current Deferred Tax Liability
|
| 0.01M | | | | | | | | 0.10M | | | 0.22M | 0.44M | 0.20M | 0.82M | 0.56M | 0.05M | 0.22M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Operating Leases
|
| | | | 0.02M | 0.00M | 0.18M | 0.15M | 0.27M | 0.09M | 0.20M | | 0.17M | 0.16M | 0.79M | 0.73M | 0.71M | 0.60M | 0.76M | 0.48M | 0.42M | 0.43M | 0.38M | 0.35M | 0.32M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 2.10M | 0.08M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 23.40M | 20.76M | | |
|
Total Liabilities
|
0.22M | 0.58M | 0.73M | | 2.03M | 4.91M | 5.04M | 5.17M | 5.39M | 10.51M | 16.37M | | 24.36M | 28.05M | 31.56M | 32.62M | 31.95M | 35.52M | 36.30M | 37.57M | 23.59M | 25.51M | 20.84M | 18.24M | 8.74M |
|
Total Debt
|
0.20M | 0.11M | | | 0.89M | 1.05M | 1.05M | 1.02M | 0.56M | 5.71M | 5.65M | | 18.94M | 19.76M | 13.15M | 10.93M | 10.73M | 1.93M | 9.28M | 3.49M | 2.73M | 2.71M | 2.06M | 1.78M | 1.97M |
|
Common Equity
|
0.04M | 3.92M | 3.54M | | 5.64M | 7.74M | 10.05M | 8.83M | 23.51M | 25.30M | 67.26M | | 77.12M | 76.45M | 52.55M | 30.44M | 24.19M | 16.14M | 11.24M | 5.62M | 3.04M | 1.15M | 6.98M | 7.55M | 16.34M |
|
Shareholder's Equity
|
0.04M | 3.92M | 3.54M | | 5.64M | 7.74M | 10.05M | 8.83M | 23.51M | 25.30M | 67.26M | | 77.12M | 76.45M | 52.55M | 30.44M | 24.19M | 16.14M | 11.24M | 5.62M | 3.04M | 1.15M | 6.98M | 7.55M | 16.34M |
|
Liabilities and Shareholders Equity
|
0.26M | 4.50M | 4.28M | | 7.66M | 12.65M | 15.09M | 14.00M | 28.90M | 35.81M | 83.63M | | 101.48M | 104.50M | 84.11M | 63.06M | 56.14M | 51.66M | 47.54M | 43.20M | 26.63M | 26.65M | 27.82M | 25.79M | 25.09M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | -0.50M | -0.50M | 0.50M | -0.50M | -0.50M |
|
Retained Earnings
|
0.03M | -1.45M | -2.29M | | -3.87M | -4.87M | -6.64M | -8.76M | -11.01M | -44.01M | -51.96M | | -67.89M | -77.79M | -112.63M | -141.96M | -147.47M | -158.02M | -164.63M | -173.06M | -176.74M | -182.26M | -187.64M | -190.65M | -188.12M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 93.00 |