|
Cash & Equivalents
|
19.88M | 18.47M | 18.12M | 16.29M | 15.46M | 14.91M | 11.08M | 9.72M | 7.19M | 4.61M | 3.70M | 4.02M | 5.01M | 6.62M | 5.40M | 6.13M | 7.01M | 6.48M | | | | 4.37M | 4.42M | 2.39M | 2.71M | 3.09M | 2.07M | 1.35M | 3.08M | 2.92M | 2.33M | 1.53M | 1.60M | 1.41M | 2.43M | 1.54M | 2.28M | 2.58M | 2.33M | 2.36M | 2.82M | 2.82M | 3.03M | 2.05M | 2.32M | 2.78M | 2.34M | 1.80M | 1.26M | 38.17M | 25.39M |
|
Short-term Investments
|
| | | | | | | | | 0.42M | | -38.50M | -54.98M | 1.08M | 1.17M | -5.40M | 1.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
19.88M | 18.47M | 18.12M | 16.29M | 15.46M | 14.91M | 11.08M | 9.72M | 7.19M | 5.03M | 3.70M | -34.47M | -49.97M | 7.70M | 6.57M | 0.73M | 8.27M | 6.48M | | | | 4.37M | 4.42M | 2.39M | 2.71M | 3.09M | 2.07M | 1.35M | 3.08M | 2.92M | 2.33M | 1.53M | 1.60M | 1.41M | 2.43M | 1.54M | 2.28M | 2.58M | 2.33M | 2.36M | 2.82M | 2.82M | 3.03M | 2.05M | 2.32M | 2.78M | 2.34M | 1.80M | 1.26M | 38.17M | 25.39M |
|
Receivables - Net
|
| 4.62M | | | 4.93M | 3.89M | 6.25M | 5.77M | 6.15M | 7.53M | 4.62M | 4.74M | 6.22M | 4.38M | 6.08M | 4.57M | 5.47M | 6.12M | 6.15M | 5.66M | 5.33M | 9.02M | 9.30M | 7.82M | 8.46M | 4.62M | 7.32M | 7.37M | 8.26M | 7.60M | 1.45M | 6.33M | 7.68M | 8.86M | 8.79M | 8.69M | 8.74M | 7.86M | 8.90M | 8.18M | 8.06M | 4.80M | 6.53M | 6.01M | 5.89M | 2.31M | 4.86M | 1.79M | 1.19M | 1.64M | 31.34M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | 0.42M | | | | | 0.61M | 0.61M | 0.71M | 0.90M | 0.65M | 0.81M | 0.86M | 0.94M | 0.69M | 0.76M | 0.61M | 0.83M | 0.61M | 0.60M | 0.81M | 0.63M | 0.98M | 1.34M | 1.24M | 1.37M | 1.27M | 0.89M | 0.87M | 0.72M | 1.06M | 1.07M |
|
Receivables
|
| 4.62M | | | 4.93M | 3.89M | 6.25M | 5.77M | 6.15M | 7.53M | 4.62M | 4.74M | 6.22M | 4.38M | 6.08M | 4.57M | 5.47M | 6.12M | 6.15M | 5.66M | 5.75M | 9.02M | 9.30M | 7.82M | 8.46M | 5.23M | 7.93M | 8.08M | 9.16M | 8.25M | 2.26M | 7.19M | 8.62M | 9.56M | 9.55M | 9.29M | 9.57M | 8.47M | 9.50M | 8.99M | 8.70M | 5.78M | 7.87M | 7.25M | 7.26M | 3.58M | 5.75M | 2.66M | 1.92M | 2.70M | 32.41M |
|
Inventory
|
| 1.04M | | | 1.29M | 1.01M | 2.13M | 1.78M | 2.15M | 3.38M | 3.43M | 2.45M | 2.36M | 2.05M | 2.07M | 2.11M | 2.40M | 2.37M | | | | 1.57M | | | | 1.61M | 1.10M | 0.64M | 0.73M | 1.28M | 1.26M | 2.15M | 1.91M | 2.06M | 2.97M | 3.90M | 4.87M | 0.65M | 4.14M | 2.92M | 1.89M | 0.33M | 0.41M | 0.31M | 0.24M | 0.49M | 0.75M | | | | |
|
Prepaid Assets
|
| 0.24M | | | 0.48M | 0.38M | 2.04M | 1.92M | 0.40M | 0.37M | 0.27M | 0.31M | 0.76M | 0.39M | 0.35M | 0.44M | 0.54M | 0.40M | | | | 0.25M | | | | 0.44M | 0.49M | 0.61M | 0.50M | 0.42M | 0.34M | 0.39M | 0.50M | 0.56M | 0.63M | 0.82M | 0.48M | 0.42M | 0.39M | 0.51M | 0.69M | 0.38M | 0.39M | 0.46M | 0.44M | 0.38M | 0.40M | 0.32M | 0.38M | 0.36M | 2.15M |
|
Current Assets
|
| 24.37M | | | 23.38M | 21.87M | 22.25M | 19.79M | 18.58M | 16.93M | 13.91M | 13.08M | 15.07M | 14.86M | 15.40M | 14.75M | 16.95M | 16.43M | | | | 15.21M | | | | 11.84M | 10.98M | 9.96M | 12.58M | 12.22M | 11.66M | 10.40M | 11.70M | 12.79M | 14.82M | 14.94M | 16.37M | 14.34M | 15.39M | 13.97M | 13.06M | 11.37M | 10.49M | 9.51M | 9.73M | 9.65M | 8.62M | 7.67M | 3.57M | 41.22M | 62.95M |
|
Property, Plant & Equipment (Net)
|
| 0.12M | | | 0.21M | 0.18M | 0.33M | 0.30M | 0.23M | 0.14M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | 0.11M | 0.10M | 0.10M | | | | 0.36M | | | | 0.24M | 0.22M | 0.21M | 0.22M | 0.22M | 0.21M | 0.19M | 0.18M | 0.17M | 0.21M | 0.25M | 0.23M | 0.24M | 0.26M | 0.26M | 0.28M | 0.27M | 0.27M | 0.25M | 0.23M | 0.22M | 0.19M | 0.16M | 0.15M | 0.12M | 0.10M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 2.18M | | | | 2.18M | 2.18M | 1.17M | 1.17M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.76M | 1.56M | 1.33M | 1.33M | 1.33M | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 1.52M | | | | 1.52M | 1.21M | 1.17M | 1.13M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | 1.98M | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 3.71M | | | | 3.71M | 3.39M | 2.33M | 2.29M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.73M | 3.53M | 3.31M | 3.31M | 3.31M | 1.98M | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 3.84M | | | 3.84M | | | | | | | | | | | | | | | | | 2.59M | | | | 2.83M | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.05M | | | 0.11M | 1.67M | 0.09M | 0.09M | 2.70M | 0.62M | 0.57M | 0.45M | 0.31M | 0.34M | 0.04M | 0.07M | 0.28M | 0.04M | | | | 0.06M | | | | 0.26M | 0.63M | 0.29M | 0.14M | 0.12M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 3.15M | 0.07M | 0.07M | 0.07M | 0.51M | 0.14M | 0.07M | 0.07M | 2.91M | 0.07M | 2.91M | 0.30M | 0.81M | 0.95M |
|
Non-Current Assets
|
| 0.16M | | | 0.32M | 0.39M | 0.42M | 0.39M | 0.26M | 0.18M | 0.17M | 0.17M | 0.16M | 0.17M | 0.16M | 0.18M | 0.17M | 0.14M | | | | 4.02M | | | | 4.26M | 7.73M | 6.22M | 6.06M | 7.13M | 6.95M | 6.80M | 7.23M | 7.06M | 7.15M | 7.03M | 6.86M | 6.60M | 6.47M | 6.32M | 6.18M | 6.02M | 5.85M | 5.68M | 5.50M | 5.12M | 4.87M | 4.67M | 4.73M | 1,433.72M | 830.00M |
|
Assets
|
| 24.53M | | | 23.69M | 22.26M | 22.67M | 20.18M | 18.85M | 17.11M | 14.08M | 13.26M | 15.24M | 15.03M | 15.57M | 14.93M | 17.12M | 16.57M | | | | 19.23M | | | | 16.09M | 18.71M | 16.18M | 18.64M | 19.36M | 18.61M | 17.20M | 18.93M | 19.86M | 21.98M | 21.97M | 23.23M | 20.94M | 21.86M | 20.29M | 19.24M | 17.39M | 16.34M | 15.19M | 15.23M | 14.77M | 13.49M | 12.34M | 8.29M | 1,474.94M | 892.95M |
|
Accounts Payables
|
| 2.44M | | | 2.85M | 2.79M | 4.08M | 3.19M | 4.28M | 5.94M | 3.46M | 2.73M | 4.22M | 3.43M | 3.86M | 1.11M | 1.16M | 0.67M | | | | 0.59M | | | | 0.69M | 0.70M | 0.64M | 0.63M | 0.62M | 0.59M | 0.45M | 0.62M | 0.53M | 0.66M | 0.79M | 1.08M | 1.15M | 0.69M | 0.96M | 1.28M | 1.36M | 0.49M | 0.56M | 0.64M | 0.57M | 0.49M | 0.42M | 0.31M | 0.62M | 3.44M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | 1.77M | | | | 1.60M | 1.63M | 1.61M | 2.20M | 1.60M | 1.60M | | | | 1.55M | 1.50M | | | | | 0.60M | | 0.85M | 0.75M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | | |
|
Payables
|
| 2.44M | | | 2.85M | 2.79M | 4.08M | 3.19M | 4.28M | 5.94M | 3.46M | 2.73M | 4.22M | 3.43M | 3.86M | 1.11M | 1.16M | 0.67M | | | | 2.36M | | | | 2.29M | 2.33M | 2.25M | 2.82M | 2.22M | 2.19M | 0.45M | 0.62M | 0.53M | 2.21M | 2.29M | 1.08M | 1.15M | 0.69M | 0.96M | 1.88M | 1.36M | 1.34M | 1.31M | 1.24M | 1.17M | 1.09M | 1.02M | 0.91M | 0.62M | 3.44M |
|
Accumulated Expenses
|
| 0.89M | | | 0.59M | 0.47M | 1.28M | 1.04M | 1.33M | 1.73M | 1.09M | 0.62M | 0.92M | 1.20M | 1.15M | 0.83M | 0.72M | 0.55M | | | | 0.20M | | | | 0.83M | 0.63M | 0.29M | 0.30M | 0.04M | | | | 0.03M | 0.03M | 0.03M | | 0.03M | | | | | | | | 0.57M | | | 0.31M | 0.62M | 3.44M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 0.03M | 0.07M | 0.23M |
|
Short term Debt
|
| | | | | | | | | | | | | 0.11M | | | 4.27M | 5.22M | | | | 0.35M | | | | 1.30M | 1.30M | 0.40M | 1.00M | 1.00M | 1.00M | 0.07M | 0.03M | | | | | | | | | | | | | | | | | | 3.50M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.04M | 0.27M | 0.26M | 0.24M | 0.26M | 0.27M | 0.26M | 0.35M | 0.34M | 0.33M | 0.41M | 0.42M | 0.38M | 0.39M | 0.40M | 0.41M | 0.42M | 0.43M | 0.42M | 0.41M | 0.40M | 0.45M | 0.46M | 0.47M | 0.45M | 0.43M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | 4.20M | | | | 3.24M | 2.73M | 2.31M | 3.20M | 3.62M | 3.45M | 3.89M | 4.44M | 5.73M | 6.96M | 7.24M | 8.76M | 7.71M | 9.48M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.22M | 0.06M | 0.71M | 0.53M | 0.49M | 0.17M | 0.14M | 0.44M | 0.19M | 0.75M | 0.62M | 0.62M | 0.44M | 0.33M | 0.17M | 0.26M | 0.30M | 0.25M | 0.23M | 0.20M | 0.40M | 0.28M | 0.36M | 0.31M | 0.29M | 0.72M |
|
Total Current Liabilities
|
| | | | | | | | | 7.92M | | | 5.18M | 4.76M | 5.01M | 4.00M | 6.16M | 6.43M | | | | 7.62M | | | | 8.30M | 7.64M | 6.51M | 8.40M | 8.83M | 7.43M | 5.15M | 6.13M | 7.21M | 10.59M | 11.04M | 11.30M | 9.98M | 11.47M | 10.91M | 10.59M | 10.84M | 11.31M | 10.80M | 11.30M | 9.37M | 8.79M | 6.45M | 2.35M | 2.72M | 10.08M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | 1.29M | | | 4.27M | 1.41M | | | | 0.05M | | | | | | | 0.76M | 0.53M | | 1.60M | 1.60M | 1.60M | | | 1.45M | 1.40M | 1.35M | 1.30M | 1.20M | 1.10M | | | | 0.60M | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.06M | | | | 0.04M | 0.06M | 0.06M | 0.07M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.03M | 0.03M | 0.03M | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 0.40M | 0.72M | | | 0.80M | 0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | 0.32M | | | 0.81M | 0.26M | 0.07M | 0.20M | 0.04M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.29M | | 4.48M | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.39M | 3.33M | 3.28M | 3.36M | 3.56M | 3.49M | 3.64M | 3.56M | 3.68M | 3.92M | 3.82M | 3.25M | 3.54M | 3.44M | 3.35M | 2.83M | 3.15M | 3.05M | 2.94M | 2.43M | 2.88M | 2.77M | 2.66M | 2.09M | 2.43M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | 0.08M | 0.16M | 0.08M | 0.08M | 0.03M | 0.12M | | | | 0.54M | | | | 0.83M | 0.63M | 0.29M | 0.30M | 0.09M | 0.06M | 0.06M | 0.07M | 0.07M | | | | 0.07M | | | | | | | | | | | 0.40M | | 3.50M |
|
Total Non-Current Liabilities
|
| | | | | | | | | 7.92M | | | 5.18M | 4.76M | 5.01M | 4.00M | 6.16M | 6.43M | | | | 0.50M | | | | 0.09M | 3.41M | 3.34M | 4.05M | 3.95M | 3.36M | 4.89M | 5.31M | 5.20M | 3.72M | 3.56M | 4.93M | 4.69M | 4.53M | 4.38M | 4.17M | 3.93M | 2.72M | 2.62M | 2.53M | | | | 4.54M | | 8.58M |
|
Total Liabilities
|
| 3.32M | | | 3.44M | 3.58M | 5.36M | 4.23M | 6.42M | 7.92M | 4.62M | 3.54M | 5.26M | 4.92M | 5.10M | 4.08M | 6.19M | 6.55M | | | | 8.13M | 10.58M | -9.59M | -9.52M | 8.38M | 11.04M | 9.86M | 12.46M | 12.77M | 10.78M | 10.05M | 11.44M | 12.41M | 14.32M | 14.60M | 16.23M | 14.67M | 16.00M | 15.28M | 14.76M | 14.77M | 14.03M | 13.42M | 13.84M | 11.80M | 11.21M | 8.76M | 4.94M | 4.82M | 12.08M |
|
Total Debt
|
| | | | | | | | | | | | | 1.40M | | | 8.54M | 6.62M | | | | 0.40M | | | | 1.30M | 1.30M | 0.40M | 1.76M | 1.53M | 1.00M | 1.67M | 1.63M | 1.60M | | | 1.45M | 1.40M | 1.35M | 1.30M | 1.20M | 1.10M | | | | 0.60M | | | | | 3.50M |
|
Common Equity
|
| 21.21M | | | 20.26M | | 17.31M | 15.94M | 12.43M | 9.19M | 9.46M | 9.72M | 9.58M | 9.39M | 9.72M | 10.08M | 10.12M | 9.19M | | | | 11.10M | -10.58M | 9.59M | 9.52M | 7.71M | 7.66M | 6.33M | 6.18M | 6.58M | 7.83M | 7.15M | 7.49M | 7.44M | 7.66M | 7.37M | 7.00M | 6.27M | 5.86M | 5.00M | 4.48M | 2.62M | 2.31M | 1.77M | 1.39M | 2.97M | 2.28M | 3.58M | 3.35M | 1,470.12M | 880.86M |
|
Shareholder's Equity
|
| 21.21M | | | 20.26M | | 17.31M | 15.94M | 12.43M | 9.19M | 9.46M | 9.72M | 9.58M | 9.39M | 9.72M | 10.08M | 10.12M | 9.19M | | | | 11.10M | -10.58M | 9.59M | 9.52M | 7.71M | 7.66M | 6.33M | 6.18M | 6.58M | 7.83M | 7.15M | 7.49M | 7.44M | 7.66M | 7.37M | 7.00M | 6.27M | 5.86M | 5.00M | 4.48M | 2.62M | 2.31M | 1.77M | 1.39M | 2.97M | 2.28M | 3.58M | 3.35M | 1,470.12M | 880.86M |
|
Liabilities and Shareholders Equity
|
| 24.53M | | | 23.69M | 22.26M | 22.67M | 20.18M | 18.85M | 17.11M | 14.08M | 13.26M | 15.24M | 15.03M | 15.57M | 14.93M | 17.12M | 16.57M | | | | 19.23M | | | | 16.09M | 18.71M | 16.18M | 18.64M | 19.36M | 18.61M | 17.20M | 18.93M | 19.86M | 21.98M | 21.97M | 23.23M | 20.94M | 21.86M | 20.29M | 19.24M | 17.39M | 16.34M | 15.19M | 15.23M | 14.77M | 13.49M | 12.34M | 8.29M | 1,474.94M | 892.95M |
|
Treasury Shares
|
| 0.71M | | | 0.71M | | 0.71M | 0.71M | 0.71M | | 0.71M | 0.71M | 0.71M | 0.37M | 0.71M | 0.71M | 0.71M | 0.26M | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M |
|
Retained Earnings
|
| 5.91M | | | 4.69M | 3.01M | 1.50M | -0.05M | -3.36M | -6.62M | -6.49M | -6.34M | -6.88M | -7.38M | -7.08M | -7.42M | -7.45M | -8.37M | | | | -7.72M | | | | -11.32M | -11.40M | -12.77M | -12.99M | -13.10M | -11.90M | -12.73M | -12.49M | -12.57M | -12.39M | -12.75M | -13.17M | -13.95M | -14.38M | -15.25M | -15.79M | -17.69M | -18.04M | -18.59M | -18.99M | -19.64M | -20.35M | -21.80M | -22.65M | -186.61M | -772.26M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 2.20M | 4.92M | 4.92M | | |