|
Cash & Equivalents
|
0.02M | 0.00M | 0.00M | 0.02M | 0.68M | 0.18M | 0.38M | 0.36M | 0.25M | 355.34M | 0.47M | 0.85M | 0.58M | 0.31M | 0.75M | 0.11M | 1.71M | 1.44M | 1.08M | 0.56M | 0.91M | 0.67M | 0.28M | 0.09M | 1.57M | 0.68M | 0.38M | 0.29M | 0.30M | 0.96M | 0.25M | 1.23M | 1.39M | 0.75M | 6.20M | 10.56M | 7.44M | 8.38M | 8.60M | 5.57M | 4.87M | 4.02M | 2.98M | 3.63M | 2.66M | 2.52M | 1.63M | 3.33M |
|
Short-term Investments
|
| | | | | | | | | 0.25M | 0.06M | 0.39M | 0.30M | 0.34M | | 0.45M | | | | 1.16M | | | | | | | | | | | 0.17M | 0.22M | 0.14M | 0.14M | 0.13M | 0.12M | 0.13M | 0.13M | 0.13M | 0.12M | 0.13M | 0.13M | 0.18M | 0.20M | | | | |
|
Cash & Current Investments
|
0.02M | 0.00M | 0.00M | 0.02M | 0.68M | 0.18M | 0.38M | 0.36M | 0.25M | 355.59M | 0.53M | 1.24M | 0.88M | 0.65M | 0.75M | 0.56M | 1.71M | 1.44M | 1.08M | 1.72M | 0.91M | 0.67M | 0.28M | 0.09M | 1.57M | 0.68M | 0.38M | 0.29M | 0.30M | 0.96M | 0.41M | 1.46M | 1.53M | 0.89M | 6.33M | 10.68M | 7.57M | 8.51M | 8.73M | 5.69M | 5.00M | 4.14M | 3.16M | 3.83M | 2.66M | 2.52M | 1.63M | 3.33M |
|
Receivables - Net
|
-0.02M | -0.02M | 0.04M | 0.04M | 0.00M | -0.05M | 0.08M | 0.36M | 0.19M | 0.94M | 0.96M | 1.04M | 1.06M | 1.65M | 0.72M | -1.01M | 0.69M | 1.00M | 0.51M | 0.87M | 0.35M | 0.47M | 0.33M | 0.36M | 0.57M | 1.30M | 0.54M | 1.00M | 0.00M | 0.38M | 0.23M | 0.08M | 0.49M | 0.15M | 0.12M | 0.64M | 1.22M | 0.51M | 0.24M | 0.44M | 0.28M | 0.20M | 1.06M | 2.16M | 1.28M | 0.82M | 1.37M | 1.32M |
|
Receivables - Other
|
| | 0.01M | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | 166.00 | | | | | | | | | | | | | 0.01M | | 0.20M | 0.20M | | |
|
Receivables
|
-0.02M | -0.02M | 0.05M | 0.04M | 0.00M | -0.05M | 0.08M | 0.36M | 0.19M | 0.97M | 0.96M | 1.04M | 1.06M | 1.65M | 0.72M | -1.01M | 0.69M | 1.00M | 0.51M | 0.87M | 0.35M | 0.47M | 0.33M | 0.36M | 0.57M | 1.30M | 0.54M | 1.02M | 0.00M | 0.38M | 0.23M | 0.08M | 0.49M | 0.15M | 0.12M | 0.64M | 1.22M | 0.51M | 0.24M | 0.44M | 0.28M | 0.20M | 1.07M | 2.16M | 1.48M | 1.02M | 1.37M | 1.32M |
|
Inventory
|
0.01M | 0.00M | 0.00M | | | | -0.00M | 0.00M | 0.00M | 0.13M | 0.14M | 0.08M | 0.11M | 0.14M | 0.11M | -0.07M | 0.16M | 0.16M | 0.21M | 0.33M | 0.39M | 0.53M | 0.44M | 0.39M | 0.47M | 0.42M | 0.35M | 0.18M | 0.21M | 0.18M | 0.22M | 0.46M | 0.34M | 0.58M | 0.63M | 0.72M | 0.53M | 0.39M | 0.31M | 0.49M | 0.32M | 0.49M | 0.77M | 1.30M | 0.15M | 0.22M | 0.27M | 0.25M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.36M | 0.49M | 0.24M |
|
Prepaid Assets
|
| | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.05M | -0.02M | 1.04M | 0.05M | 0.09M | 1.13M | -0.52M | 1.11M | 1.10M | 1.10M | 0.16M | 0.53M | 0.55M | 0.55M | 0.65M | 0.69M | 0.57M | 0.77M | 0.32M | 0.35M | 0.19M | 0.12M | 0.45M | 0.31M | 0.19M | 0.24M | 0.11M | 0.37M | 0.16M | 0.23M | 0.32M | 0.44M | 0.56M | 0.52M | 0.55M | 0.44M | 0.30M | 0.33M | 0.34M |
|
Current Assets
|
| | 0.05M | 0.06M | 0.71M | 0.27M | 0.49M | 0.73M | 0.43M | 2.04M | 1.91M | 2.46M | 2.11M | 2.54M | 2.08M | 3.29M | 4.07M | 3.97M | 3.07M | 2.59M | 3.19M | 2.95M | 2.73M | 2.46M | 4.20M | 3.51M | 2.27M | 1.99M | 1.68M | 1.92M | 0.99M | 2.44M | 2.68M | 1.79M | 7.33M | 12.14M | 9.56M | 9.57M | 9.50M | 6.94M | 5.91M | 5.28M | 5.33M | 7.63M | 5.03M | 4.21M | 4.08M | 5.48M |
|
Property, Plant & Equipment (Net)
|
| | 0.26M | 0.24M | 0.22M | 0.21M | 0.28M | 0.31M | 0.29M | 0.29M | 0.31M | 0.38M | 0.54M | 0.62M | 0.61M | 0.52M | 0.48M | 0.48M | 0.45M | 0.47M | 0.56M | 0.58M | 0.56M | 0.53M | 0.45M | 0.37M | 0.33M | 0.19M | 0.17M | 0.14M | 0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.20M | 0.47M | 0.65M | 0.10M | 1.07M | 1.18M | 0.08M | 0.07M | 0.06M | 0.06M | 0.05M |
|
Long-Term Investments
|
| | | | | | | | | | | 0.05M | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | 1.80M | 1.80M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | 0.32M | 0.20M | 0.19M | 0.13M | 0.13M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.01M | | | | | | | | | | 0.79M | | | 1.13M | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | 2.12M | 2.00M | 1.03M | 0.97M | 0.97M | 1.01M | 1.01M | 1.00M | 1.00M | 0.99M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.01M | | | | | | | | | | 0.79M | | | 1.13M | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | 0.15M | | | | 0.15M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.01M | 0.00M | 0.01M | 0.06M | 0.02M | 1.14M | 1.13M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.62M | 0.39M | 0.41M | 0.40M | 0.49M | 0.31M | 0.33M | 0.30M | 0.27M | 0.32M | 0.33M | 0.23M | 0.17M | 0.27M | 0.26M | 0.23M | 0.24M | 0.27M | 0.29M | 0.27M | 0.43M | 0.30M | 0.25M | 0.25M | 0.22M | 0.08M | 0.07M | 0.08M | 0.08M |
|
Non-Current Assets
|
| | 0.29M | 0.25M | 0.23M | 0.22M | 0.29M | 0.32M | 0.29M | 2.43M | 2.57M | 1.42M | 1.68M | 1.76M | 1.74M | 1.63M | 1.59M | 1.58M | 1.55M | 1.09M | 1.09M | 1.14M | 1.09M | 1.02M | 0.76M | 0.69M | 0.63M | 0.46M | 0.49M | 0.47M | 0.24M | 0.17M | 0.27M | 0.26M | 0.23M | 0.24M | 0.27M | 0.29M | 0.27M | 0.43M | 4.65M | 1.32M | 1.43M | 1.43M | 2.51M | 1.70M | 1.48M | 3.77M |
|
Assets
|
| | 0.34M | 0.31M | 0.95M | 0.49M | 0.78M | 1.05M | 0.72M | 4.48M | 4.48M | 3.88M | 3.79M | 4.29M | 3.82M | 4.92M | 5.66M | 5.55M | 4.62M | 3.68M | 4.28M | 4.09M | 3.82M | 3.48M | 4.96M | 4.20M | 2.91M | 2.45M | 2.16M | 2.39M | 1.25M | 2.64M | 2.99M | 2.09M | 7.59M | 12.41M | 9.86M | 10.06M | 10.24M | 8.02M | 6.31M | 6.60M | 6.76M | 9.06M | 5.18M | 4.53M | 4.39M | 5.78M |
|
Accounts Payables
|
0.07M | 0.11M | 0.08M | 0.20M | 0.07M | 0.06M | -0.29M | 0.18M | 0.06M | 0.29M | 0.21M | 1.10M | 0.96M | 0.91M | 0.93M | 2.46M | 1.97M | 1.76M | 1.79M | 2.36M | 2.25M | 2.09M | 2.17M | 2.17M | 1.96M | 2.22M | 1.96M | 2.60M | 2.88M | 2.62M | 3.16M | 3.35M | 2.96M | 2.99M | 2.13M | 2.14M | 1.64M | 1.31M | 2.41M | 1.16M | 1.31M | 1.10M | 1.68M | 2.70M | 1.75M | 1.72M | 1.71M | 1.24M |
|
Notes Payables
|
| | 0.42M | | | | | | | 0.20M | 0.02M | 0.25M | 0.38M | 0.84M | 0.65M | 0.80M | 0.45M | 0.44M | 0.09M | 0.06M | 0.52M | 0.46M | 0.97M | 1.08M | 1.11M | 1.04M | 0.20M | 0.05M | 0.26M | 0.41M | 0.87M | 0.57M | 0.05M | 0.22M | 0.22M | 1.24M | 0.40M | 0.16M | 0.29M | 0.18M | 0.35M | 0.25M | 0.28M | 0.28M | 0.43M | 0.46M | 0.53M | 0.16M |
|
Payables
|
0.07M | 0.11M | 0.50M | 0.20M | 0.07M | 0.06M | -0.29M | 0.18M | 0.06M | 0.49M | 0.23M | 1.34M | 1.33M | 1.74M | 1.59M | 3.26M | 2.42M | 2.19M | 1.88M | 2.42M | 2.78M | 2.55M | 3.14M | 3.25M | 3.07M | 3.26M | 2.16M | 2.66M | 3.14M | 3.03M | 4.02M | 3.92M | 3.01M | 3.22M | 2.35M | 3.39M | 2.04M | 1.48M | 2.70M | 1.34M | 1.66M | 1.35M | 1.96M | 2.98M | 2.18M | 2.18M | 2.24M | 1.41M |
|
Accumulated Expenses
|
| | | | | | | 0.08M | | 0.06M | 0.11M | 0.39M | 0.37M | 0.22M | | | | | | | | | | 0.97M | | | | 0.82M | | | 2.75M | 2.77M | 2.83M | 2.76M | 1.60M | 1.32M | 1.24M | 0.79M | 0.84M | 0.67M | 0.90M | 0.78M | 0.75M | 0.67M | | | | |
|
Other Accumulated Expenses
|
0.02M | 0.05M | 0.12M | 0.32M | 0.16M | -0.19M | -0.22M | 0.08M | -0.01M | | 0.01M | | | | | 1.67M | | | | 1.65M | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | 0.98M | 0.88M | 0.84M | 0.31M |
|
Short term Debt
|
| | | 0.13M | | | | 0.20M | 0.20M | | 0.03M | 0.25M | 0.08M | 0.47M | 0.65M | 0.08M | 0.45M | 0.44M | 0.19M | 0.04M | 0.52M | 0.46M | 0.97M | 1.08M | 1.11M | 1.04M | 0.80M | 0.71M | 0.43M | 0.44M | 0.87M | 0.57M | 0.30M | 0.30M | 0.30M | 1.24M | 0.40M | 0.16M | 0.29M | 0.18M | 0.35M | 0.25M | 0.28M | 0.28M | 0.43M | 0.46M | 0.53M | 0.16M |
|
Current Leases
|
| | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.05M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M |
|
Current Taxes
|
| | | | | | | | | 0.01M | 0.01M | 0.10M | 0.08M | 0.01M | | 0.05M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
-0.02M | -0.02M | -0.01M | 0.01M | 0.01M | -0.00M | 0.02M | 0.01M | 0.01M | 0.05M | 0.09M | 0.10M | 0.08M | 0.07M | | 0.06M | | | | 0.02M | | | | 0.01M | | | | 0.32M | | | 864.00 | 0.10M | 0.06M | 0.10M | 0.16M | 0.03M | 0.04M | 0.05M | 0.10M | 0.03M | 0.03M | 0.05M | 0.10M | 0.05M | | | | |
|
Curent Deferred Tax Liability
|
| | | | | | | | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 0.76M | 0.79M | 0.32M | 0.27M | 0.32M | 0.51M | 0.55M | 0.72M | 0.93M | 1.43M | 2.03M | 2.65M | 1.82M | 3.67M | 2.84M | 2.49M | 2.17M | 2.72M | 3.10M | 2.88M | 3.71M | 3.97M | 3.59M | 3.76M | 3.02M | 3.43M | 3.66M | 3.57M | 4.54M | 4.27M | 3.43M | 3.63M | 2.76M | 3.79M | 2.10M | 1.54M | 2.70M | 1.34M | 1.66M | 1.48M | 2.08M | 3.11M | 2.30M | 2.34M | 2.40M | 1.58M |
|
Capital Leases
|
| | 0.07M | 0.05M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 0.07M | | | | 0.36M | 1.85M | 3.31M | 3.40M | 0.57M | | | | 0.71M | 0.43M | 0.44M | 0.51M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | 0.44M | 0.42M | 0.38M | 0.34M | 0.37M | 0.31M |
|
Convertible Debt
|
| | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.11M | -0.12M | -0.13M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.17M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.27M | 0.37M | 0.46M | 0.56M | 0.65M | 0.75M | 0.84M | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 3.12M | | | | 3.97M | 3.59M | 3.76M | 3.02M | 3.43M | 3.70M | 3.60M | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 0.83M | 0.84M | 0.35M | 0.30M | 0.33M | 0.53M | 0.56M | 0.73M | 0.94M | 1.44M | 2.04M | 2.65M | 1.82M | 3.74M | 2.89M | 2.60M | 2.23M | 3.16M | 5.07M | 6.36M | 7.27M | 4.24M | 3.96M | 4.22M | 3.58M | 4.08M | 4.45M | 4.43M | 4.95M | 4.34M | 3.76M | 3.93M | 3.02M | 4.01M | 2.64M | 1.72M | 2.70M | 1.34M | 1.46M | 1.96M | 2.52M | 3.53M | 2.67M | 2.83M | 2.91M | 2.01M |
|
Total Debt
|
| | | 0.13M | | | | 0.20M | 0.20M | | 0.03M | 0.25M | 0.08M | 0.47M | 0.65M | 0.14M | 0.45M | 0.44M | 0.19M | 0.40M | 2.37M | 3.77M | 4.37M | 1.66M | 1.11M | 1.04M | 0.80M | 1.43M | 0.86M | 0.88M | 1.38M | 0.87M | 0.60M | 0.60M | 0.60M | 1.54M | 0.40M | 0.16M | 0.29M | 0.18M | 0.35M | 0.25M | 0.72M | 0.70M | 0.80M | 0.81M | 0.89M | 0.47M |
|
Common Equity
|
| | -0.50M | -0.53M | 0.60M | 0.20M | 0.45M | 0.52M | 0.16M | 3.75M | 3.46M | 18.03M | 1.75M | 1.64M | 2.00M | 1.18M | 2.77M | 2.95M | 2.39M | 0.52M | -0.78M | -2.27M | -3.45M | -0.76M | 0.99M | -0.02M | -0.67M | -1.63M | -2.29M | -2.04M | -3.71M | -1.69M | -0.78M | -1.84M | 4.57M | 8.40M | 7.22M | 8.34M | 7.54M | 6.68M | 4.65M | 3.32M | 2.82M | 4.10M | 2.51M | 1.70M | 1.48M | 3.77M |
|
Shareholder's Equity
|
| | | -0.53M | | | | 0.52M | | 3.75M | 3.46M | 2.44M | 1.75M | 1.64M | 2.00M | 1.18M | 2.77M | 2.95M | 2.39M | 0.52M | -0.78M | -2.27M | -3.45M | -0.76M | 0.99M | -0.02M | -0.67M | -1.63M | -2.29M | -2.04M | -3.71M | -1.69M | -0.78M | -1.84M | 4.57M | 8.40M | 7.22M | 8.34M | 7.54M | 6.68M | 4.65M | 3.32M | 2.82M | 4.10M | 2.51M | 1.70M | 1.48M | 3.77M |
|
Liabilities and Shareholders Equity
|
| | 0.34M | 0.31M | 0.95M | 0.49M | 0.78M | 1.05M | 0.72M | 4.48M | 4.48M | 3.88M | 3.79M | 4.29M | 3.82M | 4.92M | 5.66M | 5.55M | 4.62M | 3.68M | 4.28M | 4.09M | 3.82M | 3.48M | 4.96M | 4.20M | 2.91M | 2.45M | 2.16M | 2.39M | 1.25M | 2.64M | 2.99M | 2.09M | 7.59M | 12.41M | 9.86M | 10.06M | 10.24M | 8.02M | 6.31M | 6.60M | 6.76M | 9.06M | 5.18M | 4.53M | 4.39M | 5.78M |
|
Retained Earnings
|
| | -4.14M | -4.75M | -5.28M | -5.70M | -6.24M | -6.70M | -7.14M | -8.31M | -8.99M | -11.16M | -11.95M | -12.80M | -13.64M | -15.00M | -16.26M | -17.76M | -19.34M | -21.80M | -23.21M | -24.80M | -26.00M | -27.49M | -28.33M | -29.51M | -30.63M | -31.91M | -32.66M | -33.31M | -38.32M | -40.14M | -41.36M | -42.03M | -43.09M | -43.76M | -44.71M | -45.26M | -46.01M | -46.84M | -49.20M | -50.49M | -49.54M | -50.10M | -53.18M | -53.97M | -54.53M | -54.76M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 39.00 | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | 1.06M | | | | 1.61M | | | | 2.80M | | | | 3.88M | | | | 3.75M | | | 7.61M | 7.42M | | | | | | | | | | | | | | | | | | | | |