|
Cash & Equivalents
|
7.78M | 9.40M | 9.40M | 9.03M | 9.03M | 4.59M | 2.87M | 5.58M | 6.54M | 5.56M | 5.02M | 4.91M | 4.81M | 4.20M | 3.65M | 4.50M | 3.45M | 3.02M | | 3.12M | | | | 9.53M | 3.60M | 4.39M | 2.83M | 1.96M | 5.80M | 3.40M | 4.08M | 6.32M | 9.50M | 5.40M |
|
Short-term Investments
|
2.03M | 1.60M | 0.99M | | | | | | | | | | | | | | | | | | | | | 24.39M | 20.68M | 16.27M | 13.55M | 14.09M | 13.37M | 14.18M | 5.77M | 12.55M | 18.80M | 170.84M |
|
Cash & Current Investments
|
9.81M | 11.00M | 10.39M | 9.03M | 9.03M | 4.59M | 2.87M | 5.58M | 6.54M | 5.56M | 5.02M | 4.91M | 4.81M | 4.20M | 3.65M | 4.50M | 3.45M | 3.02M | | 3.12M | | | | 33.93M | 24.27M | 20.66M | 16.38M | 16.05M | 19.17M | 17.58M | 9.85M | 18.87M | 28.30M | 176.24M |
|
Receivables - Net
|
0.19M | 0.06M | -0.20M | 0.27M | 0.31M | -0.05M | -0.12M | 0.29M | 0.19M | 0.32M | 0.17M | 0.29M | -0.03M | 0.09M | 0.04M | | -0.00M | 0.00M | | | | | | 6.54M | 0.10M | 0.01M | | | | | | | | |
|
Receivables - Other
|
0.01M | 0.03M | 0.04M | 948.00 | 909.00 | -0.03M | 0.03M | 0.27M | 0.11M | 0.04M | 0.08M | 293.00 | 0.11M | 0.10M | 0.10M | 0.00M | 0.00M | 67.00 | | 0.00M | | | | | | | | | | | 2.15M | 2.01M | 1.86M | 1.87M |
|
Receivables
|
0.20M | 0.09M | -0.17M | 0.28M | 0.31M | -0.08M | -0.08M | 0.56M | 0.30M | 0.36M | 0.25M | 0.29M | 0.08M | 0.19M | 0.14M | | 0.00M | 0.00M | | | | | | 6.54M | 0.10M | 0.01M | | | | | | | | |
|
Prepaid Assets
|
0.18M | 0.11M | 0.28M | 0.21M | 0.05M | 0.11M | 0.17M | 0.46M | 0.15M | 0.30M | 0.21M | 0.21M | 0.09M | 0.06M | 0.02M | 0.10M | 0.08M | 0.07M | | 0.15M | | | | 0.74M | 0.71M | 0.71M | 0.90M | 2.23M | 2.31M | 3.12M | 1.02M | 0.90M | 1.12M | 1.26M |
|
Current Assets
|
10.19M | 8.51M | 6.77M | 9.89M | 7.11M | 5.12M | 3.29M | 6.82M | 7.39M | 6.32M | 5.49M | 5.53M | 5.15M | 4.48M | 3.86M | 4.71M | 3.54M | 3.09M | | 3.28M | | | | 44.77M | 38.42M | 34.89M | 28.14M | 25.36M | 28.77M | 24.76M | 28.15M | 34.70M | 60.35M | 206.33M |
|
Property, Plant & Equipment (Net)
|
0.29M | 0.26M | 0.24M | 0.23M | 0.21M | 0.19M | | 0.15M | | 0.12M | 0.11M | 0.09M | 0.08M | 0.06M | 0.04M | 0.02M | 0.01M | 0.00M | | | | | | 0.35M | 0.39M | 0.36M | 0.34M | 0.32M | 0.29M | 0.27M | 0.24M | 0.21M | 0.19M | 0.16M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 23.10M | 23.18M | 22.70M | 24.15M | 21.69M | 15.29M | 13.77M | 12.28M | 12.06M | 43.74M | 11.74M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | 1.71M | | | | | | | | | | | | | | |
|
Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 307.00 | 205.00 | 102.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 307.00 | 205.00 | 102.00 | | | | | | | | | 1.71M | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 17.15M | | | | 21.35M | | | | | | | 57.17M | | | | 119.00M | | | |
|
Other Non-Current Assets
|
0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | | | | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.48M |
|
Non-Current Assets
|
0.34M | 0.31M | 0.29M | 0.27M | 0.25M | 0.23M | 0.21M | 0.19M | 0.18M | 0.16M | 0.14M | 0.13M | 0.11M | 0.08M | 0.07M | 0.05M | 0.04M | 0.03M | | 66.58M | | | | 29.38M | 29.27M | 28.32M | 29.42M | 26.84M | 20.31M | 18.67M | 18.98M | 17.64M | 48.99M | 17.12M |
|
Assets
|
10.53M | 8.82M | 7.06M | 10.16M | 7.36M | 5.35M | 3.51M | 7.02M | 7.57M | 6.48M | 5.63M | 5.66M | 5.27M | 4.57M | 3.93M | 4.76M | 3.57M | 3.12M | | 69.85M | | | | 74.15M | 67.69M | 63.21M | 57.56M | 52.19M | 49.07M | 43.43M | 47.12M | 52.34M | 109.34M | 223.45M |
|
Accounts Payables
|
1.18M | 0.20M | 0.50M | 1.71M | 0.59M | 1.65M | 1.66M | 1.21M | -0.53M | 0.26M | 0.25M | 0.27M | 0.22M | 0.18M | 0.21M | 0.43M | 0.36M | 0.37M | | 0.27M | 1.04M | 0.88M | 0.14M | 0.64M | 0.23M | 0.32M | 1.04M | 0.84M | 0.94M | 1.29M | 0.92M | 1.44M | 2.61M | 0.78M |
|
Payables
|
1.18M | 0.20M | 0.50M | 1.71M | 0.59M | 1.65M | 1.66M | 1.21M | -0.53M | 0.26M | 0.25M | 0.27M | 0.22M | 0.18M | 0.21M | 0.43M | 0.36M | 0.37M | | 0.27M | 1.04M | 0.88M | 0.14M | 0.64M | 0.23M | 0.32M | 1.04M | 0.84M | 0.94M | 1.29M | 0.92M | 1.44M | 2.61M | 0.78M |
|
Accumulated Expenses
|
0.15M | 0.23M | 0.34M | 0.39M | 0.29M | 0.40M | 0.49M | 0.56M | 0.25M | 0.35M | 0.43M | 0.24M | 0.28M | 0.35M | 0.45M | 0.28M | 0.09M | 0.07M | | 0.23M | 0.08M | 0.04M | 0.04M | 0.25M | 0.25M | 0.25M | 0.13M | 0.29M | 1.95M | 0.37M | 2.06M | 3.27M | 13.01M | 4.79M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.19M | 0.02M | 0.04M | 0.46M | 0.34M | 0.16M | 0.55M | 0.07M | 0.60M |
|
Short term Debt
|
| | | | | | | | | | | | | | | 3.13M | | | | 0.05M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.35M | 0.41M | 0.42M | 0.42M | 0.43M | 0.40M | 0.41M | 0.41M | 0.42M | 0.53M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.17M | | 0.07M | 0.07M | 0.07M | 0.10M | 0.11M | 0.08M | | | | | | | | | | | | | | | | 1.10M | 1.70M | 2.20M | 4.00M |
|
Total Current Liabilities
|
1.41M | 1.31M | 1.64M | 2.19M | 1.59M | 2.11M | 2.40M | 1.95M | 0.75M | 0.68M | 0.75M | 0.89M | 0.60M | 0.64M | 0.75M | 0.73M | 0.45M | 0.45M | | 1.50M | | | | 1.72M | 2.66M | 1.72M | 1.61M | 1.60M | 3.90M | 2.42M | 3.78M | 6.05M | 16.53M | 7.49M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 3.36M | 3.26M | 3.14M | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.13M | -0.01M | 0.02M | 0.11M | -0.01M | 0.10M | 0.09M | 0.55M | -0.01M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | | -0.04M | | | | | | | | | | | 0.86M | 1.35M | 1.76M | 3.19M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.14M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.38M | | | | 0.03M | 0.01M | 0.01M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | 2.93M | 2.81M | 2.75M | 2.63M | 2.51M | 2.44M | 2.46M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | 0.92M | | | | 3.13M | 0.22M | 0.08M | | 3.13M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.94M | | | | 0.78M | 0.50M | 0.49M | | -1.57M | | | | | | | | | | | | | | |
|
Total Liabilities
|
2.17M | 2.02M | 2.35M | -3.66M | 2.23M | 2.75M | 3.04M | -5.45M | 2.65M | 1.67M | 1.60M | 1.86M | 1.43M | 1.13M | 1.18M | 3.90M | 0.71M | 0.57M | | 1.55M | | | | 5.08M | 5.92M | 4.86M | 4.63M | 4.53M | 6.71M | 5.16M | 7.27M | 9.91M | 20.74M | 13.15M |
|
Total Debt
|
| | | | | | | | | | | | | | | 3.13M | | | | 0.05M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | |
|
Common Equity
|
| | | 7.27M | | | | 34.54M | 6.75M | 5.74M | 4.82M | 3.80M | 4.63M | 3.89M | 3.14M | 0.85M | 2.86M | 2.56M | | | | | | 69.07M | 61.78M | 58.35M | 52.92M | 47.67M | 42.36M | 38.27M | 39.85M | 42.43M | 88.60M | 210.30M |
|
Shareholder's Equity
|
8.35M | 6.80M | 4.71M | 7.27M | 5.13M | 2.60M | 0.46M | 34.54M | 6.75M | 5.74M | 4.82M | 3.80M | 4.63M | 3.89M | 3.14M | 0.85M | 2.86M | 2.56M | | 48.30M | | | | 69.07M | 61.78M | 58.35M | 52.92M | 47.67M | 42.36M | 38.27M | 39.85M | 42.43M | 88.60M | 210.30M |
|
Liabilities and Shareholders Equity
|
10.53M | 8.82M | 7.06M | 10.16M | 7.36M | 5.35M | 3.51M | 7.02M | 7.57M | 6.48M | 5.63M | 5.66M | 5.27M | 4.57M | 3.93M | 4.76M | 3.57M | 3.12M | | 69.85M | | | | 74.15M | 67.69M | 63.21M | 57.56M | 52.19M | 49.07M | 43.43M | 47.12M | 52.34M | 109.34M | 223.45M |
|
Treasury Shares
|
-0.46M | -0.46M | -0.46M | -0.46M | 0.46M | -0.46M | 0.46M | 0.01M | -0.46M | 0.01M | 0.01M | 401.00 | 0.01M | 0.01M | | 0.12M | 401.00 | 401.00 | 401.00 | 401.00 | 0.01M | 0.01M | 0.01M | 0.24M | 0.24M | 0.24M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | |
|
Retained Earnings
|
-18.87M | -20.42M | -22.57M | 25.95M | -28.10M | -30.65M | -32.79M | 33.69M | 33.92M | 34.93M | 35.85M | -31.45M | 38.30M | 39.05M | 39.82M | -35.31M | -39.01M | -39.81M | | -53.28M | | | | -189.64M | -198.31M | -201.85M | -208.76M | -214.20M | -220.32M | -224.53M | -223.47M | -263.03M | -246.42M | -126.12M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | 61.00M | | | | | | | | | | | | | | |