|
Cash & Equivalents
|
0.04M | 0.51M | 0.16M | 0.88M | 0.66M | 0.66M | 0.62M | 1.18M | 1.34M | 0.63M | 1.02M | 1.46M | 1.30M | 2.46M | 1.16M | 1.00M | 2.91M | 2.63M | 2.17M | 1.45M | 1.14M | 0.86M | 1.26M | 0.68M | 0.56M | 0.56M | 1.09M | 5.46M | 6.74M | 6.01M | 5.34M | 4.56M | 4.09M | 3.65M | 3.91M | 3.03M | 2.77M | 2.56M | 2.22M | 1.65M | 1.19M | 1.03M | 1.12M | 0.89M | 0.83M | 0.78M |
|
Cash & Current Investments
|
0.04M | 0.51M | 0.16M | 0.88M | 0.66M | 0.66M | 0.62M | 1.18M | 1.34M | 0.63M | 1.02M | 1.46M | 1.30M | 2.46M | 1.16M | 1.00M | 2.91M | 2.63M | 2.17M | 1.45M | 1.14M | 0.86M | 1.26M | 0.68M | 0.56M | 0.56M | 1.09M | 5.46M | 6.74M | 6.01M | 5.34M | 4.56M | 4.09M | 3.65M | 3.91M | 3.03M | 2.77M | 2.56M | 2.22M | 1.65M | 1.19M | 1.03M | 1.12M | 0.89M | 0.83M | 0.78M |
|
Receivables - Net
|
| | 0.06M | | | 0.26M | 0.19M | 0.17M | 0.18M | 0.25M | 0.38M | 0.37M | 0.29M | 0.32M | 0.42M | 0.39M | 0.19M | 0.30M | 0.27M | 0.22M | 0.19M | 0.16M | -0.03M | 0.04M | 0.07M | 0.06M | 0.22M | 0.12M | 0.09M | 0.04M | 0.16M | 0.07M | 0.03M | 0.07M | 0.20M | 0.27M | 0.35M | 0.41M | 0.66M | 0.06M | 0.08M | 0.07M | 0.09M | 0.06M | 0.07M | 0.02M |
|
Receivables - Other
|
| | 0.03M | | 0.07M | 0.03M | 0.07M | 0.07M | 0.07M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.25M | 0.09M | 0.14M | 0.06M | 0.06M | 0.06M | 0.06M | 0.01M | 0.21M | 0.13M | 0.06M | 0.47M | 1.17M | 1.29M | | | 5.41M | 5.53M | 5.08M | 5.08M | 0.10M | 0.90M | 0.91M | 0.94M | 0.95M | 0.01M | 1.26M | 1.00M |
|
Receivables
|
| | 0.08M | | | 0.29M | 0.26M | 0.24M | 0.25M | 0.28M | 0.41M | 0.38M | 0.32M | 0.36M | 0.42M | 0.39M | 0.19M | 0.31M | 0.52M | 0.32M | 0.34M | 0.22M | 0.03M | 0.10M | 0.13M | 0.07M | 0.43M | 0.25M | 0.15M | 0.52M | 1.33M | 1.36M | 0.03M | 0.07M | 5.60M | 5.80M | 5.44M | 5.49M | 0.76M | 0.96M | 0.99M | 1.01M | 1.05M | 0.07M | 1.33M | 1.01M |
|
Finished Goods
|
| | | | | | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | 3.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | 0.08M | 0.02M | 0.05M | 0.09M | 0.07M | 0.06M | 0.14M | 0.16M | 0.42M | 0.51M | 0.16M | 0.08M | 0.34M | 0.05M | 0.05M | 0.05M | 0.08M | 0.10M | 0.10M | 0.12M | 0.12M | 0.14M | 0.19M | 0.21M | 0.17M | 0.19M | 0.20M | 0.08M | 0.02M | 0.01M | 0.02M | 0.03M | 0.04M | 0.03M | 0.05M | 0.06M |
|
Prepaid Assets
|
0.01M | 0.05M | 0.41M | | | | 0.23M | 0.09M | 0.10M | 0.10M | 0.12M | 0.20M | 0.60M | 0.59M | 0.27M | 0.27M | 0.22M | 0.65M | 0.40M | 0.42M | 0.43M | 0.31M | 0.13M | 0.28M | 0.26M | 0.29M | 0.19M | 0.33M | 0.20M | 0.23M | 0.15M | 0.20M | 0.59M | 0.79M | 0.77M | 0.73M | 0.75M | 0.70M | 0.63M | 0.45M | 0.43M | 0.44M | 0.45M | 0.48M | 0.45M | 0.43M |
|
Current Assets
|
0.05M | 0.56M | 1.12M | 3.55M | 3.95M | 3.41M | 5.82M | 5.26M | 5.44M | 4.76M | 1.60M | 5.91M | 6.39M | 7.58M | 1.85M | 1.66M | 3.47M | 3.62M | 3.18M | 2.61M | 1.92M | 1.41M | 1.80M | 1.05M | 0.94M | 1.03M | 1.61M | 6.07M | 7.19M | 6.87M | 6.81M | 6.27M | 6.14M | 6.08M | 5.29M | 4.79M | 4.77M | 4.47M | 3.66M | 3.08M | 2.62M | 2.50M | 2.85M | 2.65M | 2.90M | 2.51M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | 0.05M | | | | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.08M | 3.27M | 3.35M | 3.17M | 3.04M | 3.00M | 3.04M | 2.93M | 2.79M | 2.83M | 2.75M | 2.73M | 2.80M | 2.88M | 2.83M | 2.88M | 2.84M | 2.86M | 2.83M | 2.65M | 2.47M | 2.51M | 2.50M | 2.34M | 2.31M | 2.41M | 2.35M | 2.30M | 2.35M | 2.23M | 2.21M | 2.20M | 2.19M |
|
Long-Term Investments
|
| | 0.06M | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.11M | 0.25M | 0.26M | 0.26M | 0.13M | 0.13M | 0.40M | 0.79M | 0.16M | 0.17M | 0.17M | 0.18M | 0.15M | 0.15M | 4.15M | 4.15M | 6.83M | 7.76M | 11.72M | 9.63M | 9.62M | 9.08M | 8.41M | 8.16M | 0.08M | 5.53M | 5.08M | 5.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Goodwill
|
| | | | | -1.47M | 0.17M | 1.47M | 1.47M | 1.47M | 1.65M | 1.65M | 2.95M | 2.95M | 1.21M | 1.21M | 1.21M | 1.21M | 0.32M | 0.44M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
| | 0.00M | | | | 0.66M | 0.57M | 0.53M | 0.50M | 0.63M | 0.44M | 0.72M | 0.72M | 0.46M | 0.23M | 0.21M | 0.18M | 0.01M | 0.05M | 0.15M | 0.13M | 0.09M | 0.07M | 0.04M | 0.02M | 0.48M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.26M | 0.00M | 0.00M | 0.00M | 0.48M | 999.00 | 841.00 | 777.00 | 709.00 | 641.00 | 568.00 | 505.00 |
|
Goodwill & Intangibles
|
| | 0.00M | | | -1.47M | 0.84M | 2.04M | 2.01M | 1.98M | 2.28M | 2.09M | 3.67M | 3.67M | 0.31M | 1.44M | 1.42M | 1.40M | 0.24M | 0.49M | 0.47M | 0.45M | 0.41M | 0.39M | 0.36M | 0.34M | 0.80M | 0.32M | 0.32M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.08M | 0.08M | 0.08M | 0.56M | 0.08M | 0.09M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 207.00M | | | | 5.08M | | | | 6.91M | | | | | | | | 8.10M | | | | 7.95M | | | |
|
Other Non-Current Assets
|
| | 0.02M | | | | 0.04M | 0.04M | 0.05M | 0.06M | 3.75M | 0.06M | 0.06M | 0.07M | 3.43M | 3.43M | 3.34M | 2.77M | 2.53M | 2.53M | 2.53M | 2.53M | 2.40M | 2.40M | 2.40M | 2.22M | 2.22M | 2.22M | 2.22M | 2.22M | 2.21M | 2.08M | 2.07M | 1.65M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 1.66M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M | 0.98M |
|
Non-Current Assets
|
| 0.01M | 1.19M | 854.00 | 0.05M | 4.64M | 3.93M | 0.00M | 3.19M | 3.15M | 3.11M | 3.27M | 4.57M | 4.57M | 9.16M | 9.25M | 9.48M | 9.11M | 6.89M | 7.57M | 7.36M | 7.24M | 7.09M | 6.70M | 10.59M | 10.42M | 13.18M | 14.12M | 18.07M | 15.93M | 15.90M | 15.17M | 14.24M | 13.32M | 10.35M | 10.61M | 9.96M | 9.89M | 5.00M | 4.88M | 4.13M | 4.24M | 3.62M | 3.67M | -2.16M | 3.61M |
|
Assets
|
0.05M | 0.57M | 2.31M | 3.55M | 4.00M | 8.06M | 9.75M | 8.63M | 5.01M | 7.91M | 8.41M | 9.05M | 10.68M | 11.91M | 11.01M | 10.91M | 12.95M | 12.73M | 10.06M | 10.18M | 9.29M | 8.65M | 8.88M | 7.75M | 11.53M | 11.45M | 14.80M | 20.19M | 25.26M | 22.81M | 22.71M | 21.43M | 20.37M | 19.40M | 15.64M | 15.40M | 14.74M | 14.36M | 8.66M | 7.96M | 6.76M | 6.74M | 6.47M | 6.32M | 0.74M | 6.12M |
|
Accounts Payables
|
| | 0.04M | | | | 1.01M | 0.18M | 0.13M | 0.15M | 0.24M | 0.21M | 0.26M | 1.29M | 0.77M | 0.67M | 0.36M | 0.47M | 0.58M | 0.43M | 0.41M | 0.43M | 0.16M | 0.45M | 0.67M | 0.69M | 0.70M | 0.77M | 0.91M | 0.64M | 0.79M | 0.41M | 0.34M | 0.36M | 0.76M | 0.45M | 0.49M | 0.63M | 0.72M | 0.45M | 0.51M | 0.58M | 0.98M | 0.82M | 0.83M | 0.94M |
|
Notes Payables
|
| | | | | | | | | | | | | 1.03M | | | | | | | | | | | | | 0.14M | 0.97M | 1.75M | 0.17M | 6.08M | | | | | | | | | | | | | | | |
|
Payables
|
| | 0.04M | | | | 1.01M | 0.18M | 0.13M | 0.15M | 0.24M | 0.21M | 0.26M | 2.33M | 0.77M | 0.67M | 0.36M | 0.47M | 0.58M | 0.43M | 0.41M | 0.43M | 0.16M | 0.45M | 0.67M | 0.69M | 0.85M | 1.74M | 2.66M | 0.81M | 6.87M | 0.41M | 0.34M | 0.36M | 0.76M | 0.45M | 0.49M | 0.63M | 0.72M | 0.45M | 0.51M | 0.58M | 0.98M | 0.82M | 0.83M | 0.94M |
|
Accumulated Expenses
|
0.00M | 0.01M | 0.11M | | | | 0.38M | 0.14M | 0.13M | 0.11M | 0.20M | 0.16M | 0.20M | 0.21M | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 1.01M | | | | 1.11M | | | | | | | | 0.45M | 0.43M | 0.43M | 0.44M | 0.39M | 0.33M | 0.08M | 0.06M | 0.06M | 0.10M | 0.08M | 0.12M |
|
Short term Debt
|
0.08M | | 0.42M | | | | 2.10M | 2.01M | 2.00M | 1.44M | 1.51M | 1.44M | 1.44M | 1.63M | 1.81M | 1.80M | 1.55M | 1.29M | 0.24M | 0.86M | 0.97M | 0.97M | 0.03M | 1.07M | 1.22M | 1.26M | 1.19M | 1.10M | 1.08M | 0.76M | 0.76M | 0.70M | 0.72M | 0.53M | 1.00 | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.28M | 0.32M | 0.26M | 0.22M | 0.15M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.06M | 0.04M | 0.02M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.07M | 0.04M | 0.02M | 0.09M | 0.07M | 0.04M |
|
Current Taxes
|
| | 0.55M | | | | 0.01M | 0.01M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.07M | 0.07M | 0.09M | 0.07M | 0.11M | 0.07M | 0.07M | 0.07M | 0.07M | 0.03M | 0.02M | 0.01M | 0.01M | -0.03M | | | | 0.00M | | 0.00M | | 858.00 | 512.00 | 0.00M | 0.00M | 292.00 | 0.00M | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.17M | 0.17M | | | 0.21M | 0.14M | 0.35M | 0.48M | 0.34M | 0.35M | 0.81M | 1.03M | 1.82M | 2.16M | 1.51M | 1.19M | 1.20M | 0.93M | 0.93M | 1.24M | 1.63M | 1.85M | 1.78M | 1.86M | 2.01M | 2.22M | 2.33M | 2.14M | 1.83M | 1.73M | 1.70M | 1.34M | 1.08M | 1.06M | 1.04M | 1.17M | 0.21M | 0.72M | 0.74M | 0.68M |
|
Total Current Liabilities
|
0.08M | 0.01M | 1.10M | | | | 2.91M | 2.54M | 2.30M | 1.71M | 2.00M | 1.73M | 1.96M | 3.22M | 3.92M | 3.72M | 4.10M | 3.22M | 3.72M | 4.02M | 3.42M | 3.14M | 3.88M | 3.27M | 3.66M | 3.89M | 5.02M | 6.02M | 5.81M | 3.53M | 3.65M | 3.42M | 3.45M | 3.07M | 3.06M | 2.70M | 2.73M | 2.50M | 2.29M | 1.94M | 1.70M | 1.86M | 1.27M | 1.73M | 1.73M | 1.79M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Debt
|
| | 0.74M | | | | 0.59M | 0.64M | 0.62M | 0.61M | 0.55M | 0.56M | 0.57M | 0.58M | 1.84M | 1.88M | 1.75M | 1.65M | 1.62M | 1.61M | 1.54M | 1.47M | 1.46M | 1.38M | 1.35M | 1.36M | 1.38M | 1.32M | 1.29M | | 0.76M | | | | | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 1.15M | 2.03M | 0.29M | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | 0.17M | 0.14M | 0.14M | 0.14M | 0.32M | 0.32M | 0.87M | 0.88M | 0.08M | 0.08M | 0.12M | 0.15M | 0.23M | 0.22M | 0.15M | 0.13M | 0.19M | 0.19M | 0.09M | 0.22M | 0.20M | 0.21M | 0.21M | 0.23M | 0.23M | 0.25M | 0.24M | 0.32M | 0.32M | 0.31M | 0.30M | 0.30M | 0.29M | 0.28M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.02M | 0.02M | | | | | | | | | 207.00M | | | | 0.05M | | | | 1.10M | | | | | | | | 0.03M | | | | 0.01M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.53M | 0.46M | 0.21M | 0.19M | 0.02M | | | 0.09M | 0.19M | 0.06M | 0.13M | 0.11M | 0.09M | 0.06M | 0.04M | 0.02M | 0.18M | 0.16M | 0.14M | 0.03M | 0.09M | 0.07M | 0.04M | 0.01M | 0.09M | 0.07M | 0.04M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 0.52M | 0.19M | | | | | | | | | 0.08M | 0.10M | | 0.01M | 0.01M | 0.00M | 530.00 | 51.00 | 1.00 | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | 0.55M | | 0.59M | 0.59M | | | 5.32M | 4.69M | | | | | | | | | 6.32M | 7.32M | | 3.56M | 3.66M | 3.42M | 3.45M | 3.07M | 3.06M | | 2.81M | 2.56M | | | | | | | | |
|
Total Liabilities
|
0.08M | 0.01M | 1.84M | | | | 3.50M | 3.18M | 2.92M | 2.32M | 2.55M | 2.29M | 2.55M | 3.82M | 5.77M | 5.59M | 5.85M | 4.88M | 5.33M | 5.91M | 5.18M | 4.81M | 5.53M | 4.67M | 5.01M | 5.26M | 6.40M | 7.42M | 7.17M | 3.58M | 3.67M | 3.42M | 3.45M | 3.07M | 3.06M | 2.79M | 2.81M | 2.56M | 2.32M | 1.95M | 1.71M | 1.87M | 1.28M | 1.74M | 1.74M | 1.79M |
|
Total Debt
|
0.08M | | 1.16M | | | | 2.69M | 2.66M | 2.62M | 2.05M | 2.06M | 2.00M | 2.01M | 2.20M | 3.66M | 3.68M | 3.29M | 2.94M | 1.86M | 2.48M | 2.51M | 2.44M | 1.49M | 2.45M | 2.57M | 2.62M | 2.57M | 2.42M | 2.37M | 0.76M | 1.51M | 0.70M | 0.72M | 0.53M | 1.00 | | | | | | | | | | | |
|
Common Equity
|
-0.03M | 0.56M | 0.47M | | | | 5.20M | 5.28M | 5.70M | 5.59M | 5.86M | 6.89M | 8.41M | 8.33M | 5.25M | 5.32M | 7.10M | 7.85M | 4.73M | 4.26M | 4.11M | 3.84M | 3.35M | 3.08M | 6.52M | 6.19M | 8.40M | 12.77M | 18.10M | 19.23M | 19.04M | 18.02M | 16.92M | 16.33M | 12.58M | 12.61M | 11.92M | 11.80M | 6.34M | 6.01M | 5.05M | 4.87M | 5.19M | 4.58M | 4.82M | 4.33M |
|
Shareholder's Equity
|
-0.03M | 0.56M | 0.47M | | | | 5.20M | 5.28M | 5.70M | 5.59M | 5.86M | 6.89M | 8.41M | 8.33M | 5.25M | 5.32M | 7.10M | 7.85M | 4.73M | 4.26M | 4.11M | 3.84M | 3.35M | 3.08M | 6.52M | 6.19M | 8.40M | 12.77M | 18.10M | 19.23M | 19.04M | 18.02M | 16.92M | 16.33M | 12.58M | 12.61M | 11.92M | 11.80M | 6.34M | 6.01M | 5.05M | 4.87M | 5.19M | 4.58M | 4.82M | 4.33M |
|
Liabilities and Shareholders Equity
|
0.05M | 0.57M | 2.31M | 3.55M | 4.00M | 8.06M | 9.75M | 8.63M | 5.01M | 7.91M | 8.41M | 9.05M | 10.68M | 11.91M | 11.01M | 10.91M | 12.95M | 12.73M | 10.06M | 10.18M | 9.29M | 8.65M | 8.88M | 7.75M | 11.53M | 11.45M | 14.80M | 20.19M | 25.26M | 22.81M | 22.71M | 21.43M | 20.37M | 19.40M | 15.64M | 15.40M | 14.74M | 14.36M | 8.66M | 7.96M | 6.76M | 6.74M | 6.47M | 6.32M | 0.74M | 6.12M |
|
Retained Earnings
|
0.03M | 0.13M | -0.23M | | | | -0.37M | -0.80M | -0.81M | -0.94M | -0.98M | -1.13M | -0.19M | -1.66M | -3.27M | -3.28M | -3.67M | -8.53M | -11.82M | -12.37M | -12.40M | -12.59M | -13.16M | -13.40M | -13.97M | -14.42M | -16.92M | -23.22M | -23.99M | -30.02M | -31.27M | -32.31M | -33.25M | -33.78M | -37.62M | -37.59M | -30.92M | -31.04M | -36.55M | -36.81M | -37.38M | -37.71M | -37.26M | -37.90M | -38.47M | -38.99M |
|
Preferred Shares
|
| | 0.71M | | | | 5.92M | | | | | | | | | | | | | | | | 16.42M | | | | 25.14M | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | | | | | | | | | | | | | | | | |