|
Cash & Equivalents
|
1.70M | 1.29M | 0.52M | 5.86M | 5.56M | 4.88M | 2.58M | 2.93M | 2.71M | 2.67M | 1.65M | 1.44M | 0.79M | 1.18M | 4.86M | 0.63M | 1.56M | | 2.69M | 2.12M | 2.34M | 2.51M | 4.09M | 3.40M | 2.97M | 2.44M | 1.46M | 1.24M | 0.96M | 2.21M | 0.62M | 0.63M | 0.10M | 0.62M | 0.13M | 1.73M | 0.50M | 0.13M | 0.27M |
|
Cash & Current Investments
|
1.70M | 1.29M | 0.52M | 5.86M | 5.56M | 4.88M | 2.58M | 2.93M | 2.71M | 2.67M | 1.65M | 1.44M | 0.79M | 1.18M | 4.86M | 0.63M | 1.56M | | 2.69M | 2.12M | 2.34M | 2.51M | 4.09M | 3.40M | 2.97M | 2.44M | 1.46M | 1.24M | 0.96M | 2.21M | 0.62M | 0.63M | 0.10M | 0.62M | 0.13M | 1.73M | 0.50M | 0.13M | 0.27M |
|
Receivables - Net
|
1.77M | 1.77M | 1.84M | 2.17M | 2.66M | 2.13M | 1.80M | 0.91M | 1.39M | 0.42M | 0.53M | 0.82M | 0.45M | 0.43M | 0.55M | 0.72M | 0.29M | 0.45M | 0.98M | 1.01M | 1.07M | 1.08M | 1.39M | 1.39M | 1.09M | 0.92M | 0.90M | 1.32M | 1.13M | 0.85M | 0.90M | 1.13M | 1.12M | 0.83M | 0.98M | 1.22M | 1.13M | 0.96M | 1.02M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | 0.35M | 0.35M | | 0.25M | 0.05M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.01M | | | |
|
Receivables
|
1.77M | 1.77M | 1.84M | 2.17M | 2.66M | 2.13M | 1.80M | 0.91M | 1.39M | 0.42M | 0.53M | 0.82M | 0.45M | 0.43M | 0.55M | 0.72M | 0.29M | 0.45M | 0.98M | 1.01M | 1.07M | 1.08M | 1.39M | 1.74M | 1.44M | 1.27M | 1.25M | 1.32M | 1.39M | 0.90M | 0.95M | 1.13M | 1.17M | 0.88M | 1.03M | 1.23M | 1.13M | 0.96M | 1.02M |
|
Prepaid Assets
|
| 0.31M | 0.23M | 0.96M | 0.67M | 0.71M | 0.49M | 0.48M | 0.57M | 0.70M | 0.46M | 0.35M | 0.48M | 0.35M | 0.36M | 0.24M | 0.31M | | 0.27M | 0.36M | 0.35M | 0.38M | 0.25M | 0.45M | 0.82M | 0.51M | 0.73M | 0.35M | 0.33M | 0.80M | 0.67M | 0.56M | 0.55M | 0.54M | 0.40M | 0.26M | 0.14M | 0.15M | 0.12M |
|
Current Assets
|
| 4.09M | 3.13M | 9.62M | 9.31M | 8.13M | 5.35M | 5.64M | 4.76M | 4.58M | 2.86M | 2.76M | 1.80M | 2.02M | 5.80M | 1.70M | 2.21M | | 3.97M | 3.52M | 3.81M | 4.01M | 5.76M | 5.60M | 5.24M | 4.22M | 3.44M | 3.26M | 2.68M | 3.91M | 2.25M | 2.37M | 1.82M | 2.04M | 1.56M | 3.23M | 1.79M | 1.44M | 1.61M |
|
Property, Plant & Equipment (Net)
|
| 0.35M | 0.31M | 0.28M | 0.28M | 0.24M | 0.29M | 0.22M | 0.14M | 0.11M | 0.10M | 0.08M | 0.07M | 0.05M | 0.05M | 0.02M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | | | | | | | | | | | |
|
Goodwill
|
| 20.20M | 20.20M | 20.20M | 20.20M | 10.28M | 10.28M | 5.59M | 5.59M | 5.59M | 0.34M | 0.34M | 0.34M | 0.34M | 1.82M | 0.34M | 0.34M | | 0.34M | 0.34M | 0.34M | 0.34M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M | 1.42M |
|
Intangibles
|
| 10.62M | 9.90M | 9.18M | 8.47M | 7.75M | 7.04M | 6.26M | 5.75M | 5.03M | 4.41M | 1.02M | 0.45M | 0.65M | 0.47M | 0.45M | 0.38M | | 0.40M | 12.11M | 0.36M | 12.11M | 13.05M | 13.05M | 13.05M | 13.05M | 13.05M | 13.05M | 13.59M | 13.59M | 13.59M | 13.59M | 13.59M | 13.59M | 13.59M | 13.59M | 13.59M | 13.59M | 13.59M |
|
Goodwill & Intangibles
|
| 30.82M | 30.10M | 29.38M | 28.67M | 18.03M | 17.32M | 11.85M | 11.34M | 10.62M | 4.75M | 1.36M | 0.79M | 0.99M | 2.29M | 0.79M | 0.72M | | 0.73M | 12.45M | 0.70M | 12.45M | 14.32M | 14.32M | 14.32M | 14.32M | 14.32M | 14.32M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M | 15.01M |
|
Other Non-Current Assets
|
| 0.38M | 1.05M | 0.22M | 0.18M | 0.21M | 0.24M | 1.18M | 0.23M | 0.76M | 0.19M | 0.13M | 0.09M | 0.11M | 0.09M | 3.11M | 2.88M | | 2.97M | 3.09M | 0.20M | 0.21M | 0.42M | 0.20M | 0.20M | 0.20M | 0.20M | 1.35M | 1.35M | 1.86M | 1.77M | 1.54M | 1.44M | 1.35M | 1.35M | 2.55M | 3.81M | 3.81M | 3.81M |
|
Non-Current Assets
|
| 33.28M | 33.32M | 31.52M | 30.65M | 19.40M | 18.77M | 13.54M | 12.63M | 11.98M | 5.87M | 2.48M | 2.62M | 2.33M | 3.49M | 4.89M | 4.57M | | 5.10M | 5.15M | 2.23M | 1.89M | 4.04M | 3.39M | 2.90M | 2.66M | 3.63M | 3.58M | 4.15M | 4.53M | 4.33M | 3.96M | 3.86M | 3.76M | 3.74M | 4.76M | 5.95M | 5.90M | 10.54M |
|
Assets
|
| 37.37M | 36.45M | 41.14M | 39.96M | 27.53M | 24.12M | 19.18M | 17.39M | 16.56M | 8.73M | 5.24M | 4.42M | 4.35M | 9.30M | 6.59M | 6.78M | | 9.06M | 8.67M | 6.04M | 5.90M | 9.80M | 8.98M | 8.15M | 6.88M | 7.07M | 6.84M | 6.83M | 8.45M | 6.58M | 6.33M | 5.68M | 5.80M | 5.30M | 7.98M | 7.74M | 7.33M | 12.15M |
|
Accounts Payables
|
| 4.30M | 5.36M | 2.17M | 1.19M | 1.52M | 1.23M | 1.12M | 1.49M | 1.23M | 1.47M | 1.84M | 1.68M | 1.12M | 0.83M | 0.80M | 0.98M | | 1.04M | 0.73M | 0.43M | 0.38M | 0.29M | 0.25M | 0.46M | 0.25M | 0.42M | 0.34M | 0.45M | 0.82M | 0.64M | 0.52M | 0.48M | 0.59M | 0.66M | 0.16M | 0.43M | 0.71M | 0.54M |
|
Notes Payables
|
| 0.45M | 0.45M | | | 0.19M | | | | | 0.01M | 0.50M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 4.75M | 5.80M | 2.17M | 1.19M | 1.71M | 1.23M | 1.12M | 1.49M | 1.23M | 1.48M | 2.34M | 1.88M | 1.12M | 0.83M | 0.80M | 0.98M | | 1.04M | 0.73M | 0.43M | 0.38M | 0.29M | 0.25M | 0.46M | 0.25M | 0.42M | 0.34M | 0.45M | 0.82M | 0.64M | 0.52M | 0.48M | 0.59M | 0.66M | 0.16M | 0.43M | 0.71M | 0.54M |
|
Accumulated Expenses
|
| 1.43M | 1.52M | 0.96M | 1.26M | 1.25M | 1.17M | 1.17M | 0.96M | 0.76M | 0.79M | 0.99M | 1.06M | 1.05M | 1.02M | 0.65M | 1.03M | | 1.65M | 1.63M | 1.50M | 1.67M | 1.55M | 1.88M | 1.71M | 0.93M | 1.12M | 1.07M | 1.02M | 1.13M | 0.92M | 0.87M | 0.83M | 0.82M | 0.86M | 0.86M | 0.86M | 0.89M | 1.01M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 0.42M | 0.07M | | | 0.06M | 0.02M | | | | 0.15M | | | | 0.45M | | | | 0.45M | | | | | | 0.08M | 0.83M |
|
Short term Debt
|
| 0.38M | | | | | | | | | | | 0.29M | 0.20M | 0.28M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | 0.30M | 0.25M | 0.19M | 0.11M | 0.06M | | 0.03M | 0.05M | 0.06M | 0.08M | 0.09M | 0.08M | 0.07M | 0.06M | 0.09M | 0.10M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M |
|
Current Deferred Revenue
|
| 5.12M | 6.41M | 5.49M | 5.43M | 4.85M | 4.42M | 4.00M | 3.40M | 2.81M | 2.44M | 2.46M | 2.25M | 2.02M | 1.55M | 1.70M | 1.55M | | 1.48M | 1.90M | 2.11M | 2.22M | 2.00M | 2.15M | 2.21M | 1.98M | 1.68M | 1.93M | 2.19M | 2.11M | 1.87M | 2.00M | 2.18M | 2.06M | 1.84M | 1.84M | 1.90M | 1.57M | 1.26M |
|
Total Current Liabilities
|
| 11.67M | 13.73M | 8.62M | 7.88M | 7.80M | 6.83M | 6.78M | 5.85M | 5.27M | 4.93M | 6.14M | 6.10M | 4.95M | 5.66M | 3.82M | 3.95M | | 4.72M | 4.68M | 4.50M | 4.75M | 4.74M | 5.18M | 4.90M | 3.67M | 3.79M | 3.94M | 4.23M | 4.63M | 4.01M | 3.48M | 3.57M | 3.55M | 3.44M | 2.96M | 3.28M | 3.35M | 3.74M |
|
Non-Current Debt
|
| 0.33M | 0.83M | | | | | | | | | | | | | | | | 0.49M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| 0.05M | 0.06M | 0.06M | | | | 0.06M | 0.05M | 0.04M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | -0.00M | | | | | | | | 0.49M | 0.32M | 0.11M | -0.04M | -0.19M | -0.24M | -0.29M | -0.31M | -0.33M | -0.48M | -0.50M | -0.45M | -0.46M | -0.48M | -0.62M | -0.63M | -0.65M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.48M | | 0.47M | 0.22M | 0.35M | 0.30M | 0.30M | 0.21M | 0.56M | 0.32M | | 0.35M | 0.38M | 0.39M | 0.40M | 0.41M | 0.42M | 0.44M | 0.46M | 0.48M | 0.50M | 0.48M | 0.50M | 0.51M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| 4.35M | 3.72M | 3.65M | 3.00M | 2.66M | 2.49M | 1.80M | 1.52M | 1.62M | 1.21M | 0.19M | 0.12M | 0.12M | 0.08M | 0.22M | 0.22M | | 0.19M | 0.19M | 0.12M | 0.17M | 0.17M | 0.16M | 0.14M | 0.15M | 0.12M | 0.14M | 0.13M | 0.13M | 0.12M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 0.06M | 0.02M | 536.00 | | | | 0.47M | 0.46M | 0.46M | 0.45M | 0.44M | 0.52M | 0.50M | 0.48M | 0.46M | 0.44M | 0.43M | 0.41M | 0.39M | 0.37M | 0.34M | 0.32M | 0.30M | 0.28M | 0.26M | 0.23M | 0.21M |
|
Other Non-Current Liabilities
|
| 0.06M | 0.05M | 0.03M | 0.02M | 0.00M | 0.08M | 0.05M | 0.03M | | | 82.00 | 84.00 | 0.00M | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 16.41M | 18.34M | 12.33M | 10.93M | 10.51M | 9.38M | 8.63M | 7.42M | | | 6.35M | 6.28M | 5.08M | | | | | | | | | 5.35M | 5.78M | 5.46M | 4.24M | 4.29M | 4.43M | | | | 3.76M | | | | | | | |
|
Total Liabilities
|
| 16.47M | 18.39M | 12.36M | 10.95M | 10.52M | 9.46M | 8.69M | 7.44M | 6.93M | 6.19M | 6.35M | 6.28M | 5.08M | 5.74M | 4.04M | 4.16M | | 5.87M | 5.33M | 5.07M | 5.37M | 5.45M | 5.88M | 5.56M | 4.34M | 4.39M | 4.53M | 4.70M | 5.09M | 4.44M | 3.76M | 3.83M | 3.79M | 3.66M | 3.14M | 3.44M | 3.49M | 3.85M |
|
Total Debt
|
| 0.71M | 0.83M | | | | | | | | | | 0.29M | 0.20M | 0.28M | | | | 0.65M | | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
| 20.90M | 18.07M | 28.78M | 29.01M | 17.01M | 14.66M | 10.30M | 9.95M | 9.63M | 2.54M | -1.11M | -1.87M | -0.73M | 3.56M | 2.55M | 2.62M | | 3.20M | 3.35M | 0.96M | 0.53M | 4.35M | 3.11M | 2.59M | 2.59M | 2.87M | 2.55M | 2.41M | 3.68M | 2.47M | 3.05M | 2.34M | 2.46M | 2.10M | 5.32M | 4.92M | 4.47M | 8.95M |
|
Shareholder's Equity
|
| 20.90M | 18.07M | 28.78M | 29.01M | 17.01M | 14.66M | 10.30M | 9.95M | 9.63M | 2.54M | -1.11M | -1.87M | -0.73M | 3.56M | 2.55M | 2.62M | | 3.20M | 3.35M | 0.96M | 0.53M | 4.35M | 3.11M | 2.59M | 2.59M | 2.87M | 2.55M | 2.41M | 3.68M | 2.47M | 3.05M | 2.34M | 2.46M | 2.10M | 5.32M | 4.92M | 4.47M | 8.95M |
|
Liabilities and Shareholders Equity
|
| 37.37M | 36.45M | 41.14M | 39.96M | 27.53M | 24.12M | 19.18M | 17.39M | 16.56M | 8.73M | 5.24M | 4.42M | 4.35M | 9.30M | 6.59M | 6.78M | | 9.06M | 8.67M | 6.04M | 5.90M | 9.80M | 8.98M | 8.15M | 6.88M | 7.07M | 6.84M | 6.83M | 8.45M | 6.58M | 6.33M | 5.68M | 5.80M | 5.30M | 7.98M | 7.74M | 7.33M | 12.15M |
|
Treasury Shares
|
0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.02M | 0.02M | 0.00M | | 0.06M | 0.05M | 0.07M | 0.05M | 0.03M | 0.00M | 0.23M | 0.00M | 0.12M | 0.23M | 0.16M | 0.16M | 0.08M | 0.08M | 0.42M | 0.58M | 0.05M | 0.07M | 0.03M | 0.53M | 52.00 | 0.01M | 0.03M | 0.02M | 52.00 | 52.00 | 52.00 | 52.00 |
|
Retained Earnings
|
| -43.14M | -46.87M | 47.46M | -50.56M | -62.63M | -65.12M | -69.75M | -71.78M | -73.80M | -81.03M | -84.83M | -85.99M | -86.76M | -87.53M | -88.67M | -90.16M | | -92.94M | -93.02M | -93.79M | -94.43M | -94.51M | -95.78M | -96.48M | -96.39M | -97.35M | -98.38M | -99.45M | -100.86M | -102.18M | -99.90M | -100.69M | -101.25M | -101.65M | -102.41M | -103.14M | -103.61M | -105.97M |