|
Cash & Equivalents
|
0.06M | 0.05M | 0.00M | 0.06M | 0.07M | 0.03M | 0.01M | 0.09M | 988.00 | 0.01M | 0.05M | 0.01M | | 0.00M | 0.00M | 733.00 | 166.00 | 166.00 | 0.07M | 0.35M | 0.09M | 0.00M | 0.01M | 0.01M | | | | 1.21M | | | 0.06M | 5.37M | 4.12M | 3.97M | 7.07M | 4.82M | 2.26M | 0.89M | 5.33M | 6.27M | 4.97M | 1.12M | 4.34M | 2.45M | 3.27M | 2.44M | 2.98M | 0.51M | 0.65M | 6.27M | 3.80M | 1.47M | 33.20M |
|
Cash & Current Investments
|
0.06M | 0.05M | 0.00M | 0.06M | 0.07M | 0.03M | 0.01M | 0.09M | 988.00 | 0.01M | 0.05M | 0.01M | | 0.00M | 0.00M | 733.00 | 166.00 | 166.00 | 0.07M | 0.35M | 0.09M | 0.00M | 0.01M | 0.01M | | | | 1.21M | | | 0.06M | 5.37M | 4.12M | 3.97M | 7.07M | 4.82M | 2.26M | 0.89M | 5.33M | 6.27M | 4.97M | 1.12M | 4.34M | 2.45M | 3.27M | 2.44M | 2.98M | 0.51M | 0.65M | 6.27M | 3.80M | 1.47M | 33.20M |
|
Receivables - Net
|
0.15M | -0.05M | | -0.16M | 0.09M | | 0.05M | 0.02M | 0.18M | 0.06M | 0.14M | 0.17M | 0.04M | 0.13M | 0.18M | 0.10M | 0.03M | 0.04M | | 22.00 | 0.32M | 22.00 | 0.56M | 1.17M | 1.41M | 0.75M | 1.39M | 1.54M | 3.62M | 1.84M | 2.76M | 0.50M | 1.34M | 1.24M | 1.39M | 0.24M | 0.38M | 1.74M | 0.33M | 0.32M | 2.23M | 3.42M | 0.72M | 0.29M | 0.26M | 1.46M | 0.60M | 0.13M | 1.60M | 0.40M | 1.98M | 1.48M | 2.23M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.34M | 0.35M | 1.21M | 0.29M | 0.30M | 1.38M | 0.85M | 0.18M | 0.10M | 0.04M | 0.15M | 0.25M | 0.00M | 0.27M | 0.70M | 0.82M | 0.43M | 1.43M | 1.01M | 1.35M | 0.64M | 0.91M | 1.14M | 0.61M | 0.64M | 0.70M | 0.73M | 0.74M |
|
Receivables
|
0.15M | -0.05M | | -0.16M | 0.09M | | 0.05M | 0.02M | 0.18M | 0.06M | 0.14M | 0.17M | 0.04M | 0.13M | 0.18M | 0.10M | 0.03M | 0.04M | | 22.00 | 0.32M | 22.00 | 0.56M | 1.17M | 2.02M | 1.09M | 1.74M | 2.75M | 3.91M | 2.15M | 4.13M | 1.34M | 1.52M | 1.35M | 1.43M | 0.39M | 0.63M | 1.74M | 0.60M | 1.02M | 3.06M | 3.84M | 2.14M | 1.29M | 1.61M | 2.10M | 1.51M | 1.27M | 2.21M | 1.04M | 2.68M | 2.21M | 2.97M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.30M | 0.32M | 0.78M | 0.69M | 1.43M | 1.53M | 1.54M | 1.53M | 1.53M | 1.50M | 1.06M | 1.03M | 0.61M | 0.52M | 0.51M | 0.50M |
|
Prepaid Assets
|
0.31M | -0.01M | | -0.00M | 0.11M | | 0.05M | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | | 0.04M | 0.03M | 0.04M | 125.00 | | 0.22M | 0.00M | 0.35M | 0.32M | | | | 0.10M | | | -0.17M | | | 0.37M | | 0.74M | 0.64M | 0.35M | 0.84M | 0.72M | 0.65M | 0.44M | 0.53M | 0.50M | 0.36M | 0.18M | 0.40M | 0.44M | 0.31M | 0.18M | 0.47M | 0.45M | 0.53M |
|
Current Assets
|
0.51M | 0.47M | | | 0.28M | | 0.13M | 0.18M | 0.22M | 0.10M | 0.21M | 0.20M | 0.04M | 0.13M | 0.19M | 0.15M | 0.06M | 0.06M | 974.00 | | 0.71M | 0.00M | 1.16M | 1.72M | | | | | | | | | | 5.80M | | 5.96M | 3.54M | 3.29M | 7.09M | 8.79M | 9.37M | 6.83M | 8.55M | 5.79M | 6.75M | 6.26M | 6.39M | 3.43M | 4.35M | 8.09M | 7.46M | 4.78M | 37.24M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | 0.07M | | | |
|
Property, Plant & Equipment (Net)
|
0.11M | 0.15M | | | 0.02M | | 0.04M | 0.06M | 0.05M | | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.04M | 0.01M | 0.04M | 0.07M | | | | | | | | | | 0.34M | | 0.36M | 0.37M | 0.60M | 0.63M | 0.60M | 0.70M | 0.63M | 0.58M | 0.61M | 0.56M | 0.73M | 0.65M | 1.74M | 2.32M | 2.77M | 3.30M | 3.60M | 11.99M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | 7.23M | 7.23M | 7.23M |
|
Intangibles
|
| | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.31M | 0.07M | 0.08M | 0.08M | 0.07M | 0.08M | 0.09M | 0.12M | 0.13M | 0.13M | 0.13M | | 9.59M | 9.04M | 8.50M | 8.13M |
|
Goodwill & Intangibles
|
| | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | 0.31M | 0.07M | 0.08M | 0.08M | 0.07M | 0.08M | 0.09M | 0.12M | 0.13M | 0.13M | 0.13M | | 9.59M | 9.04M | 8.50M | 8.13M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | | | | 8.25M | | | | 9.74M | | | | 12.23M | | | | 14.72M | | | |
|
Other Non-Current Assets
|
| | | | | | 0.00M | 0.00M | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.00M | 0.05M | 0.06M | | | | | | | | | | 0.06M | | 0.07M | 0.60M | 0.60M | 0.60M | 0.74M | 0.60M | 0.60M | 0.60M | 0.55M | 1.07M | 0.94M | 0.87M | 11.34M | 10.73M | 17.36M | 16.75M | 16.15M | 15.68M |
|
Non-Current Assets
|
-0.51M | -0.47M | | | 0.02M | | 0.05M | 0.07M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | -0.01M | 0.01M | | 0.10M | -0.00M | 0.10M | 0.12M | | | | | | | | | | 0.60M | | 0.52M | 1.06M | 6.20M | 6.15M | 6.20M | 6.19M | 6.25M | 6.32M | 6.52M | 6.63M | 6.59M | 6.36M | 17.78M | 17.67M | 26.87M | 26.62M | 26.36M | 32.55M |
|
Assets
|
| | | | 0.30M | | 0.17M | 0.24M | 0.28M | 0.14M | 0.24M | 0.22M | 0.06M | 0.15M | 0.20M | 0.16M | 0.07M | 0.04M | 0.01M | 0.01M | 0.81M | 0.00M | 1.26M | 1.85M | | | | | | | | | | 6.41M | | 6.47M | 4.60M | 9.48M | 13.24M | 14.99M | 15.56M | 13.09M | 14.87M | 12.30M | 13.38M | 12.84M | 12.74M | 21.21M | 22.02M | 34.96M | 34.09M | 31.13M | 69.79M |
|
Accounts Payables
|
0.02M | 0.01M | | 0.08M | 0.07M | | 0.13M | 0.10M | 0.14M | 0.17M | 0.19M | 0.20M | 0.18M | 0.17M | 0.23M | 0.25M | 0.25M | 0.25M | 0.23M | | 0.69M | 0.23M | 1.24M | 1.60M | | | | 0.60M | | | 1.22M | | | 0.60M | | 0.53M | 0.98M | 1.04M | 0.97M | 1.31M | 1.65M | 2.29M | 1.28M | 0.76M | 0.62M | 0.60M | | 0.02M | 1.73M | 0.97M | 0.70M | 0.89M | 0.89M |
|
Notes Payables
|
| 0.01M | | 0.01M | 0.00M | | 0.00M | 0.01M | 0.13M | 0.03M | 0.03M | 0.19M | 0.23M | 0.29M | 0.29M | 0.29M | 0.33M | 0.14M | 0.37M | | 0.07M | 0.14M | 0.81M | 0.60M | | | | | | | | | | 0.04M | | 0.22M | 0.22M | 0.05M | 0.17M | 0.17M | 0.10M | 0.07M | 0.19M | 0.26M | 0.14M | 0.04M | 0.18M | 0.12M | 2.20M | 2.20M | 1.20M | 1.20M | 0.04M |
|
Payables
|
0.02M | 0.01M | | 0.08M | 0.07M | | 0.13M | 0.11M | 0.27M | 0.19M | 0.22M | 0.39M | 0.40M | 0.46M | 0.52M | 0.54M | 0.58M | 0.39M | 0.60M | | 0.77M | 0.38M | 2.05M | 2.19M | | | | 0.60M | | | 1.22M | | | 0.64M | | 0.75M | 1.19M | 1.10M | 1.13M | 1.47M | 1.75M | 2.36M | 1.48M | 1.02M | 0.76M | 0.64M | 0.18M | 0.15M | 3.93M | 3.17M | 1.90M | 2.09M | 0.92M |
|
Accumulated Expenses
|
| | | | | | | | 896.00 | | | | 0.01M | 0.09M | 0.17M | 0.22M | 0.02M | 0.03M | 0.04M | | 1.41M | 0.09M | 1.41M | 1.41M | | | | | | | | | | 1.04M | | 1.09M | 1.19M | 0.62M | 0.59M | 0.52M | 0.48M | 0.45M | 0.37M | 0.30M | 0.28M | 0.16M | 0.24M | 0.25M | 0.32M | 0.37M | 0.45M | 0.55M | 0.48M |
|
Other Accumulated Expenses
|
| -0.01M | | 0.07M | | | | | 896.00 | 0.21M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | 0.12M | | | | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | 875.00 | | | 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | | | 0.20M | | 0.09M | 0.09M | 0.32M | 0.40M | 0.51M | 0.50M | 0.70M | 0.76M | 0.77M | 0.77M | 0.78M | 0.78M | 0.79M | 0.79M | 0.80M | 0.80M | 0.81M | 0.81M |
|
Current Taxes
|
0.05M | 0.16M | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | -0.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.00M | -0.00M | | 0.00M | 0.00M | | 692.00 | | 896.00 | 0.00M | | 0.10M | 0.04M | 0.08M | 0.06M | 0.01M | 0.03M | 0.03M | 0.01M | | 0.87M | 0.02M | 0.51M | 0.65M | | | | 0.36M | | | 0.57M | | | 0.71M | | 1.10M | 0.91M | 1.83M | 2.36M | 5.02M | 3.88M | 0.96M | 2.07M | 2.44M | 1.59M | 1.67M | 1.69M | 10.69M | 10.14M | 11.81M | | | |
|
Total Current Liabilities
|
0.03M | 0.04M | | 0.22M | 0.11M | | 0.20M | 0.42M | 0.45M | 0.53M | 0.82M | 0.80M | 0.68M | 0.91M | 1.07M | 1.20M | 1.00M | 1.00M | 1.04M | | 5.86M | 1.06M | 6.71M | 6.87M | | | | 4.66M | | | 5.37M | | | 3.64M | | 3.24M | 3.70M | 3.94M | 4.55M | 7.57M | 6.65M | 4.50M | 4.69M | 4.53M | 3.40M | 3.25M | 3.08M | 5.81M | 5.96M | 16.09M | 13.97M | 13.07M | 9.67M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.05M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.04M | 0.04M | | 0.04M | 0.03M | 0.06M | 0.04M | 0.04M | 0.00M | 0.14M | 0.15M | 0.14M | 0.14M | 0.04M | 0.04M | | | 0.05M | 0.04M | 0.04M | 0.04M | | | | | | | | | | 1.41M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | 0.25M | 0.13M | | | | | | | | 0.07M | 0.07M | | | 1.43M | 0.07M | 0.56M | 0.56M | | | | | | | 0.91M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.50M | 7.95M | 11.02M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | 0.09M | 0.02M | 4.74M | 5.13M | 5.10M | 5.12M | 4.54M | 5.23M | 5.16M | 5.09M | 4.23M | 4.93M | 4.84M | 4.76M | 3.87M | 3.77M | 3.67M | 3.56M |
|
Other Non-Current Liabilities
|
0.00M | 100.00 | | | 0.00M | | | 518.00 | 896.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 6.85M | 6.30M | 5.94M |
|
Total Non-Current Liabilities
|
-0.00M | -100.00 | | | -0.00M | | | -518.00 | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 22.08M | 20.10M | 14.35M |
|
Total Liabilities
|
| | | 0.22M | | | | | 0.45M | | | | 0.82M | 1.05M | 1.21M | 1.20M | 1.00M | | | | 5.86M | | 6.71M | 6.87M | | | | 4.66M | | | 5.66M | | | 4.52M | | 3.30M | 3.73M | 8.70M | 9.29M | 12.16M | 11.26M | 9.04M | 9.15M | 8.92M | 7.71M | 7.48M | 7.22M | 18.36M | 19.51M | 32.70M | 28.94M | 26.40M | 20.29M |
|
Total Debt
|
| | | 0.04M | 0.04M | | 0.04M | 0.03M | 0.18M | 0.04M | 0.04M | 0.00M | 0.18M | 0.19M | 0.18M | 0.18M | 0.08M | 0.08M | 0.04M | | 0.05M | 0.04M | 0.04M | 0.04M | | | | 875.00 | | | 0.01M | | | 1.42M | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | | 0.19M | | -0.02M | -0.18M | -0.17M | -0.39M | -0.58M | -0.58M | -0.75M | -0.90M | -1.01M | -1.04M | -0.93M | -0.93M | -1.03M | 1.04M | -5.05M | 1.04M | -5.45M | -5.02M | | | | 4.49M | | | -0.13M | 4.73M | 2.22M | 1.88M | 6.05M | 3.18M | 0.87M | 0.78M | 3.95M | 2.83M | 4.29M | 4.05M | 5.72M | 3.38M | 5.67M | 5.37M | 5.52M | 2.85M | 2.51M | 2.26M | 5.15M | 4.73M | 49.50M |
|
Shareholder's Equity
|
| 17.97M | | | 0.19M | | -0.02M | -0.18M | -0.17M | -0.39M | -0.58M | -0.58M | -0.75M | -0.90M | -1.01M | -1.04M | -0.93M | -0.93M | -1.03M | 1.04M | -5.05M | 1.04M | -5.45M | -5.02M | | | | -30.27M | | | -0.13M | 4.73M | 2.22M | 1.88M | 6.05M | 3.18M | 0.87M | 0.78M | 3.95M | 2.83M | 4.29M | 4.05M | 5.72M | 3.38M | 5.67M | 5.37M | 5.52M | 2.85M | 2.51M | 2.26M | 5.15M | 4.73M | 49.50M |
|
Liabilities and Shareholders Equity
|
| | | | 0.30M | | 0.17M | 0.24M | 0.28M | 0.14M | 0.24M | 0.22M | 0.06M | 0.15M | 0.20M | 0.16M | 0.07M | 0.04M | 0.01M | 0.01M | 0.81M | 0.00M | 1.26M | 1.85M | | | | | | | | | | 6.41M | | 6.47M | 4.60M | 9.48M | 13.24M | 14.99M | 15.56M | 13.09M | 14.87M | 12.30M | 13.38M | 12.84M | 12.74M | 21.21M | 22.02M | 34.96M | 34.09M | 31.13M | 69.79M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 457.00 | 0.01M | 0.01M | 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 |
|
Retained Earnings
|
| | | -2.39M | -2.62M | | -3.14M | -3.37M | -3.84M | -3.74M | -3.92M | -4.33M | -4.70M | -4.85M | -5.01M | -5.20M | -5.35M | -5.35M | -5.72M | | -18.63M | -5.93M | -21.43M | -21.64M | | | | -30.27M | | | -32.74M | | | -39.49M | | -42.85M | -45.30M | -45.50M | -48.14M | -49.48M | -51.41M | -52.36M | -54.51M | -57.49M | -60.44M | -63.60M | -66.36M | -69.56M | -70.96M | -74.37M | -76.45M | -79.97M | -81.01M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | | 4.50M | 4.50M | 2.00 | 0.85M | 0.85M | 1.00 | 1.00 | 4.00 | 4.00 | 5.00 | 12.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 13.00 | 13.00 |