|
Cash & Equivalents
|
0.36M | 0.19M | 15.89M | 0.20M | 0.48M | 9.07M | 9.07M | 9.07M | 3.08M | 1.31M | 3.08M | 3.08M | 6.24M | 6.24M | 4.21M | 3.28M | 3.07M | 2.50M | 2.34M | 3.28M | 1.89M | 1.83M | 2.27M | 1.91M | 2.41M | 3.26M | 3.26M | 3.26M | 3.26M | 2.63M | 2.66M | 2.80M | 2.42M |
|
Short-term Investments
|
| | -0.05M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.36M | 0.19M | 15.84M | 0.24M | 0.48M | 9.11M | 9.11M | 9.11M | 3.12M | | 3.12M | 3.12M | 6.28M | | 4.26M | 3.33M | 3.12M | | 2.39M | 3.28M | 1.89M | 1.83M | | | 2.41M | 3.26M | 3.26M | 3.26M | 3.26M | 2.63M | 2.66M | 2.80M | 2.42M |
|
Receivables - Net
|
| | | | | | | | 0.44M | | | | 0.12M | | | | 0.21M | | | | 0.41M | | | | 0.20M | 0.25M | | | | 0.80M | | | |
|
Receivables
|
| | | | | | | | 0.44M | | | | 0.12M | | | | 0.21M | | | | 0.41M | | | | 0.20M | 0.25M | | | | 0.80M | | | |
|
Inventory
|
| | | | | | | | 6.19M | | | | 2.69M | | | | 4.05M | | | | 4.17M | | | | 2.71M | 2.87M | | | | 4.05M | | | |
|
Current Deferred Tax Assets
|
| | 1.16M | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| -0.07M | 0.64M | 0.63M | -0.01M | 0.55M | 0.53M | -0.11M | 0.54M | -0.09M | -0.05M | 0.94M | 0.78M | 0.15M | -0.02M | 1.01M | 0.77M | 0.25M | 0.50M | | 0.88M | 0.17M | 0.26M | 0.76M | 0.13M | 0.59M | 0.10M | 0.49M | 0.01M | 0.65M | 0.17M | 0.34M | |
|
Current Assets
|
2.09M | | | | 2.72M | 13.44M | 14.17M | 12.66M | 11.66M | 9.73M | 10.64M | 11.06M | 11.32M | 14.05M | 10.44M | 12.16M | 10.28M | 9.98M | 10.44M | 12.16M | 8.60M | 8.01M | 7.60M | 7.14M | 7.24M | 8.14M | 8.31M | 7.98M | 8.31M | 7.50M | 7.61M | 8.89M | 8.30M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 3.83M | | | | 2.75M | | | | 4.87M | | | | 4.69M | | | | 3.43M | 3.39M | | | | 2.67M | | | |
|
Long-Term Investments
|
| | | | | | | | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 6.91M | 7.03M | | 37.24M | 50.92M | 50.92M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M | 28.54M |
|
Intangibles
|
| | | | | 14.01M | 15.46M | | 12.70M | 12.28M | 11.98M | 11.60M | 10.96M | 10.62M | 10.27M | 9.93M | 9.22M | 8.89M | 8.56M | | 7.89M | 7.52M | 7.19M | 6.85M | 6.48M | 6.29M | 9.34M | 8.92M | 8.51M | 8.09M | 7.68M | 7.23M | 6.82M |
|
Goodwill & Intangibles
|
| | 6.91M | 7.03M | | 51.25M | 66.38M | 50.92M | 41.25M | | 40.52M | 40.14M | 39.50M | | 38.81M | 38.47M | 37.77M | | 37.10M | | 36.43M | 36.06M | | | 35.02M | 34.83M | 37.88M | 37.47M | 37.05M | 36.63M | 36.22M | 35.78M | 35.36M |
|
Long-Term Deferred Tax
|
| | | | | | | | -6.65M | | | | 0.56M | | 0.39M | | | 0.28M | 0.55M | | 0.17M | 0.02M | 0.02M | 0.02M | | 0.12M | 0.12M | 0.12M | 0.12M | | | | |
|
Other Non-Current Assets
|
| | | | | | | | 0.05M | | | | 0.05M | | 0.05M | | 0.05M | | | | 0.05M | 0.05M | 0.05M | 0.05M | 1.17M | 1.16M | 1.16M | 1.16M | 1.15M | 0.00M | 0.00M | | |
|
Non-Current Assets
|
0.07M | | | | 0.35M | 68.84M | 80.66M | 75.69M | 49.79M | 50.19M | 49.84M | 48.92M | 55.50M | 53.87M | 54.88M | 53.60M | 51.56M | 51.60M | 51.27M | 53.60M | 49.71M | 48.61M | 48.29M | 47.86M | 33.09M | 32.85M | 50.01M | 50.57M | 49.50M | -7.50M | 48.79M | 47.26M | 46.59M |
|
Assets
|
2.16M | | 32.95M | 28.45M | 3.08M | 82.28M | 94.83M | 88.35M | 61.45M | 59.92M | 60.47M | 59.98M | 66.82M | 67.92M | 65.32M | 65.76M | 61.84M | 61.58M | 61.70M | 65.76M | | 56.62M | 55.89M | 55.01M | 40.34M | 40.98M | 58.32M | 58.55M | 57.81M | | 56.40M | 56.16M | 54.89M |
|
Accounts Payables
|
0.53M | 0.44M | 2.64M | 1.59M | 0.37M | 5.96M | -2.28M | -3.26M | 3.49M | 0.25M | 0.59M | -0.17M | 2.68M | -1.29M | 2.35M | 2.97M | 2.51M | 2.49M | 2.61M | 2.97M | 2.92M | 2.61M | 2.74M | 0.05M | 1.64M | 1.92M | 3.39M | 2.75M | 2.19M | -0.42M | 0.40M | 0.37M | 0.08M |
|
Notes Payables
|
| | 1.73M | 1.74M | | 3.00M | 0.04M | 0.13M | 0.13M | 0.15M | 0.13M | 0.10M | 6.08M | 0.06M | 0.03M | | 6.08M | 0.51M | 5.07M | 6.08M | 2.03M | 1.01M | | | 1.16M | 1.16M | | | | 1.16M | | | |
|
Payables
|
0.53M | 0.44M | 4.37M | 3.33M | 0.37M | 8.96M | -2.25M | -3.13M | 3.61M | | 0.72M | -0.06M | 8.76M | | 2.38M | 2.97M | 8.59M | | 7.68M | 9.05M | 4.95M | 3.62M | | | 2.80M | 3.08M | 3.39M | 2.75M | 2.19M | 0.74M | 0.40M | 0.37M | 0.08M |
|
Accumulated Expenses
|
| | | | | | | | | | | | 1.18M | | | | 0.43M | | | | 0.45M | | | | 0.42M | 0.52M | | | | 0.49M | | | |
|
Other Accumulated Expenses
|
| | | | | | | | 1.68M | | | | 0.52M | 0.51M | | | | | | 0.49M | | | | | 0.01M | | | | | | | | |
|
Short term Debt
|
| | 1.50M | 1.50M | | 0.33M | 8.89M | 8.40M | 21.20M | 3.43M | 3.43M | 3.43M | 9.76M | 6.71M | 4.45M | 2.06M | 1.01M | 1.00M | 0.37M | 2.06M | 0.24M | 0.05M | 0.05M | 0.05M | 0.08M | 0.06M | 0.08M | 0.09M | 0.08M | | 0.03M | 0.03M | |
|
Current Leases
|
| | 0.14M | 0.14M | | 5.10M | 1.28M | 1.42M | 1.13M | 1.08M | 1.21M | 1.24M | 0.26M | 0.46M | 0.48M | 0.50M | 0.33M | 2.76M | 2.68M | 1.24M | 0.40M | 0.42M | 2.29M | 2.40M | 10.48M | 11.17M | 0.41M | 0.48M | 0.51M | 0.53M | 0.56M | 0.58M | 0.61M |
|
Current Taxes
|
0.35M | | | | 0.32M | 0.38M | 1.17M | 2.14M | 3.71M | 4.33M | 5.35M | 5.18M | 3.38M | 3.20M | -0.06M | 2.51M | 4.87M | 4.43M | 5.18M | | 7.74M | 8.33M | 0.60M | 0.17M | 7.19M | 7.59M | 0.37M | 10.93M | 11.40M | -7.40M | -0.69M | -0.84M | -1.29M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | 0.09M | 0.20M | 0.28M | 0.11M | 0.21M | 0.29M | 0.00M | 0.27M | -370.00 | 0.31M | 0.02M | 0.03M | 0.30M |
|
Total Current Liabilities
|
| | | | | 40.37M | 28.88M | 34.85M | 38.62M | 36.62M | 38.04M | 35.40M | 15.23M | 14.39M | 12.26M | 13.41M | 15.97M | 15.66M | 15.26M | 13.41M | 14.97M | 14.15M | 13.95M | 13.55M | 14.17M | 15.05M | 16.72M | 16.87M | 16.46M | 7.96M | 7.83M | 7.17M | 6.29M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | 0.10M | | | | 0.17M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 0.65M | 0.53M | 0.49M | 0.49M | 0.48M | 0.47M | 8.11M | 0.45M | 0.44M | 0.44M | 2.03M | | | | | 0.42M | | | 6.89M | 6.83M | | | | | | | |
|
Convertible Debt
|
| | 1.41M | 1.41M | | 10.35M | 6.89M | 6.77M | 6.87M | 1.17M | 6.94M | 6.57M | 1.07M | | 1.28M | | 1.28M | 1.28M | 1.28M | | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.16M | 1.54M | 1.31M | 0.98M | 1.16M | 0.44M | 0.11M | 1.03M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.17M | | 0.17M | 0.07M | 0.07M | 0.07M | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 1.13M | | | | 0.87M | 1.04M | 0.75M | | 0.64M | 0.42M | 0.41M | 0.40M | 0.40M | 0.39M | 0.39M | 0.38M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 0.03M | | | | 1.12M | | | | 0.02M | 1.08M | | | | 0.03M | 0.03M | 0.03M | 0.03M |
|
Operating Leases
|
| | 0.05M | 0.02M | | 4.81M | 5.01M | 5.10M | 3.87M | 3.59M | 3.53M | -1.21M | 9.28M | 9.57M | -0.11M | 9.31M | 8.95M | -0.08M | 8.76M | 9.31M | 8.55M | 8.44M | -0.10M | 8.20M | 6.80M | 6.77M | 9.01M | 10.05M | 9.92M | -0.43M | 9.62M | 9.47M | -0.40M |
|
Other Non-Current Liabilities
|
| | | | | | | | 0.05M | | | | 9.76M | | | | 1.01M | | | | 0.24M | | | | 0.11M | 0.08M | | | | 0.03M | | 0.70M | 0.03M |
|
Total Non-Current Liabilities
|
| | | | | | | | 47.82M | | | | 33.80M | | | | 27.11M | | | | 23.76M | | | | 23.37M | 24.17M | | | | 28.30M | | 28.12M | 28.02M |
|
Total Liabilities
|
0.62M | | 7.52M | 6.44M | 0.98M | 59.62M | 59.25M | 57.58M | 47.87M | 45.34M | 45.54M | 42.57M | 43.56M | 37.77M | 33.00M | 28.81M | 28.12M | 26.18M | 24.62M | 28.81M | 24.00M | 22.76M | 22.45M | 21.93M | 23.48M | 24.25M | 27.36M | 28.32M | 27.43M | 28.32M | 28.50M | 28.82M | 28.05M |
|
Total Debt
|
| | 1.50M | 1.50M | | 0.33M | 9.54M | 8.93M | 21.69M | | 3.91M | 3.91M | 17.87M | | 4.89M | 2.49M | 3.03M | | 0.37M | 2.06M | 0.24M | 0.47M | | | 6.97M | 6.89M | 0.08M | 0.09M | 0.08M | | 0.03M | 0.03M | |
|
Common Equity
|
| | 25.43M | 22.01M | | 22.66M | 35.58M | 71.99M | 76.03M | 78.65M | 78.65M | 79.53M | 23.26M | 92.79M | 94.18M | 94.40M | 33.73M | | | | 34.32M | | | | 31.05M | 30.97M | | | | 28.68M | | | |
|
Shareholder's Equity
|
1.55M | | | | 2.09M | | | 830.77M | 13.58M | 14.58M | 14.93M | 17.42M | 23.26M | 30.15M | 32.32M | 36.95M | 33.73M | 35.40M | 37.09M | | 34.32M | 33.86M | 33.44M | 33.08M | 31.05M | 30.97M | 30.96M | 30.24M | 0.03M | 28.68M | 27.90M | 27.34M | 26.84M |
|
Liabilities and Shareholders Equity
|
2.16M | | 32.95M | 28.45M | 3.08M | 82.28M | 94.83M | 88.35M | 61.45M | | 60.47M | 59.98M | 66.82M | | 65.32M | 65.76M | 61.84M | | 61.70M | 65.76M | 58.31M | 56.62M | | | 40.34M | 40.98M | 58.32M | 58.55M | 57.81M | | 56.40M | 56.16M | 54.89M |
|
Retained Earnings
|
| | -22.10M | -25.62M | | -0.42M | -0.80M | -0.54M | -70.51M | -0.92M | -0.55M | -1.49M | -79.43M | -72.25M | -2.44M | -65.24M | -69.76M | -68.20M | -2.59M | | -69.47M | -2.28M | -2.28M | -2.28M | 2.27M | 2.27M | -2.26M | -2.29M | -2.16M | 2.14M | -2.22M | -2.18M | -2.20M |