|
Cash & Equivalents
|
0.00M | 701.00 | 658.00 | 359.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.09M | 0.25M | 0.27M | 0.12M | 0.05M | 0.03M | 0.04M | 0.03M | 0.02M | 0.06M | 0.01M | 0.04M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.04M | 0.31M | 0.05M | 0.04M | 0.05M | 0.06M | 0.06M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 701.00 | 658.00 | 359.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.09M | 0.25M | 0.27M | 0.12M | 0.05M | 0.03M | 0.04M | 0.03M | 0.02M | 0.06M | 0.04M | 0.04M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.04M | 0.31M | 0.05M | 0.04M | 0.05M | 0.06M | 0.06M |
|
Receivables - Net
|
| | | | | | | | | | | | | | 0.21M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | | 0.01M | | | 0.06M | 964.00 | 964.00 | | 0.57M | | 0.14M | 0.36M | 0.05M | 0.12M |
|
Receivables - Other
|
| | | | | | | | | | | | | | 0.80M | 0.71M | 0.72M | 0.74M | 0.74M | 0.75M | 0.80M | 0.03M | 0.03M | 309.00 | 0.43M | 0.42M | 0.32M | 0.43M | 0.06M | 0.06M | | 964.00 | 964.00 | 964.00 | 964.00 | 964.00 | | | | |
|
Receivables
|
| | | | | | | | | | | | | | 1.01M | 0.81M | 0.81M | 0.83M | 0.83M | | | | | | | | | 0.44M | | | 0.06M | 0.00M | 0.00M | | 0.57M | | 0.14M | 0.36M | 0.05M | 0.12M |
|
Inventory
|
| | | | | | | | | | | | | | 0.03M | 0.02M | | | | | 0.32M | 0.33M | 0.32M | 0.32M | 0.32M | 0.33M | 0.31M | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | -0.01M | -0.01M | | | | | | | | 0.05M | | 0.21M | 0.36M | 0.17M | 0.16M | 0.17M | 0.20M | 0.26M | 0.27M | 0.00M | 0.17M | 0.17M | 0.19M | 0.00M | 928.00 | 296.00 | 289.00 | 273.00 | 282.00 | 276.00 | 0.03M | 0.03M | 0.01M | 0.02M | 502.00 | 0.00M |
|
Current Assets
|
0.00M | 701.00 | 658.00 | 359.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.44M | 1.60M | 1.30M | 1.50M | 1.28M | 1.25M | 0.96M | 1.34M | 0.64M | 0.69M | 0.99M | 0.97M | 0.93M | 0.83M | 4.53M | 0.08M | 0.07M | 0.08M | 0.01M | 0.01M | 0.33M | 3.47M | 1.72M | 1.77M | 2.10M | 6.51M | 2.97M |
|
Property, Plant & Equipment (Net)
|
| | 0.00M | 0.00M | 0.00M | 993.00 | 765.00 | 530.00 | 295.00 | 60.00 | | | | 0.00M | 0.03M | 0.25M | 0.32M | 0.45M | 0.46M | 0.47M | 0.47M | 0.58M | 0.59M | 0.01M | 0.74M | 0.72M | 0.66M | 0.01M | 0.01M | 0.01M | 0.01M | 634.00 | 597.00 | 585.00 | 587.00 | 595.00 | 589.00 | 582.00 | 910.00 | 890.00 |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | 1.01M | 1.04M | 0.99M | | | | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 1.01M | 1.04M | 0.99M | | | | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.80M | | | | 0.80M | | | | 0.92M | | | | 0.23M | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.40M | 0.40M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | 0.85M | 0.03M | 0.03M | 0.03M | 0.33M | 0.24M | 0.38M | 0.38M | 4.74M | 0.25M | 0.24M | 0.23M | 4.50M | | | | | | | | | | | | |
|
Non-Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 993.00 | 765.00 | 530.00 | 295.00 | 60.00 | | | | 0.02M | 1.13M | 2.37M | 5.93M | 5.00M | 4.70M | 5.33M | 6.54M | 6.49M | 6.21M | 4.75M | 4.63M | 4.39M | 3.99M | 0.01M | 0.01M | 0.01M | 0.01M | 634.00 | 597.00 | 0.01M | 0.22M | 0.21M | 0.21M | 0.21M | 0.40M | 0.40M |
|
Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.46M | 2.73M | 3.67M | 6.28M | 3.40M | 5.94M | 6.29M | 7.88M | 7.13M | 6.90M | 5.74M | 5.61M | 5.31M | 4.82M | 4.54M | 0.08M | 0.08M | 0.08M | 0.02M | 0.01M | 0.35M | 3.69M | 1.94M | 1.99M | 2.31M | 6.91M | 3.37M |
|
Accounts Payables
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 858.00 | 0.00M | 0.00M | 0.00M | 0.00M | 832.00 | 0.00M | 0.00M | 0.45M | | | | | | | | | | | | | | | | | | | 4.35M | 1.33M | 0.17M | 0.12M | 0.43M | 0.04M | 0.06M |
|
Notes Payables
|
| | | | | | | | | | | 832.00 | | | 0.31M | 1.33M | 1.57M | 1.94M | 2.03M | 2.97M | 3.66M | 3.85M | 3.83M | 3.71M | 4.93M | 5.37M | 6.13M | 0.14M | 4.25M | 4.61M | 4.54M | 0.13M | 0.13M | | | | | | | |
|
Payables
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 858.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.76M | 1.33M | 1.57M | 1.94M | 2.03M | 2.97M | 3.66M | 3.85M | 3.83M | 3.71M | 4.93M | 5.37M | 6.13M | 0.14M | 4.25M | 4.61M | 4.54M | 0.13M | 0.13M | 4.35M | 1.33M | 0.17M | 0.12M | 0.43M | 0.04M | 0.06M |
|
Accumulated Expenses
|
| | | | 14.00 | 59.00 | 139.00 | 237.00 | 343.00 | 494.00 | 665.00 | | | | | | | | | 0.29M | 1.02M | 1.32M | 1.34M | 0.47M | 0.56M | 0.50M | 0.48M | | | | | | | | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.06M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.34M | 3.49M | | | 0.16M | 0.41M | | | | | | | 0.14M | | | 0.13M | | | 0.16M | 0.46M | 0.48M | 0.37M | 0.44M | 0.60M | 0.42M |
|
Short term Debt
|
| | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | 3.93M | 0.75M | 3.98M | 4.10M | 1.11M | 1.38M |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.65M | | 0.79M | 0.84M | 0.99M | 1.03M | 1.03M | 1.05M | 1.13M | 2.46M | 1.22M | 1.28M | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.04M | 0.06M | 0.14M | 0.30M | 0.06M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 1.32M | 0.50M | 0.55M | 0.25M | 4.85M | 1.16M |
|
Total Current Liabilities
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 832.00 | 0.03M | 0.00M | 0.76M | 1.50M | 2.54M | 3.07M | 3.39M | 4.32M | 5.71M | 6.21M | 6.22M | 6.54M | 8.56M | 7.79M | 8.48M | 10.97M | 4.40M | 4.75M | 4.68M | 4.43M | 4.57M | 4.77M | 7.04M | 5.21M | 5.03M | 5.23M | 6.61M | 3.03M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 0.59M | 0.59M | 0.58M | 0.59M | 0.58M | | | | 0.65M | 0.66M | 0.67M | 0.68M | | | | | | | | | 0.17M | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | -0.16M | -0.08M | -0.16M | -0.49M | -0.61M | -0.92M | -1.08M | -1.40M | -1.52M | -1.21M | -1.28M | -1.35M | -1.29M | -1.29M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 4.19M | | | | 6.34M | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | 0.34M | | 3.32M | 3.07M | 5.24M | 6.26M | 6.06M | 5.75M | 4.66M | 4.52M | 4.37M | 4.06M | | | | | | | 0.01M | 0.00M | 0.00M | | | | |
|
Total Liabilities
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 832.00 | 0.03M | 0.00M | 1.35M | 2.42M | 6.61M | 6.98M | 7.05M | 8.58M | 10.93M | 11.24M | 11.57M | 10.73M | 11.29M | 11.62M | 11.27M | 10.97M | 4.40M | 4.75M | 4.68M | 4.43M | 4.57M | 4.77M | 7.04M | 5.21M | 5.03M | 5.23M | 6.61M | 3.03M |
|
Total Debt
|
| | | | | | | | | | | | 0.03M | | 0.59M | 0.59M | 0.58M | 0.59M | 0.58M | | | | 0.65M | 0.66M | 0.67M | 0.68M | | | | | | | | | 4.11M | 0.75M | 3.98M | 4.10M | 1.11M | 1.38M |
|
Common Equity
|
0.00M | 0.00M | -100.00 | -0.00M | -0.00M | -0.01M | -0.02M | -0.02M | -0.02M | -0.03M | -0.04M | 612.00 | -0.00M | 0.46M | 1.37M | 1.25M | 0.82M | -0.70M | -1.10M | -2.29M | -3.05M | -4.10M | -4.67M | -4.99M | -5.68M | -6.30M | -6.44M | -6.43M | -4.32M | -4.67M | -4.59M | -4.42M | -4.56M | -4.43M | -3.35M | -3.27M | -3.05M | -2.91M | 0.30M | 0.35M |
|
Shareholder's Equity
|
0.00M | 0.00M | -100.00 | -0.00M | -0.00M | -0.01M | -0.02M | -0.02M | -0.02M | -0.03M | -0.04M | 612.00 | -0.00M | 0.46M | 1.37M | 1.25M | 0.82M | -0.70M | -1.10M | -2.29M | -3.05M | -4.10M | -4.67M | -4.99M | -5.68M | -6.30M | -6.44M | -6.43M | -4.32M | -4.67M | -4.59M | -4.42M | -4.56M | -4.43M | -3.35M | -3.27M | -3.05M | -2.91M | 0.30M | 0.35M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.46M | 2.73M | 3.67M | 6.28M | 3.40M | 5.94M | 6.29M | 7.88M | 7.13M | 6.90M | 5.74M | 5.61M | 5.31M | 4.82M | 4.54M | 0.08M | 0.08M | 0.08M | 0.02M | 0.01M | 0.35M | 3.69M | 1.94M | 1.99M | 2.31M | 6.91M | 3.37M |
|
Retained Earnings
|
-0.27M | -0.28M | -0.28M | -0.29M | -0.29M | -0.30M | -0.30M | -0.31M | -0.31M | -0.32M | -0.33M | -0.33M | -0.34M | -0.49M | -0.73M | -0.92M | -1.22M | -2.40M | -2.70M | -3.57M | -4.09M | -4.74M | -5.21M | -5.82M | -6.40M | -6.92M | -7.32M | -7.40M | -6.92M | -6.95M | -6.97M | -7.03M | -7.05M | -7.00M | -5.91M | -5.78M | -5.64M | -5.55M | -4.81M | -4.76M |