|
Cash & Equivalents
|
0.09M | 0.33M | 0.34M | 1.17M | 2.32M | 1.90M | 1.55M | 1.03M | 0.83M | 5.27M | 5.34M | 3.92M | 3.40M | 2.61M | 1.67M | 0.72M | 0.67M | 0.17M | 0.05M | 5.81M | 2.24M | 1.63M | 0.16M | 0.09M | 0.04M | 0.00M | 0.02M | 1.22M | 0.44M | 0.05M | 0.18M | 0.94M | 0.27M | 0.87M | 0.62M | 0.75M |
|
Cash & Current Investments
|
0.09M | 0.33M | 0.34M | 1.17M | 2.32M | 1.90M | 1.55M | 1.03M | 0.83M | 5.27M | 5.34M | 3.92M | 3.40M | 2.61M | 1.67M | 0.72M | 0.67M | 0.17M | 0.05M | 5.81M | 2.24M | 1.63M | 0.16M | 0.09M | 0.04M | 0.00M | 0.02M | 1.22M | 0.44M | 0.05M | 0.18M | 0.94M | 0.27M | 0.87M | 0.62M | 0.75M |
|
Receivables - Net
|
| | 0.00M | 221.00 | | | | | | | | | | | 0.28M | 0.01M | 0.00M | 0.28M | 0.28M | 0.71M | 5.22M | 5.52M | 0.26M | 0.52M | 0.53M | 0.98M | 0.26M | 0.02M | 0.05M | 0.02M | 0.72M | 0.02M | 0.21M | 0.05M | 1.37M | 1.17M |
|
Receivables - Other
|
| | | | | | | | | 1.00M | 0.60M | 0.60M | 0.60M | 0.20M | 0.57M | 0.54M | 0.56M | 0.57M | 0.57M | 0.57M | 0.58M | 0.58M | 0.46M | 0.52M | 0.53M | 0.51M | 0.46M | 1.88M | 0.47M | 0.47M | 0.47M | 0.47M | 0.46M | 0.46M | 0.46M | 0.46M |
|
Receivables
|
| | 0.00M | 221.00 | | | | | | | | | | | 0.85M | 0.55M | 0.57M | 0.85M | 0.85M | 1.28M | 5.80M | 6.10M | 0.72M | 1.04M | 1.06M | 1.49M | 0.72M | 1.90M | 0.52M | 0.49M | 1.19M | 0.49M | 0.67M | 0.51M | 1.83M | 1.63M |
|
Inventory
|
| 0.01M | 0.01M | 0.10M | 0.10M | 0.11M | | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.27M | 0.11M | 0.13M | 0.27M | 0.25M | 0.19M | 0.20M | 0.21M | 0.25M | 0.21M | 0.19M | 0.25M | 0.25M | 0.24M | 0.24M | 0.19M | 2.09M | 0.15M | 0.21M | 0.32M | 0.32M | 0.21M | 0.20M |
|
Prepaid Assets
|
0.07M | 0.08M | 0.11M | 0.09M | 0.17M | 0.18M | | 0.13M | 0.12M | 0.12M | 0.11M | 0.75M | 1.10M | 1.22M | 0.75M | 1.93M | 1.28M | 0.75M | 0.75M | 0.78M | 1.87M | 0.96M | 0.70M | 1.00M | 1.11M | 0.88M | 0.70M | 6.36M | 3.77M | 2.73M | 1.49M | 1.91M | 0.68M | 0.61M | 0.58M | 0.51M |
|
Current Assets
|
0.39M | 0.42M | 0.48M | 1.37M | 2.59M | 2.18M | | 1.24M | 1.02M | 5.47M | 5.53M | 4.14M | 4.58M | 4.18M | 3.90M | 2.89M | 2.35M | 1.49M | 0.89M | 7.39M | 9.13M | 7.85M | 1.26M | 0.98M | 1.33M | 1.92M | 1.29M | 7.91M | 4.06M | 2.62M | 2.65M | 7.18M | 1.60M | 1.99M | 2.92M | 2.72M |
|
Property, Plant & Equipment (Net)
|
0.10M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.24M | 0.25M | 0.29M | 0.31M | 0.34M | 0.30M | 0.31M | 0.28M | 0.25M | 0.22M | 0.09M | 0.14M | 0.11M | 0.10M | 0.09M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | 5.86M | | 0.06M | 0.06M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | |
|
Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.03M | 0.03M | 0.06M | 0.34M | 0.05M | 0.05M | 0.02M | 0.27M | 0.88M | 1.04M | 1.09M | 1.09M | 1.20M | 1.26M | 2.27M | 1.61M | 1.45M | 1.31M | 2.30M | 1.85M | 1.76M | 1.79M | 1.85M | 5.93M | 5.77M | 5.87M | 3.50M | 7.52M |
|
Goodwill & Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.03M | 0.03M | 0.06M | 0.34M | 0.05M | 0.05M | 0.02M | 0.27M | 0.88M | 1.04M | 1.09M | 1.09M | 1.20M | 1.26M | 2.27M | 1.61M | 1.45M | 1.31M | 2.30M | 1.85M | 1.76M | 1.79M | 1.85M | 5.93M | 5.77M | 5.87M | 3.50M | 7.52M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | 1.20M | | | 1.69M | 2.12M | 2.51M | 3.14M | 2.56M | 3.72M | 3.81M | 4.13M | 4.36M | 4.59M | 4.10M | 4.29M | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.05M | 0.06M | 0.07M | | 0.07M | 0.07M | 0.05M | 0.05M | 1.42M | 0.73M | 0.60M | 0.47M | | | 0.47M | 0.47M | 0.50M | 1.30M | 0.38M | 0.02M | 0.48M | 0.58M | 0.36M | 0.06M | | | | | | | | | |
|
Non-Current Assets
|
0.11M | 0.08M | 0.07M | 0.07M | 0.07M | 0.15M | | 0.14M | 0.14M | 1.08M | 0.71M | 3.59M | 2.14M | 1.66M | 1.01M | 2.45M | 2.96M | 3.09M | 3.01M | 2.77M | 2.74M | 2.59M | 2.50M | 2.11M | 1.93M | 1.47M | 1.46M | 0.90M | 0.89M | 0.76M | 0.64M | 0.77M | 4.31M | 4.16M | 3.81M | 4.97M |
|
Assets
|
0.50M | 0.50M | 0.55M | 1.44M | 2.66M | 2.33M | | 1.38M | 1.17M | 6.55M | 6.24M | 7.73M | 6.72M | 5.84M | 4.91M | 5.34M | 5.30M | 4.58M | 3.90M | 10.17M | 11.87M | 10.43M | 3.76M | 3.09M | 3.26M | 3.38M | 2.75M | 8.82M | 4.94M | 3.37M | 3.29M | 7.96M | 5.90M | 6.15M | 6.74M | 7.69M |
|
Accounts Payables
|
| | | | | | | 0.15M | | | | 0.08M | 0.09M | 0.18M | 0.27M | 0.42M | 0.38M | 0.39M | 0.56M | 0.61M | 0.50M | 0.49M | 0.99M | 1.11M | 1.34M | 1.64M | 1.01M | 0.64M | 0.67M | 0.58M | 1.08M | 0.69M | 0.50M | 0.48M | 0.55M | 0.63M |
|
Notes Payables
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | 0.10M | | | | 0.59M | 0.50M | 0.50M | 0.48M | | | | | | |
|
Payables
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.18M | 0.03M | 0.03M | 0.03M | 0.08M | 0.09M | 0.18M | 0.27M | 0.42M | 0.38M | 0.39M | 0.56M | 0.61M | 0.50M | 0.49M | 1.10M | 1.11M | 1.34M | 1.64M | 1.60M | 1.14M | 1.17M | 1.06M | 1.08M | 0.69M | 0.50M | 0.48M | 0.55M | 0.63M |
|
Accumulated Expenses
|
0.18M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.01M | 0.03M | 0.01M | 0.07M | 0.01M | 0.05M | 0.11M | 0.05M | 0.06M | 0.07M | 0.13M | 0.17M | 0.75M | 5.02M | 4.87M | 0.20M | 0.30M | 0.63M | 1.22M | 1.41M | | | | 0.06M | 0.69M | 0.07M | 0.06M | 0.06M | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 0.02M | | | | 0.17M | 0.37M | 0.35M | 0.34M | 0.10M | 0.13M | 0.13M | 0.10M | 1.16M | 0.42M | 0.07M | 0.05M | 0.17M | | 0.07M | 0.07M | 0.84M | 0.56M |
|
Short term Debt
|
| | | | | | | 0.03M | | | | | | | | | | 0.74M | 1.49M | 0.98M | 0.06M | 0.03M | 0.08M | 0.87M | 1.59M | 1.64M | 0.59M | 2.03M | 0.50M | 0.48M | 1.17M | 1.15M | 1.12M | 1.96M | 2.37M | 2.67M |
|
Current Leases
|
| | | | | | | | | | | | | 0.77M | 0.35M | 0.80M | 0.78M | 0.66M | 0.73M | 0.21M | 0.17M | 0.03M | 0.46M | 0.13M | 0.34M | 0.24M | 0.12M | 0.03M | 0.12M | 0.10M | 0.05M | 0.09M | 0.08M | 0.14M | 0.13M | 0.17M |
|
Current Deferred Revenue
|
| | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.27M | 1.30M | 1.36M | 0.02M | 0.02M | 0.05M | 0.05M | 0.19M | 0.25M | 0.26M | 0.26M | 0.29M | 1.04M | 0.12M | 0.10M | 0.61M | 0.47M | 0.06M | 0.05M | 0.05M | 1.31M | 0.14M | 0.14M | 0.15M | 0.18M |
|
Total Current Liabilities
|
0.31M | 0.21M | 0.19M | 0.89M | 0.23M | 0.20M | | 0.19M | 0.08M | 0.10M | 0.13M | 1.72M | 2.03M | 1.94M | 0.69M | 1.30M | 1.30M | 1.99M | 3.26M | 3.46M | 6.57M | 6.23M | 2.12M | 2.80M | 4.12M | 5.49M | 4.91M | 4.47M | 2.41M | 2.19M | 3.60M | 3.76M | 2.56M | 3.13M | 3.63M | 4.08M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | 0.74M | 1.49M | 1.49M | 1.49M | | | | 0.17M | 0.14M | 1.31M | 0.02M | 2.00M | | 0.15M | | | | | 0.42M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | -0.04M | -0.10M | -0.24M | -0.35M | -0.50M | -0.47M | -0.85M | -0.95M | -0.06M | -0.06M | -0.06M | -0.07M | -0.07M | -0.07M | -0.07M | -0.04M | -0.01M | -0.01M | -0.01M | -0.01M |
|
Operating Leases
|
| | | | | | | | | | | 0.84M | 0.58M | 0.42M | 0.35M | 0.96M | 0.78M | 0.66M | 0.73M | 0.76M | 0.69M | 0.51M | 0.46M | 0.03M | 0.34M | 0.24M | 0.03M | 0.03M | | | | 0.22M | 0.20M | 0.33M | 0.17M | 0.34M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | 12.14M | | | | -23.99M | | | 0.06M | 0.02M | 0.02M | 672.00 | | 0.02M | | 0.02M | 0.01M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 0.84M | 0.54M | 0.42M | 0.34M | 0.96M | 0.95M | 0.78M | 0.56M | 0.34M | 0.23M | 0.13M | 0.03M | | 0.17M | 0.14M | 1.43M | 0.04M | 672.00 | | 3.58M | 0.13M | 0.12M | 0.19M | 0.17M | 0.60M |
|
Total Liabilities
|
| | | | | | | | | | | 2.56M | 2.56M | 2.36M | 1.03M | 2.26M | 2.25M | 2.77M | 3.82M | 3.80M | 6.80M | 6.36M | 2.16M | 2.80M | 4.29M | 5.64M | 6.33M | 4.51M | 2.41M | 2.19M | 3.60M | 3.89M | 2.68M | 3.32M | 3.79M | 4.68M |
|
Total Debt
|
| | | | | | | 0.03M | | | | | | | | | | 1.48M | 2.97M | 2.47M | 1.54M | 0.03M | 0.08M | 0.87M | 1.76M | 1.78M | 1.91M | 2.05M | 2.50M | 0.48M | 1.32M | 1.15M | 1.12M | 1.96M | 2.37M | 3.10M |
|
Common Equity
|
0.19M | 0.29M | 0.36M | 0.56M | 2.43M | 2.13M | | 1.19M | 1.09M | 6.45M | 6.11M | 5.18M | 4.16M | 3.48M | 3.88M | 3.07M | 3.10M | 1.91M | 0.32M | 6.72M | 5.57M | 4.53M | 2.45M | 1.25M | -0.97M | -2.25M | -3.52M | 4.38M | 2.60M | 1.25M | -0.24M | 4.10M | 3.24M | 2.84M | 2.95M | 3.02M |
|
Shareholder's Equity
|
0.19M | 0.29M | 0.36M | 0.56M | 2.43M | 2.13M | | 1.19M | 1.09M | 6.45M | 6.11M | 5.18M | 4.16M | 3.48M | 3.88M | 3.07M | 3.10M | 1.91M | 0.32M | 6.72M | 5.57M | 4.53M | 2.45M | 1.25M | -0.97M | -2.25M | -3.52M | 4.38M | 2.60M | 1.25M | -0.24M | 4.10M | 3.24M | 2.84M | 2.95M | 3.02M |
|
Liabilities and Shareholders Equity
|
0.50M | 0.50M | 0.55M | 1.44M | 2.66M | 2.33M | | 1.38M | 1.17M | 6.55M | 6.24M | 7.73M | 6.72M | 5.84M | 4.91M | 5.34M | 5.30M | 4.58M | 3.90M | 10.17M | 11.87M | 10.43M | 3.76M | 3.09M | 3.26M | 3.38M | 2.75M | 8.82M | 4.94M | 3.37M | 3.29M | 7.96M | 5.90M | 6.15M | 6.74M | 7.69M |
|
Retained Earnings
|
-1.59M | -1.81M | -2.07M | -2.52M | -2.93M | -3.32M | | -4.12M | -4.50M | -4.87M | -5.41M | -6.15M | -7.15M | -7.83M | -7.41M | -8.28M | -9.24M | -10.46M | -12.06M | -13.50M | -15.18M | -16.46M | -18.58M | -19.92M | -21.21M | -22.51M | -28.06M | -28.09M | -29.92M | -34.06M | -39.44M | -41.40M | -42.54M | -44.32M | -44.53M | -44.73M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | |