|
Cash & Equivalents
|
0.52M | 0.53M | 0.46M | 0.34M | 0.32M | 0.24M | 0.21M | 0.14M | 0.10M | 0.07M | 0.03M | 0.02M | 0.12M | 0.06M | 0.02M | 0.00M | 0.00M | 0.00M | 0.09M | 0.30M | 0.13M | 0.25M | 0.26M | 0.14M | 0.13M | 1.23M | 31.32M | 38.95M | 31.81M | 27.99M | 24.78M | 27.00M | 26.20M | 24.78M |
|
Cash & Current Investments
|
0.52M | 0.53M | 0.46M | 0.34M | 0.32M | 0.24M | 0.21M | 0.14M | 0.10M | 0.07M | 0.03M | 0.02M | 0.12M | 0.06M | 0.02M | 0.00M | 0.00M | 0.00M | 0.09M | 0.30M | 0.13M | 0.25M | 0.26M | 0.14M | 0.13M | 1.23M | 31.32M | 38.95M | 31.81M | 27.99M | 24.78M | 27.00M | 26.20M | 24.78M |
|
Receivables - Net
|
| | 0.09M | | 0.08M | 0.10M | 0.04M | 0.07M | 0.04M | 0.02M | 0.02M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.02M | 0.04M | 0.04M | 0.06M | 0.07M | 0.05M | 2.86M | 1.63M | 1.03M | 0.91M | 0.03M | 0.03M | 0.03M | 0.04M | 0.09M | 0.31M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | 1.35M | 1.34M | 1.33M | 1.38M | | | | |
|
Receivables
|
| | 0.09M | | 0.08M | 0.10M | 0.04M | 0.07M | 0.04M | 0.02M | 0.02M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.02M | 0.04M | 0.04M | 0.24M | 0.07M | 0.05M | 2.86M | 1.63M | 2.38M | 2.25M | 1.36M | 1.41M | 0.03M | 0.04M | 0.09M | 0.31M |
|
Prepaid Assets
|
| | 0.00M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.65M | 0.03M | 0.03M | 0.28M | 1.01M | 0.70M | 0.49M | 0.42M | 0.40M | 0.32M | 0.23M | 0.42M | 1.14M | 1.04M | 0.40M | 0.39M | 0.16M | 0.18M | 0.16M | 0.34M | 0.52M | 0.50M |
|
Current Assets
|
| | 0.56M | | 0.40M | 0.34M | 0.25M | 0.22M | 0.14M | 0.09M | 0.05M | 0.05M | 0.79M | 0.10M | 0.07M | 0.31M | 1.05M | 0.76M | 0.61M | 0.90M | 0.64M | 0.67M | 0.82M | 0.61M | 4.13M | 3.90M | 40.95M | 48.79M | 41.41M | 37.59M | 35.58M | 39.44M | 42.66M | 40.22M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.04M | 0.00M | | 0.00M | 0.35M | 0.16M | 0.45M | 0.41M | 0.38M | 0.19M | 0.12M | 0.18M | 0.19M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Intangibles
|
| | 0.31M | | 0.41M | 0.48M | 0.54M | 0.61M | 0.66M | 0.68M | 0.69M | 0.70M | 0.68M | 0.66M | 0.63M | 0.59M | 0.66M | 0.63M | 2.56M | 2.60M | 2.61M | 2.62M | 1.29M | 2.65M | 2.60M | 2.62M | 1.31M | 1.31M | 1.31M | 1.32M | 1.32M | 1.34M | 1.33M | 1.39M |
|
Goodwill & Intangibles
|
| | 0.31M | | 0.41M | 0.48M | 0.54M | 0.61M | 0.66M | 0.68M | 0.69M | 0.70M | 0.68M | 0.66M | 0.63M | 0.59M | 0.66M | 0.63M | 2.56M | 2.60M | 2.61M | 2.62M | 1.29M | 2.65M | 2.60M | 2.62M | 1.31M | 1.31M | 1.31M | 1.32M | 1.32M | 1.34M | 1.33M | 1.39M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | 0.21M | | | | 0.43M | | | | 1.40M | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.23M | 0.16M | 0.09M | 0.02M | 0.02M | | 0.11M | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 0.31M | | 0.41M | 0.48M | 0.54M | 0.61M | 0.66M | 0.68M | 0.69M | 0.70M | 0.68M | 0.66M | 0.63M | 0.82M | 0.81M | 0.72M | 3.28M | 3.33M | 3.31M | 3.45M | 2.09M | 3.49M | 3.54M | 4.66M | 6.59M | 6.60M | 5.84M | 5.67M | 6.26M | 6.41M | 4.86M | 7.71M |
|
Assets
|
| | 0.86M | | 0.81M | 0.82M | 0.79M | 0.82M | 0.81M | 0.77M | 0.74M | 0.76M | 1.47M | 0.76M | 0.70M | 1.13M | 1.86M | 1.47M | 3.89M | 4.23M | 3.95M | 4.12M | 2.92M | 4.11M | 7.66M | 8.57M | 47.54M | 55.39M | 47.26M | 43.26M | 41.84M | 45.85M | 47.52M | 47.93M |
|
Accounts Payables
|
| | | | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.02M | 0.07M | 0.04M | 0.05M | 0.12M | 0.19M | 0.27M | 0.35M | 0.45M | 0.41M | 0.40M | 0.44M | 0.05M | 0.46M | 0.52M | 0.53M | 0.18M | 0.10M | 0.27M | 0.32M | 0.23M | 0.46M | 0.52M | 0.32M |
|
Notes Payables
|
| | 0.75M | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | 0.55M | 0.55M | 0.55M | 0.55M | | | | | | | | | | | |
|
Payables
|
| | 0.75M | | 1.01M | 1.01M | 1.01M | 1.00M | 1.00M | 1.00M | 1.02M | 1.07M | 1.04M | 1.05M | 1.12M | 0.19M | 0.27M | 0.35M | 0.45M | 0.96M | 0.95M | 0.99M | 0.60M | 0.46M | 0.52M | 0.53M | 0.18M | 0.10M | 0.27M | 0.32M | 0.23M | 0.46M | 0.52M | 0.32M |
|
Accumulated Expenses
|
| | 0.05M | | 0.11M | 0.12M | 0.14M | 0.15M | 0.17M | 0.18M | 0.20M | 0.21M | 0.23M | 0.24M | 0.26M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.43M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.07M | 0.08M | 0.52M | 0.07M | 0.11M | 0.53M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 0.03M | | | | 0.08M | 0.02M | 0.17M | 0.14M | 0.04M | 0.05M | 0.64M | 0.49M | 0.77M | 0.29M | 0.25M | 5.47M | 5.33M | 0.89M | 1.06M | 0.98M |
|
Short term Debt
|
| | 0.02M | | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.10M | 0.08M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.00M | 0.03M | 0.03M | 0.12M | 0.23M | 0.26M | 0.18M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.32M | 0.36M | 0.41M | 0.45M |
|
Current Taxes
|
| | | | | | | | | | 0.10M | 0.11M | 0.11M | 0.11M | 0.13M | 0.14M | 0.15M | 0.16M | 0.17M | 0.18M | 0.19M | 0.19M | 0.20M | 0.22M | 0.23M | 0.24M | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 0.00M | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.82M | | 1.13M | 1.14M | 1.16M | 1.17M | 1.18M | 1.21M | 1.35M | 1.42M | 1.43M | 1.47M | 1.57M | 0.44M | 0.54M | 0.69M | 0.81M | 1.23M | 1.38M | 1.40M | 1.17M | 0.82M | 1.82M | 1.69M | 33.49M | 39.77M | 32.56M | 29.03M | 26.48M | 29.36M | 30.46M | 30.80M |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | | | | | | | | |
|
Convertible Debt
|
| | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | 1.30M | 1.33M | 1.26M | 1.28M | 0.06M | 1.34M | 2.62M | 2.98M | 0.04M | 0.04M | 0.01M | 0.01M | 0.02M | 0.01M | 0.04M | 0.09M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | 0.04M | | | | 0.09M | | 0.35M | 0.34M | 0.85M | 0.42M | 0.35M | 0.36M | 0.33M | 0.35M | 0.38M | 0.38M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.39M | 0.30M | 0.22M | 0.13M |
|
Other Non-Current Liabilities
|
| | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 1.09M | 0.34M | 1.13M | 1.14M | 1.16M | 1.17M | 1.18M | 1.21M | 1.35M | 1.42M | 1.61M | 1.64M | 1.74M | 0.59M | 0.70M | 0.84M | 0.96M | 1.38M | 1.54M | 1.55M | 1.31M | 0.96M | 2.31M | 2.19M | 34.49M | 40.34M | 33.09M | 29.58M | 27.39M | 30.20M | 31.28M | 31.46M |
|
Total Debt
|
| | 0.02M | | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.24M | 0.22M | 0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.06M | 0.00M | 0.03M | 0.03M | 0.12M | 0.23M | 0.26M | 0.18M |
|
Common Equity
|
| | -0.23M | -0.34M | -0.31M | -0.32M | -0.37M | -0.35M | -0.38M | -0.44M | -0.61M | -0.67M | -0.15M | -0.89M | -1.04M | 0.54M | 1.16M | 0.63M | 1.71M | 1.52M | 1.15M | 1.28M | 1.55M | 1.97M | 3.30M | 2.94M | 13.01M | 15.01M | 14.15M | 13.67M | 14.43M | 15.64M | 16.20M | 16.39M |
|
Shareholder's Equity
|
| | -0.23M | -0.34M | -0.31M | -0.32M | -0.37M | -0.35M | -0.38M | -0.44M | -0.61M | -0.67M | -0.15M | -0.89M | -1.04M | 0.54M | 1.16M | 0.63M | 1.71M | 1.52M | 1.15M | 1.28M | 1.55M | 1.97M | 3.30M | 2.94M | 13.01M | 15.01M | 14.15M | 13.67M | 14.43M | 15.64M | 16.20M | 16.39M |
|
Liabilities and Shareholders Equity
|
| | 0.86M | | 0.81M | 0.82M | 0.79M | 0.82M | 0.81M | 0.77M | 0.74M | 0.76M | 1.47M | 0.76M | 0.70M | 1.13M | 1.86M | 1.47M | 3.89M | 4.23M | 3.95M | 4.12M | 2.92M | 4.11M | 7.66M | 8.57M | 47.54M | 55.39M | 47.26M | 43.26M | 41.84M | 45.85M | 47.52M | 47.93M |
|
Retained Earnings
|
| | -0.64M | | -0.72M | -0.72M | -0.78M | -0.77M | -0.80M | -0.87M | -1.04M | -1.10M | -1.26M | -1.31M | -1.49M | -1.72M | -1.98M | -2.47M | -3.23M | -3.62M | -3.98M | -4.21M | -4.22M | -4.57M | -3.65M | -2.97M | -2.64M | -1.81M | -2.83M | -3.49M | -2.56M | -2.48M | -2.92M | -2.24M |
|
Preferred Shares
|
| | 400.00 | | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | 650.00 | 450.00 | 450.00 | 450.00 | 450.00 | 450.00 | 450.00 | 450.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | 2.75M | | | | | | | | | | | | | | | | | | | |