|
Cash & Equivalents
|
| 1.47M | | 0.17M | 3.48M | 5.84M | 2.83M | 2.93M | 1.25M | 0.77M | 5.04M | 3.18M | 3.14M | 0.82M | 0.66M | 0.60M | 2.78M | 1.14M | 0.29M | 5.37M |
|
Cash & Current Investments
|
| 1.47M | | 0.17M | 3.48M | 5.84M | 2.83M | 2.93M | 1.25M | 0.77M | 5.04M | 3.18M | 3.14M | 0.82M | 0.66M | 0.60M | 2.78M | 1.14M | 0.29M | 5.37M |
|
Receivables - Net
|
| 0.14M | | 0.18M | 1.28M | 1.03M | 0.74M | 1.33M | 1.01M | 0.53M | 0.49M | 0.55M | 0.69M | 0.64M | 0.52M | 0.38M | 0.33M | 0.68M | 0.81M | 1.27M |
|
Receivables - Other
|
| 0.01M | | 0.03M | 0.11M | 254.00 | 0.03M | 0.03M | 0.11M | 0.09M | 0.10M | 0.03M | 0.14M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M |
|
Receivables
|
| 0.16M | | 0.21M | 1.39M | 1.03M | 0.77M | 1.36M | 1.12M | 0.62M | 0.60M | 0.58M | 0.84M | 0.66M | 0.54M | 0.40M | 0.35M | 0.69M | 0.83M | 1.29M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 0.05M | | | | | | |
|
Prepaid Assets
|
| 0.46M | | 0.55M | 1.00M | 1.22M | 0.70M | 0.48M | 0.58M | 0.46M | 0.50M | 0.55M | 0.83M | 0.90M | 0.73M | 1.21M | 0.53M | 0.41M | 0.34M | 0.40M |
|
Current Assets
|
| 2.08M | | 0.93M | 5.76M | 8.09M | 4.30M | 4.77M | 2.87M | 1.80M | 6.06M | 4.30M | 4.70M | 2.42M | 1.93M | 2.21M | 4.67M | 2.54M | 1.46M | 7.07M |
|
Property, Plant & Equipment (Net)
|
| 0.13M | | 0.12M | 0.11M | 0.11M | 0.37M | 0.33M | 0.30M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.06M | 0.06M | 0.06M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 5.10M | 0.72M | 0.85M | 0.84M | 0.81M |
|
Goodwill
|
| 1.25M | | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M |
|
Intangibles
|
| 1.13M | | 1.16M | 1.16M | 1.25M | 1.31M | 1.37M | 1.42M | 1.45M | 1.48M | 1.46M | 1.47M | 1.48M | 1.51M | 1.53M | 1.55M | 1.59M | 1.63M | 1.64M |
|
Goodwill & Intangibles
|
| 2.38M | | 2.41M | 2.41M | 2.50M | 2.56M | 2.62M | 2.67M | 2.69M | 2.73M | 2.71M | 2.72M | 2.72M | 2.76M | 2.78M | 2.80M | 2.84M | 2.88M | 2.89M |
|
Other Non-Current Assets
|
| 0.20M | | 0.30M | 0.18M | 0.15M | 0.15M | 0.15M | 0.00M | 0.00M | 0.01M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets
|
| 2.73M | | 3.04M | 2.90M | 2.96M | 3.32M | 3.32M | 3.54M | 3.36M | 3.23M | 3.17M | 3.20M | 3.19M | 3.26M | 8.35M | 3.93M | -0.96M | 4.20M | 4.12M |
|
Assets
|
| 4.81M | | 3.98M | 8.66M | 11.05M | 7.62M | 8.08M | 6.41M | 5.16M | 9.29M | 7.47M | 7.89M | 5.61M | 5.19M | 10.56M | 8.60M | 1.58M | 5.66M | 11.19M |
|
Accounts Payables
|
| 0.38M | | 0.30M | 0.30M | 0.65M | 0.40M | 0.28M | 0.95M | 1.37M | 0.77M | 0.69M | 1.23M | 1.06M | 1.10M | 1.11M | 0.30M | 0.25M | 0.36M | 0.13M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | 3.06M | | | 2.10M |
|
Payables
|
| 0.38M | | 0.30M | 0.30M | 0.65M | 0.40M | 0.28M | 0.95M | 1.37M | 0.77M | 0.69M | 1.23M | 1.06M | 1.10M | 1.11M | 3.35M | 0.25M | 0.36M | 2.23M |
|
Accumulated Expenses
|
| 0.81M | | 0.77M | 1.06M | 1.32M | 0.47M | 0.94M | 1.10M | 1.19M | 0.66M | 0.86M | 1.14M | 1.28M | 1.54M | 1.67M | 0.52M | 0.39M | 0.70M | 0.86M |
|
Other Accumulated Expenses
|
| 0.07M | | 0.10M | 0.11M | 0.16M | 0.06M | 0.10M | 0.27M | 0.09M | 0.14M | 0.13M | 0.08M | 0.10M | 0.05M | 0.05M | 0.06M | 0.04M | 0.08M | 0.06M |
|
Short term Debt
|
| 0.45M | | 0.57M | 0.25M | 0.17M | 0.16M | 0.16M | 0.12M | 0.31M | 0.16M | 0.16M | 0.16M | | | 0.65M | 3.06M | | | 2.10M |
|
Current Leases
|
| | | | | | | | 0.18M | 0.08M | 0.14M | 0.11M | 0.08M | 0.07M | 0.12M | 0.10M | 0.08M | 0.06M | 0.12M | 0.08M |
|
Current Taxes
|
| | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | | | 0.01M | 0.01M | 0.00M | 0.00M |
|
Current Deferred Revenue
|
| 0.47M | | 0.19M | 0.50M | 0.32M | 0.22M | 1.61M | 1.81M | 2.75M | 2.70M | 0.09M | 0.01M | 0.27M | 0.18M | 0.10M | 0.14M | 0.34M | 0.41M | 0.33M |
|
Total Current Liabilities
|
| 2.45M | | 1.83M | 2.40M | 2.46M | 1.36M | 3.12M | 4.45M | 5.89M | 4.59M | 2.05M | 2.71M | 2.78M | 3.00M | 3.66M | 4.17M | 1.10M | 1.67M | 3.57M |
|
Non-Current Debt
|
| | | 0.87M | 0.86M | 0.84M | 0.86M | 0.80M | 0.89M | 0.91M | 0.92M | 0.90M | 0.95M | 0.95M | 0.95M | 1.01M | 0.95M | 1.01M | 1.11M | 1.12M |
|
Minority Interest
|
| 0.16M | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |
|
Operating Leases
|
| | | | | | | | 0.28M | 0.06M | 0.18M | 0.14M | 0.14M | 0.15M | 0.20M | 0.17M | 0.12M | 0.09M | 0.15M | 0.11M |
|
Other Non-Current Liabilities
|
| | | | | | 0.15M | 0.12M | 0.09M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | 2.52M | 4.21M | 5.70M | | | | | | | | | | | |
|
Total Liabilities
|
| 2.74M | | 3.04M | 3.63M | 3.64M | 2.67M | 4.32M | 5.79M | 7.12M | 5.81M | 3.24M | 3.98M | 4.07M | 4.28M | 4.99M | 5.41M | 0.63M | 3.05M | 4.97M |
|
Total Debt
|
| 0.45M | | 1.44M | 1.11M | 1.01M | 1.02M | 0.96M | 1.01M | 1.22M | 1.08M | 1.07M | 1.12M | 0.95M | 0.95M | 1.65M | 4.01M | 1.01M | 1.11M | 3.22M |
|
Common Equity
|
| 2.07M | | 0.94M | 5.03M | 7.42M | 4.95M | 3.76M | 0.63M | -2.12M | 3.48M | 4.23M | 3.91M | 1.54M | 0.91M | 5.57M | 3.19M | 4.24M | 2.61M | 6.22M |
|
Shareholder's Equity
|
| 2.07M | | 0.94M | 5.03M | 7.42M | 4.95M | 3.76M | 0.63M | -2.12M | 3.48M | 4.23M | 3.91M | 1.54M | 0.91M | 5.57M | 3.19M | 4.24M | 2.61M | 6.22M |
|
Liabilities and Shareholders Equity
|
| 4.81M | | 3.98M | 8.66M | 11.05M | 7.62M | 8.08M | 6.41M | 5.16M | 9.29M | 7.47M | 7.89M | 5.61M | 5.19M | 10.56M | 8.60M | 1.58M | 5.66M | 11.19M |
|
Retained Earnings
|
| -18.15M | | -25.18M | -27.21M | -28.90M | -31.82M | -35.26M | -39.30M | -41.85M | -44.02M | -44.05M | -50.85M | -53.53M | -56.13M | -55.45M | -61.46M | -63.62M | -65.33M | -67.24M |
|
Treasury Shares
|
-0.40M | 0.28M | 0.28M | 0.28M | 0.13M | 0.06M | 0.06M | 0.06M | 0.02M | | 0.02M | 0.01M | 0.03M | | | | 0.07M | 0.06M | 0.46M | 0.46M |