|
Cash & Equivalents
|
3.06M | | 3.14M | 13.91M | 12.46M | 7.84M | 7.18M | 5.21M | 4.24M | 2.20M | 1.01M | | 3.81M | 1.23M | 1.97M | 0.74M | 2.35M | 1.45M |
|
Short-term Investments
|
| | | | | | | 0.44M | 1.03M | 0.76M | 0.64M | | 0.44M | 7.35M | 4.50M | 2.25M | 2.50M | 2.90M |
|
Cash & Current Investments
|
3.06M | | 3.14M | 13.91M | 12.46M | 7.84M | 7.18M | 5.65M | 5.27M | 2.96M | 1.65M | | 4.24M | 8.58M | 6.47M | 2.99M | 4.84M | 4.35M |
|
Receivables - Net
|
0.75M | | 0.96M | 1.12M | 1.12M | 0.62M | 0.55M | 2.38M | 2.81M | 2.56M | 2.62M | 3.09M | 3.08M | 3.35M | 1.03M | 2.81M | 4.06M | 1.11M |
|
Receivables - Other
|
0.02M | 0.00M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Receivables
|
0.77M | | 1.01M | 1.17M | 1.17M | 0.67M | 0.60M | 2.43M | 2.86M | 2.60M | 2.67M | 3.13M | 3.12M | 3.39M | 1.07M | 2.85M | 4.10M | 1.15M |
|
Inventory
|
0.26M | | 0.16M | 0.13M | 0.15M | 0.15M | 0.16M | 0.14M | 0.16M | 0.19M | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | 0.25M | 0.25M |
|
Prepaid Assets
|
0.41M | | 0.44M | 1.12M | 0.85M | 0.62M | 0.54M | 0.92M | 0.88M | 0.68M | 0.54M | | 3.88M | 0.77M | 0.14M | 0.54M | 0.50M | 0.14M |
|
Current Assets
|
4.28M | | 4.62M | 16.26M | 14.51M | 9.27M | 8.54M | 9.03M | 9.38M | 6.76M | 5.49M | | 10.90M | 12.25M | 9.42M | 6.06M | 8.93M | 12.61M |
|
Property, Plant & Equipment (Net)
|
0.38M | | 0.26M | 0.24M | 0.21M | 0.20M | 0.20M | 0.21M | 0.33M | 0.75M | 0.76M | | 0.64M | 0.66M | 0.48M | 0.44M | 0.44M | 0.32M |
|
Long-Term Investments
|
| | | | | | | 3.76M | 2.92M | 2.46M | 2.00M | | 0.54M | 0.55M | 0.58M | 0.53M | 0.65M | 0.35M |
|
Goodwill
|
| | | | | | | 3.28M | 3.28M | 3.28M | 3.28M | | 3.28M | 3.28M | | | | |
|
Intangibles
|
| | | | | | | 4.99M | 4.83M | 4.67M | 5.10M | | 4.20M | 4.04M | 5.10M | | | |
|
Goodwill & Intangibles
|
| | | | | | | 8.27M | 8.11M | 7.95M | 8.38M | | 7.47M | 7.31M | 5.10M | | | |
|
Long-Term Deferred Tax
|
0.68M | | 1.36M | 0.28M | 0.24M | 0.24M | 0.26M | 0.25M | 0.24M | 0.22M | 0.37M | | 0.40M | 0.39M | 0.03M | 0.12M | 0.14M | 0.00M |
|
Other Non-Current Assets
|
0.31M | | 0.28M | 0.26M | 0.24M | 0.22M | 0.24M | 0.37M | 0.34M | 0.34M | 0.35M | | 0.31M | 0.34M | 3.07M | 0.33M | 0.23M | 5.82M |
|
Non-Current Assets
|
6.08M | | 4.51M | 4.15M | 3.63M | 3.36M | 3.60M | 15.64M | 14.41M | 14.52M | 14.13M | | 13.18M | 13.22M | 4.55M | 4.16M | 4.60M | 0.73M |
|
Assets
|
10.36M | | 9.12M | 20.42M | 18.13M | 12.63M | 12.14M | 24.67M | 23.80M | 21.28M | 19.62M | | 24.08M | 25.47M | 13.97M | 10.22M | 13.53M | 13.34M |
|
Accounts Payables
|
0.27M | | 0.65M | 0.49M | 0.82M | 0.45M | 0.50M | 1.16M | 1.19M | 1.78M | 1.76M | | 1.76M | 1.78M | 1.64M | 1.84M | 1.76M | 1.33M |
|
Notes Payables
|
| | | | | | | | | | 0.14M | | | | 0.07M | 0.13M | 0.07M | 0.07M |
|
Payables
|
0.27M | | 0.65M | 0.49M | 0.82M | 0.45M | 0.50M | 1.16M | 1.19M | 1.78M | 1.89M | | 1.76M | 1.78M | 1.71M | 1.97M | 1.83M | 1.40M |
|
Accumulated Expenses
|
0.25M | | 0.26M | 0.24M | 0.36M | 0.25M | 0.36M | 0.42M | 0.56M | 0.56M | 0.72M | | 0.63M | 0.63M | 0.27M | 0.52M | 0.75M | 0.38M |
|
Other Accumulated Expenses
|
0.19M | | 0.28M | 0.16M | 0.07M | 0.04M | 0.05M | 0.23M | 0.26M | 0.22M | 0.22M | | 9.26M | 0.76M | 0.09M | 1.01M | 0.82M | 0.10M |
|
Short term Debt
|
0.94M | | 0.85M | 0.85M | 0.73M | 0.62M | 0.70M | 0.64M | 0.55M | 0.53M | 0.37M | | 0.51M | 0.46M | 0.17M | 0.37M | 0.38M | 0.25M |
|
Current Leases
|
0.39M | | 0.33M | 0.31M | 0.28M | 0.26M | 0.29M | 0.29M | 0.26M | 0.37M | 0.40M | | 0.36M | 0.38M | 0.13M | 0.28M | 0.29M | 0.02M |
|
Current Taxes
|
0.01M | | 0.01M | 739.00 | 0.00M | 0.00M | 0.00M | 0.68M | 0.11M | 0.10M | 0.16M | | 0.00M | 0.17M | 0.82M | 0.74M | 0.72M | 0.72M |
|
Current Deferred Revenue
|
1.70M | | 1.69M | 1.32M | 1.99M | 1.39M | 1.72M | 1.53M | 2.38M | 1.74M | 2.17M | | 2.21M | 1.93M | 0.75M | 1.44M | 1.70M | 0.47M |
|
Total Current Liabilities
|
3.67M | | 4.55M | 3.74M | 4.50M | 3.12M | 3.65M | 5.49M | 5.89M | 5.66M | 6.51M | | 15.19M | 6.53M | 7.42M | 6.70M | 7.09M | 9.01M |
|
Capital Leases
|
0.07M | | 0.02M | 0.01M | 0.01M | 0.00M | 459.00 | | | 0.07M | 0.07M | | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M |
|
Non-Current Debt
|
3.02M | | 1.87M | 1.68M | 1.37M | 1.13M | 1.12M | 1.49M | 1.32M | 1.35M | 1.77M | | 1.40M | 1.38M | 0.50M | 1.17M | 1.10M | 0.46M |
|
Minority Interest
|
0.35M | | | | | | | 3.11M | 3.00M | 2.77M | 2.50M | | 2.16M | 1.91M | -1.19M | -1.24M | -1.28M | -1.37M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 2.84M | | | 4.74M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 1.40M | 1.35M | 1.31M | 1.26M | | 1.18M | 1.13M | | | | |
|
Operating Leases
|
4.01M | | 3.08M | 3.15M | 2.75M | 2.52M | 2.42M | 2.60M | 2.33M | 2.48M | 2.14M | | 2.16M | 2.24M | 0.04M | 1.88M | 1.90M | 0.01M |
|
Other Non-Current Liabilities
|
0.19M | | 0.16M | 0.15M | 0.13M | 0.12M | 0.14M | 0.14M | 0.12M | 0.20M | 0.21M | | 0.69M | 0.20M | 0.07M | 0.12M | 0.12M | 0.25M |
|
Total Non-Current Liabilities
|
7.29M | | 5.13M | 4.67M | 3.98M | 3.52M | 3.68M | 5.34M | 4.87M | 5.04M | 5.45M | | 5.12M | 4.63M | 3.08M | 2.93M | 2.87M | 0.51M |
|
Total Liabilities
|
10.96M | | 9.68M | 8.41M | 8.48M | 6.64M | 7.33M | 10.82M | 10.76M | 10.70M | 11.96M | | 20.31M | 11.16M | 10.50M | 9.62M | 9.97M | 9.51M |
|
Total Debt
|
3.96M | | 2.72M | 2.52M | 2.10M | 1.76M | 1.82M | 2.13M | 1.87M | 1.88M | 2.14M | | 1.91M | 1.84M | 0.67M | 1.53M | 1.48M | 0.71M |
|
Common Equity
|
-0.96M | | -0.56M | 12.01M | 9.65M | 5.99M | 4.81M | 13.85M | 13.03M | 10.57M | 7.67M | | 3.76M | 14.32M | 4.65M | 1.84M | 4.84M | 5.19M |
|
Shareholder's Equity
|
-0.96M | | -0.56M | 12.01M | 9.65M | 5.99M | 4.81M | 13.85M | 13.03M | 10.57M | 7.67M | | 3.76M | 14.32M | 4.65M | 1.84M | 4.84M | 5.19M |
|
Liabilities and Shareholders Equity
|
10.36M | | 9.12M | 20.42M | 18.13M | 12.63M | 12.14M | 24.67M | 23.80M | 21.28M | 19.62M | | 24.08M | 25.47M | 13.97M | 10.22M | 13.53M | 13.34M |
|
Treasury Shares
|
0.47M | | | 0.17M | -0.56M | 1.35M | 0.09M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M |
|
Retained Earnings
|
-3.56M | | -3.90M | -5.47M | -7.18M | -9.15M | -10.57M | -8.69M | -9.60M | -11.91M | -14.76M | | -18.05M | -6.99M | -16.24M | -19.33M | -18.23M | -17.80M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | 1.36M | 1.36M |