|
Cash & Equivalents
|
0.05M | 0.05M | 0.24M | 0.18M | 796.00 | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 2.39M | | 4.96M | 0.98M | 0.66M | 0.27M | 1.07M | 1.96M | | | | | | | | | 2.91M | | 12.56M | 9.21M | 7.92M | 7.11M | 9.25M | 12.65M | 7.69M | 9.62M | 7.19M | 4.45M | 6.07M | 7.86M | 7.00M | 6.41M | 6.43M | 6.41M | 8.72M | 5.66M | 8.20M | 7.09M | 8.70M | 7.83M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | | 0.68M | 0.54M | 0.54M | 0.54M | 0.54M | 1.14M | 1.13M | 1.13M | 1.13M | 3.72M | 12.67M | 1.13M | 1.13M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M |
|
Cash & Current Investments
|
0.05M | 0.05M | 0.24M | 0.18M | 796.00 | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 2.39M | | 4.96M | 0.98M | 0.66M | 0.27M | 1.07M | 1.96M | | | | | | | | | 2.91M | | 12.56M | 9.21M | 8.64M | 7.11M | 9.93M | 13.19M | 8.23M | 10.17M | 7.73M | 5.59M | 7.20M | 8.99M | 8.13M | 10.13M | 19.10M | 7.53M | 9.85M | 6.58M | 9.13M | 8.01M | 9.62M | 8.76M |
|
Receivables - Net
|
| | | | | | | | 0.02M | | | | | | | | | | 1.71M | 0.25M | 3.98M | 3.70M | 3.09M | 2.84M | 3.41M | 3.17M | 2.70M | 2.48M | 3.02M | 3.58M | 3.46M | 2.52M | 4.38M | 3.69M | 4.71M | 5.42M | 6.23M | 4.51M | 3.82M | 4.38M | 4.76M | 6.16M | 6.23M | 5.61M | 4.99M | 5.82M | 8.95M | 7.71M | 5.62M | 5.11M | 6.07M | 6.19M | 8.49M |
|
Receivables - Other
|
| | | | | | | | | | | | | 2.83M | 0.45M | 0.45M | 0.52M | 6.33M | | | | | | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 6.49M | 1.33M | | | | 3.58M | 2.25M | | 2.06M | 5.55M | 3.02M | 3.31M | 4.30M | 6.64M | 5.05M | 4.47M | 6.07M | 5.45M | 6.54M | 0.21M | 6.24M |
|
Receivables
|
| | | | | | | | 0.02M | | | | | 2.83M | | | | 6.33M | 1.71M | 0.25M | 3.98M | 3.70M | 3.09M | 9.33M | 9.90M | 9.66M | 9.20M | 8.97M | 9.52M | 10.07M | 9.96M | 9.01M | 10.88M | 5.03M | 4.71M | 5.42M | 6.23M | 8.10M | 6.07M | 4.38M | 6.82M | 11.72M | 9.25M | 8.93M | 9.29M | 12.46M | 14.00M | 12.18M | 11.70M | 10.56M | 12.60M | 6.39M | 14.73M |
|
Inventory
|
| | 0.06M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 0.18M | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 599.00 | 694.00 | 694.00 | 694.00 | 724.00 | 724.00 | 0.01M | 0.00M | 0.02M | 0.00M | 0.22M | 2.83M | | 1.96M | 3.97M | 2.67M | 0.27M | 0.51M | 0.45M | | | | | | | | | | | | | 0.23M | | 0.42M | 0.53M | 0.45M | 0.42M | 0.39M | 0.89M | 0.52M | 0.80M | 0.84M | 0.95M | 0.70M | 0.74M | 0.61M | 0.57M | 0.37M | 0.55M | 0.56M | 0.99M |
|
Current Assets
|
| | 0.36M | 0.28M | 0.16M | 0.26M | 0.01M | 0.34M | 0.71M | 0.09M | 0.05M | 0.49M | 0.34M | 5.75M | | 7.38M | 6.73M | 8.25M | | 7.58M | 6.39M | | | | | | | | | | | | | 13.90M | | 15.78M | 19.95M | 18.29M | 18.86M | 17.67M | 17.63M | 23.86M | 23.56M | 22.52M | 24.99M | 20.72M | 22.25M | 23.77M | 18.85M | 20.07M | 21.17M | 22.16M | 24.48M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.06M | | 0.04M | 0.04M | 0.04M | | 1.07M | 1.11M | | | | | | | | | | | | | 0.80M | | 0.60M | 0.53M | 0.47M | 0.43M | 0.38M | 0.32M | 0.29M | 0.27M | 0.23M | 0.21M | 0.19M | 0.17M | 0.15M | 0.13M | 0.11M | 0.10M | 0.08M | 0.07M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | 14.00M | 14.34M | 14.35M | 12.78M | | | 16.61M | | | | | | | | | 19.63M | | 20.02M | 20.02M | 20.02M | 20.02M | 20.02M | 20.02M | 29.31M | 29.31M | 22.80M | 22.80M | 25.22M | 25.22M | 25.21M | 21.62M | 21.51M | 21.51M | 21.51M | 21.51M |
|
Intangibles
|
| | 1.21M | 1.45M | 1.76M | 1.99M | | | | | | | | | | | | 0.50M | 9.11M | 8.86M | 8.61M | | | | | | | | | | | 13.20M | | 7.45M | | 13.47M | 13.47M | 13.47M | 13.47M | 13.47M | 13.47M | 9.88M | 18.68M | 18.68M | 18.68M | 22.13M | 22.13M | 22.13M | 23.41M | 23.41M | 23.41M | 23.41M | 23.41M |
|
Goodwill & Intangibles
|
| | 1.21M | 1.45M | 1.76M | 1.99M | | | | | | | | | | | | 0.50M | 23.11M | 23.20M | 22.96M | 12.78M | | | 16.61M | | | | | | | 13.20M | | 27.08M | | 33.49M | 33.49M | 33.49M | 33.49M | 33.49M | 33.49M | 39.20M | 47.99M | 41.48M | 41.48M | 47.35M | 47.35M | 47.34M | 45.03M | 44.92M | 44.92M | 44.92M | 44.92M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | 20.25M | | | | 21.63M | | | | 27.94M | | | | 30.47M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.40M | | 0.40M | 1.60M | 1.26M | | 0.85M | 0.64M | | | | | | | | | | | | | 0.20M | | 0.23M | 0.23M | 1.23M | 2.70M | 2.68M | 2.58M | 1.13M | 1.13M | 1.13M | 3.72M | 1.13M | 3.72M | 1.13M | 0.93M | 0.22M | 0.93M | 0.93M | 0.93M |
|
Non-Current Assets
|
| | 1.25M | 1.45M | 1.76M | -0.26M | | | | 1.13M | 1.56M | 1.90M | 2.21M | 15.62M | | -7.38M | -5.59M | 5.95M | | 27.97M | 27.38M | | | | | | | | | | | | | 38.85M | | 35.22M | 34.18M | 34.50M | 35.28M | 34.86M | 38.10M | 51.51M | 50.43M | 43.29M | 40.75M | 45.53M | 42.81M | 41.81M | 38.45M | 38.37M | 37.41M | 36.45M | 35.48M |
|
Assets
|
| | 1.61M | 1.72M | 1.91M | 2.26 | 0.01M | 0.34M | 0.71M | 1.22M | 1.61M | 2.39M | 2.55M | 21.37M | 18.29M | | 1.14M | 14.20M | | 35.54M | 33.76M | | | | | | | | | | | | | 52.75M | | 50.99M | 54.13M | 52.79M | 54.14M | 52.54M | 55.73M | 75.38M | 73.99M | 65.82M | 65.74M | 66.25M | 65.06M | 65.57M | 57.30M | 58.44M | 58.58M | 58.61M | 59.96M |
|
Accounts Payables
|
| | 1.70M | 1.49M | 1.79M | 1.47M | 1.39M | 1.30M | 1.48M | 1.99M | 1.00M | 0.56M | 0.52M | 2.07M | | 0.70M | 0.75M | 0.68M | -0.73M | 1.63M | 1.42M | | | | | | | | | | | | | 1.19M | | 0.86M | 0.81M | 0.94M | 1.32M | 0.88M | 1.57M | 4.80M | 3.66M | 3.60M | 4.31M | 6.89M | 2.22M | 3.20M | 1.56M | 2.34M | 2.12M | 3.17M | 2.80M |
|
Notes Payables
|
| | | | 0.02M | 0.10M | | | | | 0.54M | 1.39M | 0.09M | 3.16M | | 0.30M | 0.30M | 0.30M | | 0.85M | 1.80M | | | | | | | | | | | | | 0.85M | | 0.30M | 0.31M | 0.31M | 0.11M | 0.51M | 0.52M | 0.87M | 3.84M | 3.41M | 0.38M | 0.50M | | 3.90M | 3.90M | 3.75M | 3.75M | 3.35M | 3.35M |
|
Payables
|
| | 1.70M | 1.49M | 1.81M | 1.57M | 1.39M | 1.30M | 1.48M | 1.99M | 1.54M | 1.95M | 0.61M | 5.23M | | 1.00M | 1.05M | 0.98M | -0.73M | 2.48M | 3.22M | | | | | | | | | | | | | 2.04M | | 1.16M | 1.12M | 1.25M | 1.43M | 1.39M | 2.09M | 5.67M | 7.50M | 7.01M | 4.69M | 7.39M | 2.22M | 7.10M | 5.46M | 6.09M | 5.87M | 6.52M | 6.15M |
|
Accumulated Expenses
|
| | | | | | | | | | | | 0.62M | 2.06M | | 2.12M | 2.19M | 2.25M | | 2.38M | 2.44M | | | | | | | | | | | 0.40M | | 2.62M | 0.06M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M | 2.62M |
|
Other Accumulated Expenses
|
| | 0.03M | 0.36M | 0.37M | 0.36M | 0.48M | 0.30M | 0.32M | 0.40M | 1.30M | 1.64M | 0.49M | 2.98M | | 3.00M | 3.52M | 2.96M | | 4.97M | 5.66M | | | | | | | | | | | | | 2.05M | | 2.44M | 2.37M | 6.85M | 6.73M | 5.33M | 5.69M | 7.63M | 6.99M | 6.60M | 6.05M | 7.69M | 11.27M | 10.29M | 10.75M | 11.10M | 13.01M | 12.05M | 12.47M |
|
Short term Debt
|
| | | | | 0.80M | 0.93M | 0.46M | 0.99M | 1.67M | 2.12M | 2.12M | 2.12M | 37.33M | | 18.93M | 29.50M | 18.74M | | 12.89M | 5.06M | | | | | | | | | 3.31M | 1.25M | 0.70M | 0.24M | 9.35M | 2.43M | 8.04M | 8.11M | 6.18M | 2.92M | 0.50M | 0.50M | 13.74M | 16.63M | 15.79M | 19.23M | 19.33M | 19.96M | 20.89M | 20.65M | 1.69M | 22.99M | 24.38M | 1.78M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | | 1.85M | 1.72M | 1.60M | 1.60M | 1.61M | 2.03M | 2.07M | 2.02M | | | 0.05M | | | | 0.08M | | | |
|
Current Deferred Revenue
|
| | | | | | 0.35M | 0.44M | | | | 0.72M | 1.08M | 1.42M | | 1.42M | 1.34M | 0.05M | | 0.02M | 0.02M | | | | | | | | | | | | | 1.86M | | 3.18M | 4.27M | 0.41M | 1.36M | 1.19M | 0.91M | 1.64M | 2.09M | 2.14M | 1.92M | 1.45M | 0.99M | 0.85M | 0.75M | 0.34M | 0.82M | 1.58M | 1.81M |
|
Total Current Liabilities
|
| | 3.22M | 3.22M | 3.34M | 3.29M | 3.25M | 3.88M | 4.28M | 5.15M | 5.96M | 7.42M | 5.92M | 49.09M | | 28.49M | 39.61M | 39.67M | | 26.06M | 19.84M | | | | | | | | | | | | | 16.85M | | 14.52M | 15.42M | 14.95M | 16.06M | 14.21M | 15.50M | 25.29M | 23.78M | 22.36M | 22.96M | 27.45M | 25.74M | 26.01M | 24.81M | 26.51M | 28.45M | 29.13M | 29.87M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | | | 5.53M | 5.13M | 4.73M | 4.31M | 6.58M | 6.01M | 5.54M | | | 0.08M | | | | 0.06M | | | |
|
Non-Current Debt
|
| | | | | | 0.93M | 1.29M | 1.39M | | | | | 1.98M | | | | | | 0.40M | 0.47M | | | | | | | | | | | 1.75M | 2.86M | 2.52M | 2.52M | 1.19M | 1.11M | 0.87M | 1.11M | 1.11M | 1.11M | 0.50M | 2.71M | 5.04M | 3.53M | 3.38M | | | 0.40M | 3.13M | | | |
|
Convertible Debt
|
| | | | | | 0.10M | 0.10M | | | | | | 3.16M | | | | | | | | | | | | | | | | | | | | 1.45M | | 3.05M | 4.75M | 2.90M | 2.90M | 2.90M | 2.40M | 5.05M | 5.85M | 5.15M | 5.15M | 5.10M | 5.10M | 0.06M | 5.10M | 5.10M | 5.88M | 0.06M | 7.25M |
|
Minority Interest
|
| | | | | | | | | | | | 2.25M | 2.98M | | 2.97M | 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | 1.75M | 0.08M | 0.09M | 0.10M | 0.25M | 0.28M | 0.31M | 0.34M | 1.54M | 0.33M | 0.33M | 0.32M | 0.39M | 0.42M | 0.44M | 0.44M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.76M | 8.24M | 7.77M | 7.26M | 6.73M | 6.33M | 5.92M | 8.62M | 6.01M | 7.56M | | 4.61M | 4.07M | 3.67M | 3.22M | 2.84M | 3.31M | 3.26M | 2.35M | 1.85M |
|
Other Non-Current Liabilities
|
| | | | | | 0.37M | | | | 0.36M | | | | | | | 14.01M | | 1.05M | 1.22M | | | | | | | | | | 1.62M | 1.62M | | 0.51M | 0.74M | 0.01M | 1.24M | 3.68M | -1.46M | 0.00M | 0.00M | 0.24M | 0.75M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.44M | 0.49M | 0.49M | | |
|
Total Non-Current Liabilities
|
| | 0.23M | | | | 3.25M | | | | 5.96M | | | 5.15M | | | | 6.39M | | 12.51M | 11.19M | | | | | | | | | | -1.62M | -21.16M | -20.48M | 12.83M | 1.00M | 14.30M | 15.19M | 1.00M | 0.71M | 0.47M | 0.42M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 0.33M | 0.29M | 0.30M | 3.13M | 0.30M | 4.08M | 4.33M |
|
Total Liabilities
|
| | 3.44M | 3.45M | 3.58M | 3.53M | 3.62M | 3.61M | 4.28M | 5.15M | 6.32M | 7.42M | 5.92M | 54.23M | 19.71M | | 6.75M | 46.07M | | 38.57M | 31.03M | | | | | | | | | -9.58M | | -19.54M | -20.48M | 29.68M | -20.49M | 28.82M | 30.60M | 29.86M | 29.43M | 23.76M | 26.75M | 41.29M | 42.26M | 39.72M | 42.85M | 46.30M | 44.79M | 45.15M | 43.70M | 46.79M | 49.26M | 50.71M | 51.53M |
|
Total Debt
|
| | | | | 0.80M | 1.86M | 1.75M | 2.39M | 1.67M | 2.12M | 2.12M | 2.12M | 39.31M | | 18.93M | 29.50M | 18.74M | | 13.29M | 5.54M | | | | | | | | | 3.31M | 1.25M | 2.45M | 3.10M | 11.87M | 4.95M | 9.23M | 9.22M | 7.05M | 4.03M | 1.61M | 1.61M | 14.24M | 19.35M | 20.83M | 22.76M | 22.71M | 19.96M | 20.89M | 21.05M | 4.82M | 22.99M | 24.38M | 1.78M |
|
Common Equity
|
| | | | | | -3.24M | -3.27M | -3.58M | -3.93M | -4.35M | -5.03M | -3.37M | -32.86M | | -8.35M | -19.90M | -31.87M | | -3.02M | 2.73M | | | | | | | | | 9.58M | | 19.54M | 20.48M | 19.67M | 20.49M | 22.17M | 23.53M | 22.93M | 26.17M | 28.78M | 28.98M | 34.09M | 31.73M | 26.10M | 22.89M | 19.96M | 20.27M | 20.43M | 13.60M | 11.65M | 9.32M | 7.90M | 8.43M |
|
Shareholder's Equity
|
| | -1.84M | -1.73M | -1.66M | -1.27M | -3.24M | -3.53M | -3.58M | -3.93M | -4.35M | -5.03M | -3.37M | -32.86M | | -8.35M | -19.90M | -31.87M | | -3.02M | 2.73M | | | | | | | | | 9.58M | | 19.54M | 20.48M | 19.67M | 20.49M | 22.17M | 23.53M | 22.93M | 26.17M | 28.78M | 28.98M | 34.09M | 31.73M | 26.10M | 22.89M | 19.96M | 20.27M | 20.43M | 13.60M | 11.65M | 9.32M | 7.90M | 8.43M |
|
Liabilities and Shareholders Equity
|
| | 1.61M | 1.72M | 1.91M | 2.26 | 0.01M | 0.34M | 0.71M | 1.22M | 1.61M | 2.39M | 2.55M | 21.37M | 18.29M | | 1.14M | 14.20M | | 35.54M | 33.76M | | | | | | | | | | | | | 52.75M | | 50.99M | 54.13M | 52.79M | 54.14M | 52.54M | 55.73M | 75.38M | 73.99M | 65.82M | 65.74M | 66.25M | 65.06M | 65.57M | 57.30M | 58.44M | 58.58M | 58.61M | 59.96M |
|
Retained Earnings
|
| | -15.20M | -29.12M | -29.72M | -30.16M | -29.42M | -33.30M | -33.60M | -33.98M | -30.65M | -35.15M | -35.99M | -62.62M | | -73.87M | -85.42M | -99.81M | | -96.41M | -90.24M | | | | | | | | | | | | | -97.97M | | -101.89M | -101.75M | -104.43M | -106.15M | -105.97M | -105.93M | -109.21M | -112.18M | -120.14M | -124.01M | -133.61M | -133.94M | -135.56M | -144.25M | -146.21M | -148.54M | -149.96M | -150.32M |
|
Preferred Shares
|
| | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.23M | | 0.33M | 0.33M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | 0.24M | | | 0.19M | 0.37M | 0.42M | 0.48M | 0.34M | 0.66M | 0.73M | 0.82M | 0.07M | 0.18M | 0.18M | 0.20M | 0.04M | 0.01M | | | 0.02M | | | | | | | | | | | | | | | |