|
Cash & Equivalents
|
| | | 0.00M | | 0.00M | 541.00 | 0.00M | 474.00 | 149.00 | -0.10M | 0.01M | 557.00 | 0.86M | 0.44M | 0.01M | 0.01M | 0.02M | 0.69M | 1.34M | 0.15M | 0.55M | 0.64M | 0.10M | 0.15M | 0.42M | 0.99M | 0.85M | | 0.88M | | 0.46M | 0.81M | 1.98M | 11.87M | 9.24M | | 4.04M | | 1.52M | 1.06M | 0.81M | 0.16M | 1.13M | 2.86M | 0.22M | 0.02M |
|
Short-term Investments
|
| | | | | | | | | | | | | 0.03M | 0.01M | | | | | 1.24M | 1.62M | 1.46M | 2.04M | 0.92M | 0.87M | 0.81M | 0.42M | 0.14M | | 0.24M | | 0.37M | 0.27M | 1.58M | 1.47M | 1.05M | | 0.80M | | 0.54M | 0.29M | 0.49M | 0.43M | 0.39M | 0.19M | 0.47M | 0.31M |
|
Cash & Current Investments
|
| | | 0.00M | | 0.00M | 541.00 | 0.00M | 474.00 | 149.00 | -0.10M | 0.01M | 557.00 | 0.89M | 0.45M | 0.01M | 0.01M | 0.02M | 0.69M | 2.58M | 1.77M | 2.01M | 2.68M | 1.02M | 1.03M | 1.23M | 1.41M | 0.99M | | 1.12M | | 0.83M | 1.08M | 3.56M | 13.34M | 10.29M | | 4.84M | | 2.06M | 1.35M | 1.30M | 0.59M | 1.51M | 3.05M | 0.69M | 0.34M |
|
Receivables - Net
|
| | | | | | | | | | | 0.05M | | 0.10M | 0.13M | 0.30M | 0.35M | 0.42M | 0.61M | 0.49M | 0.61M | 1.21M | 1.96M | 2.66M | 1.72M | 3.48M | 4.04M | 4.10M | 2.68M | 3.69M | 3.34M | 4.88M | 3.72M | 2.78M | 3.78M | 1.33M | 1.63M | 8.58M | 6.38M | 8.59M | 16.85M | 21.48M | 26.38M | 33.09M | 39.53M | 37.78M | 44.25M |
|
Receivables - Other
|
| | | | | | | | | | | 0.01M | | 632.00 | 0.07M | 0.01M | 0.04M | 0.01M | 0.06M | 0.03M | 0.17M | 0.55M | 0.38M | 0.60M | 0.54M | 0.87M | 1.88M | 1.51M | 1.52M | 2.17M | 2.15M | 0.59M | 1.45M | 1.39M | 1.23M | 2.55M | 4.15M | 3.82M | 3.95M | 2.52M | 2.65M | 2.02M | 1.06M | 1.10M | 1.04M | 1.55M | 1.67M |
|
Receivables
|
| | | | | | | | | | | 0.06M | | 0.10M | 0.20M | 0.30M | 0.38M | 0.43M | 0.67M | 0.52M | 0.78M | 1.76M | 2.34M | 3.26M | 2.25M | 4.35M | 5.92M | 5.61M | 4.20M | 5.86M | 5.49M | 5.47M | 5.18M | 4.17M | 5.01M | 3.89M | 5.78M | 12.40M | 10.33M | 11.10M | 19.50M | 23.51M | 27.44M | 34.19M | 40.57M | 39.33M | 45.92M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | 803.00 | 0.00M | 0.00M | | 0.00M | | 0.00M | 0.00M | | | | | | | | | | 0.03M | 0.14M | 0.09M | 0.12M | 0.12M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | 0.04M | 0.40M | 0.48M | 2.59M | 2.57M | 4.06M | 3.69M | 3.39M | 2.48M | 3.50M | 4.03M | 2.10M | 0.65M | | 2.45M | | 3.33M | 2.84M | 3.97M | 4.70M | 4.14M | | 3.67M | | 5.73M | 5.48M | 5.63M | 4.11M | 7.02M | 6.11M | 5.38M | 4.90M |
|
Current Assets
|
0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 474.00 | 0.00M | 0.00M | 0.07M | 1.00 | 1.18M | 0.79M | 0.44M | 0.83M | 0.93M | | 4.44M | | 6.05M | 6.41M | 5.85M | 5.94M | 9.06M | 9.42M | 7.10M | | 9.19M | | 10.21M | 8.83M | 10.13M | 21.59M | 17.27M | | 20.12M | | 18.36M | 26.04M | 29.95M | 31.75M | 42.04M | 48.89M | 45.06M | 50.95M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.13M | 0.11M | 0.03M | | 0.03M | | 0.03M | 0.02M | 0.02M | 0.08M | 0.08M | | 0.06M | | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.03M |
|
Intangibles
|
| | | | | | | | | | | | | 0.19M | 0.14M | 0.09M | 0.04M | | | 0.20M | | 0.20M | 0.20M | 0.20M | | | 0.42M | 0.42M | | 0.42M | | 0.43M | 0.42M | 0.41M | 0.41M | 0.41M | | 0.40M | | 0.40M | 0.40M | 0.41M | 0.20M | 0.01M | 0.00M | 0.00M | 2.23M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 0.19M | 0.14M | 0.09M | 0.04M | | | 0.20M | | 0.20M | 0.20M | 0.20M | | | 0.42M | 0.16M | | 0.14M | | 0.13M | 0.11M | 0.09M | 0.08M | 0.07M | | 0.05M | | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 2.23M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | 0.59M | | 1.24M | 0.36M | 0.75M | 1.38M | | | | | 3.19M | | | | 9.81M | 10.21M | 10.52M | 10.83M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.09M | 0.07M | 0.24M | | 0.19M | | 0.16M | 0.38M | 0.32M | 0.32M | 0.28M | | 0.18M | | 0.09M | 0.27M | 0.24M | 0.20M | 6.78M | 6.82M | 6.84M | 9.10M |
|
Assets
|
0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 474.00 | 0.00M | 0.00M | 0.07M | 1.00 | 1.18M | 0.79M | 0.44M | 0.83M | 0.93M | 3.95M | 4.44M | 5.04M | 6.05M | 6.41M | 5.88M | 5.94M | 9.06M | 9.42M | 7.34M | | 9.38M | | 10.37M | 9.21M | 10.46M | 21.90M | 17.55M | | 20.30M | | 18.45M | 26.31M | 30.19M | 31.94M | 48.82M | 55.71M | 51.90M | 60.06M |
|
Accounts Payables
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.13M | | 0.17M | 0.11M | 0.11M | 0.49M | 0.74M | 1.47M | 1.24M | 1.97M | 2.90M | 2.58M | 2.70M | 2.53M | 2.46M | 3.09M | 2.47M | | 2.39M | | 3.59M | 1.98M | 1.51M | 1.32M | 0.03M | | 5.35M | | 5.15M | 12.00M | 15.23M | 18.43M | 24.56M | 30.26M | 28.40M | 33.86M |
|
Notes Payables
|
0.02M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 0.05M | 0.30M | 0.37M | 0.37M | 0.37M | 0.37M | 0.07M | 0.07M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | 0.73M | 0.73M | 0.73M | 0.73M | | | | | | | | | | | |
|
Payables
|
0.04M | 0.03M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.16M | | 0.17M | 0.11M | 0.16M | 0.79M | 1.11M | 1.84M | 1.61M | 2.34M | 2.96M | 2.65M | 3.70M | 3.53M | 3.46M | 4.09M | 2.47M | | 2.39M | | 3.59M | 2.71M | 2.24M | 2.05M | 0.76M | | 5.35M | | 5.15M | 12.00M | 15.23M | 18.43M | 24.56M | 30.26M | 28.40M | 33.86M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.39M | 0.01M | 0.01M | 0.02M | 0.30M | 0.42M | 0.57M | 2.10M | 1.04M | 1.82M | 3.11M | 0.98M | 1.05M | | 1.74M | | 1.69M | 2.48M | 1.04M | 2.70M | 1.10M | | 0.67M | | 1.60M | 2.42M | 2.27M | 2.17M | 9.32M | 7.99M | 7.95M | 9.41M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.10M | | 0.08M | 0.05M | 0.39M | 0.18M | 0.08M | 1.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 0.00M | | | | | | | | 1.88M | 1.22M | 1.67M | 1.21M | 1.35M | 1.13M | 0.97M | 0.66M | 0.54M | | | | | | | | | | | | | | 1.02M | 1.60M | 1.13M | 1.13M | 0.38M | 0.38M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.02M | 0.01M | | 0.04M | 0.05M | 0.05M | | 0.02M | | 0.01M | 0.13M | 0.12M | 0.12M | 0.12M | | 0.06M | | 0.00M | 0.11M | 0.12M | 0.12M | 0.12M | 0.10M | 0.07M | 0.04M |
|
Total Current Liabilities
|
0.04M | 0.03M | 0.04M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.23M | | 0.25M | 0.16M | 0.54M | 1.05M | 1.28M | 3.48M | 3.85M | 4.08M | 5.23M | 5.97M | 6.17M | 6.55M | 9.42M | 8.61M | 4.11M | | 4.15M | | 5.28M | 5.31M | 3.40M | 4.87M | 2.04M | | 6.08M | | 6.75M | 15.31M | 20.24M | 22.32M | 35.13M | 39.49M | 36.81M | 43.70M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 1.88M | 1.22M | 1.71M | 1.21M | 1.35M | 1.13M | 1.11M | 1.11M | 1.11M | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.80M | 4.80M | 2.53M | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | | 0.00M | -0.04M | -0.05M | -0.05M | 0.01M | -0.01M | -0.02M | -0.03M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61M | 6.68M | 6.73M | 6.78M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.01M | 0.02M | 0.09M | 0.13M | 0.05M | | 0.02M | | 0.01M | 0.25M | 0.21M | 0.15M | 0.13M | | 0.06M | | 0.00M | 0.21M | 0.19M | 0.16M | 0.13M | 0.10M | 0.07M | 0.04M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.19M | 1.11M | | | | | 0.12M | 4.88M | 4.84M | 2.54M | | | | | 0.10M | 0.07M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Total Liabilities
|
0.04M | 0.03M | 0.04M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.23M | | 0.25M | 0.16M | 0.54M | 1.05M | 1.28M | 3.48M | 3.85M | 4.08M | 5.23M | 5.97M | 6.17M | 6.55M | 10.62M | 9.80M | 5.23M | | 4.15M | | 5.28M | 5.43M | 8.29M | 9.71M | 4.57M | | 6.08M | | 6.75M | 15.40M | 20.31M | 22.36M | 35.16M | 39.51M | 36.82M | 43.71M |
|
Total Debt
|
| | | | | | | | | | | 0.00M | | | | | | | | 3.76M | 2.45M | 3.39M | 2.41M | 2.70M | 2.26M | 2.08M | 1.77M | 1.65M | | | | | | | | | | | | | | 1.02M | 1.60M | 1.13M | 1.13M | 0.38M | 0.38M |
|
Common Equity
|
-0.04M | -0.02M | -0.04M | -0.04M | -0.05M | -0.03M | -0.04M | -0.04M | -0.04M | -0.05M | -0.05M | -0.16M | 1.00 | 0.93M | 0.63M | -0.10M | -0.21M | -0.35M | 0.48M | 0.59M | 0.96M | 0.82M | 0.44M | -0.29M | -0.61M | -1.55M | -0.39M | 2.11M | | 5.23M | | 5.09M | 3.77M | 2.17M | 12.19M | 12.97M | | 14.21M | | 11.69M | 10.95M | 9.92M | 9.63M | 13.66M | 16.21M | 15.09M | 16.37M |
|
Shareholder's Equity
|
-0.04M | -0.02M | -0.04M | -0.04M | -0.05M | -0.03M | -0.04M | -0.04M | -0.04M | -0.05M | -0.05M | -0.16M | 1.00 | 0.93M | 0.63M | -0.10M | -0.21M | -0.35M | 0.48M | 0.59M | 0.96M | 0.82M | 0.44M | -0.29M | -0.61M | -1.55M | -0.39M | 2.11M | | 5.23M | | 5.09M | 3.77M | 2.17M | 12.19M | 12.97M | | 14.21M | | 11.69M | 10.95M | 9.92M | 9.63M | 13.66M | 16.21M | 15.09M | 16.37M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 474.00 | 0.00M | 0.00M | 0.07M | 1.00 | 1.18M | 0.79M | 0.44M | 0.83M | 0.93M | 3.95M | 4.44M | 5.04M | 6.05M | 6.41M | 5.88M | 5.94M | 9.06M | 9.42M | 7.34M | | 9.38M | | 10.37M | 9.21M | 10.46M | 21.90M | 17.55M | | 20.30M | | 18.45M | 26.31M | 30.19M | 31.94M | 48.82M | 55.71M | 51.90M | 60.06M |
|
Retained Earnings
|
-0.04M | -0.07M | -0.09M | -0.09M | -0.10M | -0.10M | -0.10M | -0.10M | -0.11M | -0.11M | -0.11M | -0.16M | -0.11M | -0.56M | -1.03M | -1.91M | -2.20M | -2.41M | -2.85M | -4.82M | -5.84M | -6.60M | -7.10M | -7.83M | -8.40M | -9.37M | -10.07M | -12.21M | | -14.58M | | -17.15M | -18.60M | -20.13M | -22.66M | -24.69M | | -26.09M | | -29.07M | -30.10M | -31.79M | -33.45M | -34.19M | -36.20M | -37.74M | -39.41M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | | | | 1.85M | | | | | | | | 0.31M | | 1.07M | | | | | |