|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -83.00M | 0.03M | 0.02M | 0.02M | 0.00M | 0.02M | | | | 23.00M | | | | | | | | | 608.00 | 766.00 | 0.02M | 0.02M | 0.41M | 0.43M | 0.11M | 0.13M | 0.26M | 0.30M | 0.13M | 0.09M | 0.09M | 0.00M | 0.26M | 578.00 | 613.00 | 873.00 | 0.17M | 98.00 | 351.00 | 0.01M |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -83.00M | 0.03M | 0.02M | 0.02M | 0.00M | 0.02M | | | | 23.00M | | | | | | | | | 608.00 | 766.00 | 0.02M | 0.02M | 0.41M | 0.43M | 0.11M | 0.13M | 0.26M | 0.30M | 0.13M | 0.09M | 0.09M | 0.00M | 0.26M | 578.00 | 613.00 | 873.00 | 0.17M | 98.00 | 351.00 | 0.01M |
|
Receivables - Net
|
0.00M | 0.00M | 0.01M | 0.01M | 0.03M | 0.08M | 0.16M | 0.12M | 0.07M | 0.04M | 0.09M | 0.08M | 0.07M | 0.11M | 0.11M | | | | | | | | | | | | | | 0.18M | 0.19M | 0.17M | 0.18M | 0.19M | 0.19M | 0.02M | 0.21M | 0.22M | 0.22M | 0.20M | 0.22M | 0.16M | 0.17M | | | |
|
Receivables
|
0.00M | 0.00M | 0.01M | 0.01M | 0.03M | 0.08M | 0.16M | 0.12M | 0.07M | 0.04M | 0.09M | 0.08M | 0.07M | 0.11M | 0.11M | | | | | | | | | | | | | | 0.18M | 0.19M | 0.17M | 0.18M | 0.19M | 0.19M | 0.02M | 0.21M | 0.22M | 0.22M | 0.20M | 0.22M | 0.16M | 0.17M | | | |
|
Inventory
|
-0.01M | 0.00M | 0.12M | 0.04M | 0.04M | 0.18M | 0.16M | 0.03M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.07M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 0.03M | -0.01M | | | | | | | | | | | | | | | | | | | | | | 0.00M | 111.00 | | 0.04M | | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 750.00 | 0.35M | | 0.01M | | | |
|
Current Assets
|
0.14M | 0.13M | 0.12M | 0.05M | 0.06M | 0.42M | 0.37M | 0.17M | 0.10M | 0.07M | 0.05M | 0.08M | 0.08M | 187.29 | 0.12M | | | | | | | | | | 766.00 | | | | 0.66M | 0.41M | 0.33M | 0.51M | 0.51M | 0.36M | 0.33M | 0.41M | 0.39M | 0.49M | 0.30M | 0.69M | 0.28M | 0.36M | 0.27M | 0.25M | 0.02M |
|
Property, Plant & Equipment (Net)
|
0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 113.00 | | | | | | | | | | | | | | | 0.33M | | | 0.30M | 0.33M | 0.33M | 0.32M | 0.31M | 0.31M | 0.39M | 0.38M | 0.37M | 0.11M | 0.11M | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | 3.47M | 3.47M | 0.46M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | 3.16M | 3.15M | 3.18M | 3.14M | 3.14M | 3.14M | 3.13M | 3.13M | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.36M | 3.47M | 3.47M | 3.45M | 3.34M | 3.33M | 3.36M | 3.32M | 3.32M | 3.32M | 3.31M | 3.30M | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 1.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.37M | 0.01M | 0.33M | 0.27M | |
|
Non-Current Assets
|
0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.06M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.19M | | | | | | | | | | | | | | | 4.47M | 4.53M | 4.46M | 4.48M | 4.29M | 4.23M | 4.17M | 4.10M | 4.06M | 4.08M | 4.03M | 3.97M | 0.37M | 0.92M | 0.87M | 0.81M | 0.23M |
|
Assets
|
0.17M | 0.15M | 0.16M | 0.09M | 0.10M | 0.49M | 0.41M | 0.18M | 0.11M | 0.08M | 0.06M | 0.09M | 0.08M | 0.19M | 0.12M | | | | | | | | | 608.00 | 766.00 | | | | 5.13M | 4.93M | 4.79M | 4.99M | 4.80M | 4.59M | 4.50M | 4.51M | 4.45M | 4.57M | 4.33M | 4.66M | 0.65M | 1.28M | 1.13M | 1.06M | 0.25M |
|
Accounts Payables
|
-200.00 | 0.11M | 0.10M | 0.97M | -0.05M | 0.11M | 0.09M | 1.50M | 1.67M | 1.52M | 1.59M | 1.66M | 1.38M | 1.30M | -0.09M | 1.15M | 1.26M | 1.27M | 1.33M | 1.38M | 1.44M | 1.50M | 1.56M | 1.62M | 0.08M | | | | 0.78M | 0.80M | 0.78M | 0.79M | 1.59M | 2.42M | 3.33M | 4.13M | 1.16M | 1.20M | 1.19M | 1.30M | 0.50M | 1.46M | 0.25M | 0.29M | 0.47M |
|
Notes Payables
|
| | | 0.72M | | | | 1.14M | 0.12M | 0.11M | 0.82M | 0.62M | 0.81M | 0.68M | 0.03M | 0.55M | 0.55M | 0.43M | 0.03M | 0.60M | 0.65M | 0.65M | 0.65M | 0.73M | 2.75M | | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.27M | 0.73M | 0.76M | 0.80M | 0.27M | 0.40M | 0.41M | 0.39M | 0.27M | 0.43M | 0.39M | 0.38M | 0.33M |
|
Payables
|
-200.00 | 0.11M | 0.10M | 1.69M | -0.05M | 0.11M | 0.09M | 2.65M | 1.80M | 1.63M | 2.41M | 2.28M | 2.19M | 1.98M | -0.06M | 1.70M | 1.81M | 1.70M | 1.36M | 1.98M | 2.09M | 2.15M | 2.21M | 2.34M | 2.83M | | | | 1.29M | 1.32M | 1.30M | 1.30M | 1.86M | 3.16M | 4.09M | 4.93M | 1.43M | 1.61M | 1.59M | 1.70M | 0.77M | 1.90M | 0.64M | 0.67M | 0.80M |
|
Accumulated Expenses
|
0.46M | 0.05M | 0.54M | 0.45M | 0.14M | 0.64M | 0.22M | 0.39M | 0.42M | | | 0.20M | | | 0.30M | 0.18M | 0.19M | 0.22M | 0.23M | 0.25M | 0.27M | 0.28M | 0.01M | 0.31M | 0.82M | | | | 0.53M | 1.50M | 1.50M | 1.50M | 0.54M | 0.55M | 0.54M | 0.58M | 0.61M | 0.62M | 0.64M | 0.65M | 0.63M | 0.66M | 0.67M | 0.68M | 0.13M |
|
Short term Debt
|
0.39M | 0.36M | 0.35M | 0.38M | 0.38M | 0.73M | 0.97M | | | | | | | | | 0.41M | | | 0.47M | 0.57M | 0.52M | 0.55M | 0.62M | 0.36M | 0.26M | | | | 0.25M | 0.19M | 0.29M | 0.26M | 0.23M | 0.21M | 0.20M | 0.20M | 0.20M | 0.23M | 0.22M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | 0.18M | 0.19M | 0.19M | 0.18M | 0.17M | 0.16M | 0.15M | 0.16M | 0.16M | 0.14M | 0.14M | | | |
|
Total Current Liabilities
|
2.02M | 2.09M | 2.11M | 2.22M | 2.04M | 2.08M | 2.37M | 2.77M | 2.98M | 1.63M | 2.41M | 2.66M | 2.10M | 2.00M | 2.06M | 2.10M | 2.30M | 2.60M | 2.61M | 2.67M | 2.86M | 2.97M | 2.68M | 3.03M | 4.04M | | | | 2.79M | 2.71M | 2.81M | 2.90M | 3.85M | 4.64M | 5.59M | 6.45M | 3.58M | 3.82M | 3.80M | 3.95M | 4.10M | 4.27M | 3.99M | 4.02M | 1.30M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.50M | 0.14M | 0.14M | 0.11M | 0.10M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | | | |
|
Non-Current Debt
|
| | | | | | | 0.13M | 0.13M | 0.80M | 0.02M | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | | | 0.33M | | 0.06M | 0.06M | 0.04M | 0.34M | 0.33M | 0.33M | 0.07M | 0.07M | | | |
|
Convertible Debt
|
| | | 0.72M | | | | -0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42M | | 1.36M | 1.33M | |
|
Operating Leases
|
| | | 0.72M | | | | -0.18M | 1.67M | | | 1.66M | | | 1.34M | | | | | | | | | | | | | | 0.59M | | | 0.45M | 0.41M | 0.36M | 0.32M | 0.28M | 0.24M | 0.20M | 0.16M | 0.12M | 0.10M | 0.12M | | | |
|
Other Non-Current Liabilities
|
| | | | | | | 0.19M | 0.19M | 0.80M | 0.02M | 0.18M | | | | 0.33M | 0.40M | 0.65M | 0.56M | 0.44M | | | 0.17M | | | | | | | | | | | | | | 0.75M | 0.75M | | | | | | 0.75M | 0.75M |
|
Total Non-Current Liabilities
|
| | | | | | | 2.77M | 2.98M | 1.63M | 2.41M | 2.48M | | 2.00M | | 1.77M | 1.90M | 1.95M | 2.06M | 2.23M | | | 2.51M | | | | | | | | | | | | | | 5.01M | 5.27M | | | | | | 5.21M | 0.55M |
|
Total Liabilities
|
2.02M | 2.09M | 2.11M | 2.22M | 2.04M | 2.08M | 2.37M | 2.96M | 3.17M | 2.43M | 2.43M | 2.66M | 2.10M | 2.00M | | 2.10M | 2.30M | 2.60M | 2.61M | 2.67M | 2.86M | 2.97M | 2.68M | 3.03M | 4.04M | 4.27M | 2.44M | -0.65M | 5.19M | 5.17M | 5.23M | 5.35M | 6.21M | 7.00M | 7.89M | 8.70M | 5.76M | 6.02M | 5.97M | 6.04M | 6.13M | 6.30M | 5.98M | 5.96M | 1.30M |
|
Total Debt
|
0.39M | 0.36M | 0.35M | 0.38M | 0.38M | 0.73M | 0.97M | 0.13M | 0.13M | 0.80M | 0.02M | | | | | 0.41M | | | 0.47M | 0.57M | 0.52M | 0.55M | 0.62M | 0.36M | 0.26M | | | | 0.60M | 0.54M | 0.29M | 0.26M | 0.56M | 0.21M | 0.25M | 0.26M | 0.24M | 0.57M | 0.55M | 0.52M | 0.27M | 0.27M | 0.20M | 0.20M | |
|
Common Equity
|
-1.85M | -1.94M | -1.94M | | | | | -3.35M | | | -2.37M | -2.57M | -2.02M | -1.81M | | -2.10M | -2.30M | -2.60M | -2.61M | -2.67M | -2.86M | -2.97M | -2.68M | -3.03M | -4.04M | -4.27M | -2.44M | 0.65M | -0.06M | -0.24M | -0.44M | -0.36M | -1.41M | -2.41M | -3.39M | -4.19M | -1.31M | -1.45M | -1.64M | -1.38M | -5.48M | -5.03M | -4.84M | -4.89M | -1.05M |
|
Shareholder's Equity
|
| | | -2.13M | -1.94M | -1.59M | -1.96M | -3.35M | -3.52M | -2.35M | -2.37M | -2.57M | -2.02M | -1.81M | -1.94M | -2.10M | -2.30M | -2.60M | -2.61M | -2.67M | -2.86M | -2.97M | -2.68M | -3.03M | -4.04M | -4.27M | -2.44M | 0.65M | -0.06M | -0.24M | -0.44M | -0.36M | -1.41M | -2.41M | -3.39M | -4.19M | -1.31M | -1.45M | -1.64M | -1.38M | -5.48M | -5.03M | -4.84M | -4.89M | -1.05M |
|
Liabilities and Shareholders Equity
|
0.17M | 0.15M | 0.16M | 0.09M | 0.10M | 0.49M | 0.41M | 0.18M | 0.11M | 0.08M | 0.06M | 0.09M | 0.08M | 0.19M | 0.12M | | | | | | | | | 608.00 | 766.00 | | | | 5.13M | 4.93M | 4.79M | 4.99M | 4.80M | 4.59M | 4.50M | 4.51M | 4.45M | 4.57M | 4.33M | 4.66M | 0.65M | 1.28M | 1.13M | 1.06M | 0.25M |
|
Retained Earnings
|
-3.69M | -3.69M | -3.69M | -4.59M | -4.76M | -4.82M | -5.37M | -6.61M | -6.89M | -7.30M | -7.26M | -7.83M | -7.79M | -8.04M | -8.17M | -9.32M | -9.52M | -9.82M | -9.83M | -9.89M | -10.08M | -10.19M | -9.90M | -10.25M | -11.65M | | | | -14.92M | -15.18M | -15.37M | -15.30M | -32.97M | -33.97M | -34.95M | -35.75M | -36.62M | -36.79M | -36.98M | -37.89M | -44.56M | -45.44M | -46.57M | -46.66M | -43.29M |
|
Preferred Shares
|
0.00M | 0.01M | 0.01M | 2.45M | 2.81M | 3.21M | 3.39M | 3.36M | 3.36M | 3.36M | 3.36M | | | | 6.13M | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 47.00 | | | | | | | | | | | | | | | | | | | | |