|
Cash & Equivalents
|
0.01M | 0.01M | | 185.00 | 136.00 | 0.08M | 0.99M | 0.15M | 0.82M | 0.60M | 0.48M | 0.42M | 0.34M | | 0.65M | 0.58M | 0.39M | 0.25M | 3.72M | 4.64M | 3.55M | 3.42M | 2.76M | 2.19M | 1.49M | 1.37M | 0.82M | 0.58M | 1.91M | 1.38M | 9.54M | 8.68M | 7.74M | 6.66M | 6.06M | 4.34M | 2.57M | 1.36M | 1.41M | 0.43M | 0.08M | 0.01M | 5.34M | 3.59M | 2.22M | 1.15M | 0.45M |
|
Short-term Investments
|
| | | | | 0.02M | | 0.02M | 0.02M | | | | 0.02M | | | | | | | | | | | | | | 0.10M | 0.10M | | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | 0.07M | 0.06M | 0.06M |
|
Cash & Current Investments
|
0.01M | 0.01M | | 185.00 | 136.00 | 0.10M | 0.99M | 0.17M | 0.85M | 0.60M | 0.48M | 0.42M | 0.36M | | 0.65M | 0.58M | 0.39M | 0.25M | 3.72M | 4.64M | 3.55M | 3.42M | 2.76M | 2.19M | 1.49M | 1.37M | 0.92M | 0.68M | 1.91M | 1.38M | 9.54M | 8.68M | 7.75M | 6.67M | 6.06M | 4.34M | 2.57M | 1.36M | 1.41M | 0.43M | 0.08M | 0.01M | 5.34M | 3.59M | 2.28M | 1.21M | 0.52M |
|
Receivables - Net
|
| | 0.00M | | | | 0.00M | | 0.11M | 0.02M | 0.08M | 0.04M | 0.03M | 0.11M | 0.02M | 0.11M | 0.03M | 0.04M | | 0.08M | 0.55M | 0.30M | 0.19M | 0.14M | 0.23M | 0.26M | 0.31M | 0.19M | 0.35M | 0.14M | 0.30M | 0.18M | 0.23M | 0.17M | 0.14M | 0.08M | 0.06M | 0.10M | 0.17M | 0.01M | 0.08M | 0.02M | | 0.01M | 0.01M | 150.00 | 0.01M |
|
Receivables - Other
|
| | | | | | | 0.01M | | | 0.00M | | 0.01M | | | | 564.00 | | 0.02M | 0.02M | 0.00M | | | | 0.02M | 0.02M | 0.02M | | | 0.01M | | 0.01M | 0.09M | 0.09M | 0.06M | 0.03M | | | 0.01M | 0.02M | | | | | | 0.09M | |
|
Receivables
|
| | 0.00M | | | | 0.00M | | 0.11M | 0.02M | 0.08M | 0.04M | 0.04M | 0.11M | 0.02M | 0.11M | 0.03M | 0.04M | | 0.10M | 0.55M | 0.30M | 0.19M | 0.14M | 0.26M | 0.28M | 0.33M | 0.19M | 0.35M | 0.15M | 0.30M | 0.19M | 0.32M | 0.26M | 0.20M | 0.11M | 0.06M | 0.10M | 0.18M | 0.03M | 0.08M | 0.02M | | 0.01M | 0.01M | 0.09M | 0.01M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.03M | 0.04M | 0.10M | 0.09M | 0.09M | 0.30M | 0.28M | 0.41M | | 0.48M | 0.34M | 0.28M | 0.35M | 0.35M |
|
Inventory
|
| | | | | | | | 0.05M | 0.05M | 0.04M | 0.04M | 0.07M | | 0.08M | 0.08M | 0.05M | 0.07M | 0.07M | 0.06M | 0.05M | 0.09M | 0.08M | 0.13M | 0.15M | | 0.13M | 0.11M | 0.09M | 0.08M | 0.09M | 0.02M | 0.10M | 0.06M | 0.05M | 0.10M | 0.09M | 0.09M | 0.30M | 0.28M | 0.41M | | 0.48M | 0.13M | 0.06M | 0.14M | 0.14M |
|
Prepaid Assets
|
| 308.00 | 179.00 | 0.01M | 0.01M | 0.01M | | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.11M | 0.07M | 0.03M | 0.05M | 0.05M | 0.04M | | 0.08M | 0.09M | 0.04M | 0.19M | 0.15M | 0.30M | 0.15M | 0.20M | 0.18M | 0.14M | 0.22M | 0.19M | 0.11M | 0.09M | 0.11M | | 0.12M | 0.10M | 0.15M | 0.10M | 0.11M |
|
Current Assets
|
| 0.01M | | | 0.01M | 0.02M | | 0.18M | 1.01M | 0.68M | 0.61M | 0.51M | 0.45M | | 0.77M | 0.77M | 0.48M | 0.37M | 3.81M | 4.90M | 4.22M | 3.85M | 3.08M | 2.44M | 1.87M | | 1.40M | 1.01M | 2.32M | 1.74M | 10.01M | 9.21M | 8.27M | 7.34M | 6.59M | 4.81M | 3.00M | 1.80M | 2.04M | 1.03M | 0.72M | | 5.97M | 3.85M | 2.50M | 1.54M | 0.77M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | 0.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 4.53M | 4.74M | 4.73M | 4.70M | 4.65M | 4.61M | | 4.53M | 4.49M | 4.45M | 4.41M | 4.38M | 4.35M | 4.34M | 4.31M | 4.27M | 4.23M | 4.20M | 4.16M | 4.12M | 4.08M | 4.05M | | 0.06M | 0.06M | 0.08M | 0.08M | 0.07M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 0.31M | 0.31M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.03M | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.31M | 0.31M | 0.31M | | | | | | | | | | | | | | 0.03M | | 0.03M | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 662.00 | 0.03M | 0.07M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.16M | 0.02M | | 0.07M | 0.07M | | | |
|
Non-Current Assets
|
| | | | | 0.70M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.01M | 0.01M | 0.01M | -0.37M | 0.01M | 4.55M | 5.24M | 5.22M | 5.17M | 4.79M | 4.74M | | 4.64M | 4.59M | 4.53M | 4.48M | 4.43M | 4.81M | 4.68M | 4.56M | 4.47M | 4.52M | 4.49M | 4.42M | 4.36M | 4.31M | 4.25M | | 0.26M | 0.23M | 0.16M | 0.14M | 0.11M |
|
Assets
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.72M | | 0.20M | 1.03M | 0.71M | 0.64M | 0.54M | 0.49M | | 0.78M | 0.78M | 0.49M | | 3.82M | 9.45M | 9.47M | 9.07M | 8.25M | 7.23M | 6.60M | | 6.03M | 5.59M | 6.85M | 6.22M | 14.44M | 14.02M | 12.96M | 11.90M | 11.06M | 9.32M | 7.49M | 6.22M | 6.40M | 5.33M | 4.97M | | 6.23M | 4.08M | 2.67M | 1.67M | 0.88M |
|
Accounts Payables
|
| 0.02M | 0.01M | 0.02M | 225.00 | 0.01M | | 0.00M | 0.28M | 0.23M | 0.27M | 0.31M | 0.37M | | 0.38M | 0.39M | 0.45M | 0.51M | 0.27M | 0.21M | 0.25M | 0.25M | 0.21M | 0.19M | 0.31M | | 0.16M | 0.20M | 0.34M | 0.23M | 0.37M | 0.29M | 0.33M | 0.19M | 0.17M | 0.27M | 0.21M | 0.31M | 0.29M | 0.44M | 0.75M | | 0.55M | 0.70M | 0.71M | 0.79M | 0.69M |
|
Notes Payables
|
| | | | | | | | 0.14M | 0.07M | 0.05M | | 0.06M | | 0.10M | 0.12M | 0.03M | | 0.06M | 0.02M | 0.04M | 0.11M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | 0.25M | | 0.07M | | | | |
|
Payables
|
| 0.02M | 0.01M | 0.02M | 225.00 | 0.01M | | 0.00M | 0.42M | 0.29M | 0.31M | 0.31M | 0.43M | | 0.48M | 0.51M | 0.48M | 0.51M | 0.33M | 0.23M | 0.29M | 0.37M | 0.26M | 0.24M | 0.31M | | 0.16M | 0.20M | 0.34M | 0.23M | 0.37M | 0.29M | 0.33M | 0.19M | 0.17M | 0.27M | 0.21M | 0.31M | 0.29M | 0.44M | 1.00M | | 0.63M | 0.70M | 0.71M | 0.79M | 0.69M |
|
Accumulated Expenses
|
| | | | | 479.00 | | 0.00M | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.00M | | | | | | | | | 0.05M | | | 0.02M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M | 0.05M | 0.04M | 0.03M | 0.15M | | 0.02M | 0.07M | 0.02M | 0.00M | |
|
Short term Debt
|
| | | | | 0.02M | | 0.19M | 0.06M | | | | | | | | | | | | | | | | | | 0.15M | 0.19M | 0.36M | 0.27M | 0.18M | 0.13M | 0.16M | | | | | | | | 0.25M | | 0.07M | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.05M | | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.12M | 0.13M | 0.11M | 0.10M | 0.11M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | | 0.11M | 0.11M | 0.04M | 0.03M | 0.02M |
|
Current Taxes
|
| | | | | 800.00 | | 800.00 | 800.00 | | | 800.00 | 800.00 | | | | 800.00 | 800.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 570.00 | 911.00 | | | | 468.00 | | | | 0.03M | 0.02M | | | | | | 0.13M | 0.10M | | 0.01M | 0.06M | 0.00M | 0.00M | 271.00 | 271.00 | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.02M | | | 225.00 | 0.18M | | 0.30M | 0.50M | 0.29M | 0.31M | 0.32M | 0.43M | | 0.48M | 0.51M | 0.48M | 0.53M | 0.38M | 0.23M | 0.37M | 0.47M | 0.35M | 0.43M | 0.47M | | 0.37M | 0.53M | 0.76M | 0.57M | 0.63M | 0.57M | 0.62M | 0.31M | 2.28M | 1.39M | 0.40M | 0.43M | 1.41M | 1.66M | 2.55M | | 0.76M | 0.88M | 0.77M | 0.83M | 0.71M |
|
Non-Current Debt
|
| 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.20M | 1.81M | 1.74M | 0.09M | 0.03M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | 0.04M | 0.08M | 0.12M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 911.00 | | | 911.00 | 0.00M | 0.00M | 819.00 | 468.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | 0.01M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.20M | 0.18M | 0.18M | 0.09M | 0.13M | | 0.11M | 0.04M | 0.07M | 0.07M | 0.06M | 0.30M | 0.40M | 0.35M | 0.29M | 0.17M | 0.23M | 0.21M | 0.21M | 0.12M | 0.14M | | 0.02M | 0.01M | 0.04M | 0.03M | 0.02M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | 0.01M | 0.02M | 0.02M | 0.02M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.09M | | 0.32M | 0.26M | 1.85M | 1.76M | 0.09M | 0.33M | 0.19M | 0.25M | 0.20M | 0.18M | 0.16M | 0.14M | 0.14M | 0.13M | 0.06M | | 0.02M | 0.01M | | | |
|
Total Liabilities
|
| 0.02M | 0.02M | 0.03M | 225.00 | 0.19M | | 0.30M | 0.50M | 0.30M | 0.32M | 0.32M | 0.43M | | 0.48M | 0.55M | 0.56M | 0.66M | 0.38M | 0.23M | 0.52M | 0.60M | 0.47M | 0.54M | 0.57M | | 0.69M | 0.79M | 2.61M | 2.34M | 0.72M | 0.90M | 0.81M | 0.56M | 2.48M | 1.57M | 0.56M | 0.58M | 1.54M | 1.79M | 2.60M | | 0.78M | 0.89M | 0.77M | 0.83M | 0.71M |
|
Total Debt
|
| 0.01M | | | | 0.02M | | 0.19M | 0.06M | | | | | | | | | | | | | | | | | | 0.56M | 0.40M | 2.16M | 2.01M | 0.27M | 0.16M | 0.16M | | | | | | | | 0.25M | | 0.07M | | | | |
|
Common Equity
|
| -0.02M | -0.01M | -0.02M | 0.01M | -0.03M | | -0.09M | 1.37M | 0.42M | 0.32M | 0.22M | 0.05M | | 0.30M | 0.24M | -0.07M | -0.28M | 3.44M | 9.22M | 8.86M | 8.47M | 7.68M | 6.69M | 6.04M | 5.68M | 5.34M | 4.80M | 4.24M | 3.88M | 13.72M | 13.12M | 12.15M | 11.34M | 8.58M | 7.76M | 6.93M | 5.64M | 4.85M | 3.55M | 2.36M | 1.16M | 5.45M | 3.20M | 1.90M | 0.85M | 0.17M |
|
Shareholder's Equity
|
| -0.02M | -0.01M | -0.02M | 0.01M | -0.03M | | -0.09M | 1.37M | 0.42M | 0.32M | 0.22M | 0.05M | | 0.30M | 0.24M | -0.07M | -0.28M | 3.44M | 9.22M | 8.86M | 8.47M | 7.68M | 6.69M | 6.04M | 5.68M | 5.34M | 4.80M | 4.24M | 3.88M | 13.72M | 13.12M | 12.15M | 11.34M | 8.58M | 7.76M | 6.93M | 5.64M | 4.85M | 3.55M | 2.36M | 1.16M | 5.45M | 3.20M | 1.90M | 0.85M | 0.17M |
|
Liabilities and Shareholders Equity
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.72M | | 0.20M | 1.03M | 0.71M | 0.64M | 0.54M | 0.49M | | 0.78M | 0.78M | 0.49M | | 3.82M | 9.45M | 9.47M | 9.07M | 8.25M | 7.23M | 6.60M | | 6.03M | 5.59M | 6.85M | 6.22M | 14.44M | 14.02M | 12.96M | 11.90M | 11.06M | 9.32M | 7.49M | 6.22M | 6.40M | 5.33M | 4.97M | | 6.23M | 4.08M | 2.67M | 1.67M | 0.88M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.60M | | 0.23M | 1.18M | 0.12M | 1.16M | 1.13M | 1.13M | 0.35M | 0.38M | 0.04M | 0.06M |
|
Retained Earnings
|
| -0.02M | -0.04M | -0.06M | 0.07M | -0.22M | | -0.17M | -0.22M | -0.33M | -0.43M | -0.53M | -1.35M | | -1.53M | -1.67M | -1.98M | -2.18M | -3.28M | -3.62M | -4.45M | -4.94M | -6.67M | -7.18M | -8.10M | | -9.17M | -9.72M | -10.40M | -10.88M | -12.22M | -12.94M | -14.81M | -15.87M | -16.81M | -17.86M | -18.98M | -20.00M | -20.96M | -22.58M | -23.90M | | -23.82M | -25.78M | -27.03M | -28.54M | -29.71M |