|
Cash & Equivalents
|
0.36M | 0.20M | 0.24M | 0.31M | 0.33M | 0.33M | 0.33M | 0.06M | 0.28M | 0.13M | 0.49M | 0.03M | 0.14M | 0.12M | 0.02M | 0.08M | 0.04M | 0.04M | 0.09M | 0.12M | 0.52M | 2.79M | 2.53M | 2.21M | 2.32M | 2.06M | 1.73M | 2.64M | 2.00M | 2.00M | 1.29M | 1.33M | 0.74M | 2.03M | 1.29M | 0.53M | 9.35M | 8.11M | 10.92M | 10.90M | 8.36M | 7.05M | 5.81M | 4.53M | 3.27M | 3.16M | 1.35M | 1.95M | 4.71M | 8.46M | 6.50M | 8.08M | 6.47M | 4.59M | 1.80M | 4.28M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.07M | | 0.07M | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.47M | 0.40M | 0.83M | 0.49M | 0.55M | 0.29M | 0.35M | 0.27M | 0.27M | 0.27M | 0.13M | 0.07M | 0.09M | 0.05M | 0.06M | 0.04M | 0.07M | 0.03M | 0.14M | 0.14M |
|
Cash & Current Investments
|
0.55M | 0.20M | 0.24M | 0.31M | 0.42M | 0.41M | | | 0.28M | 0.13M | 0.49M | 0.03M | 0.14M | 0.12M | 0.02M | 0.08M | 0.04M | 0.04M | 0.09M | 0.12M | 0.52M | 2.79M | 2.53M | 2.21M | 2.32M | 2.08M | 1.74M | 2.72M | 2.00M | 2.07M | 1.35M | 1.36M | 0.76M | 2.05M | 1.31M | 0.57M | 9.82M | 8.51M | 11.75M | 11.39M | 8.91M | 7.34M | 6.16M | 4.80M | 3.54M | 3.43M | 1.48M | 2.03M | 4.79M | 8.51M | 6.56M | 8.12M | 6.54M | 4.63M | 1.95M | 4.42M |
|
Receivables - Net
|
| | | | | | | 0.07M | | | 0.23M | 0.23M | 0.18M | 0.14M | 0.50M | 0.03M | 0.04M | 0.01M | 0.13M | 0.65M | 0.02M | 0.06M | 0.05M | 0.07M | 0.19M | 0.27M | 0.27M | 0.21M | 0.22M | 0.23M | 0.27M | 0.33M | 0.23M | 0.25M | 0.31M | 0.43M | 0.63M | 0.95M | 0.34M | 0.46M | 0.51M | 0.15M | 0.20M | 0.29M | 0.14M | 0.17M | 0.18M | 0.53M | 0.40M | 0.27M | 0.15M | 0.33M | 0.33M | 0.36M | 0.43M | 0.15M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | 0.07M | | | 0.23M | 0.23M | 0.18M | 0.14M | 0.50M | 0.03M | 0.04M | 0.01M | 0.13M | 0.65M | 0.02M | 0.06M | 0.06M | 0.07M | 0.19M | 0.27M | 0.43M | 0.21M | 0.22M | 0.23M | 0.27M | 0.33M | 0.23M | 0.25M | 0.31M | 0.43M | 0.63M | 0.95M | 0.34M | 0.46M | 0.51M | 0.15M | 0.20M | 0.29M | 0.14M | 0.17M | 0.18M | 0.53M | 0.40M | 0.27M | 0.15M | 0.33M | 0.33M | 0.36M | 0.43M | 0.15M |
|
Inventory
|
| | | | | | | | | | | | | | | 0.19M | 0.14M | 0.13M | 0.13M | 0.15M | 0.14M | 0.13M | 0.07M | 0.08M | 0.06M | 0.08M | 0.09M | 0.12M | | 0.19M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | -0.01M | 0.14M | 0.05M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.01M | 0.01M | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.00M | 0.01M | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | | 0.00M | | 0.00M | 0.00M | 0.15M | 0.11M | 0.10M | 0.15M | 0.14M | 0.11M | 0.10M | 0.15M | 0.06M | 0.18M | 0.16M | 0.19M | 0.18M | | 0.12M | 0.07M | 0.10M | 0.06M | 0.09M | 0.18M | 0.14M | 0.36M | 0.17M | 0.32M | 0.24M | 1.12M | 0.76M | 0.58M | 0.26M | 0.32M | 0.63M | 0.55M | 0.13M | 0.27M | 0.38M | 1.19M | 0.44M | 0.85M | 0.82M | 1.13M | 0.85M |
|
Current Assets
|
0.41M | 0.25M | 0.33M | 0.35M | 0.45M | 0.43M | 0.49M | 0.14M | 0.46M | 0.30M | | 0.26M | | 0.26M | 0.52M | 0.46M | 0.34M | 0.28M | 0.51M | 1.07M | 0.80M | 3.08M | 2.80M | 2.42M | 2.75M | 2.59M | 2.28M | 3.23M | | 2.61M | 1.82M | 1.91M | 1.18M | 2.53M | 1.93M | 1.31M | 10.95M | 9.69M | 12.44M | 10.90M | 10.57M | 8.29M | 6.98M | 5.36M | 4.00M | 4.24M | 2.15M | 2.69M | 5.42M | 9.09M | 7.90M | 8.83M | 7.72M | 5.81M | 3.47M | 5.36M |
|
Property, Plant & Equipment (Net)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 910.91 | 680.00 | 425.00 | 170.00 | | | 4.04M | | 3.82M | 3.71M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.12M | | 0.61M | 0.59M | 0.57M | 0.54M | 0.51M | 0.48M | 0.45M | 0.42M | 0.40M | 0.37M | | | 0.34M | 0.32M | 0.31M | 0.30M | 0.28M | 0.25M | 0.23M | 0.23M | 0.22M | 0.25M | 0.27M | 0.26M | 0.24M | 0.23M | 0.22M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Intangibles
|
| | | | | | | | | | | | | | | 0.04M | 0.05M | 0.05M | 0.05M | 0.07M | 0.06M | 0.06M | 0.06M | 0.08M | 0.03M | 0.06M | 0.15M | 0.19M | | 0.24M | 0.27M | 0.27M | 0.27M | 0.28M | 0.08M | 0.30M | 0.30M | 0.08M | 0.08M | 0.38M | 0.05M | 0.08M | 0.49M | 0.50M | 0.03M | 0.07M | 0.46M | 0.49M | 0.52M | 0.50M | 0.52M | 0.51M | 0.04M | 0.06M | 0.08M | 0.31M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 0.04M | 0.05M | 0.05M | 0.05M | 0.07M | 0.06M | 0.06M | 0.06M | 0.08M | 0.03M | 0.06M | 0.15M | 0.19M | | 0.24M | 0.27M | 0.27M | 0.27M | 0.28M | 0.08M | 0.30M | 0.30M | 0.08M | 0.08M | 0.38M | 0.05M | 0.08M | 0.49M | 0.50M | 0.03M | 0.07M | 0.46M | 0.49M | 0.52M | 0.50M | 0.52M | 0.51M | 0.04M | 0.06M | 0.08M | 0.31M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.87M | | | | 9.58M | | | | 10.73M | | | | 13.41M | |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.30M | | 0.14M | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
2.98M | 2.97M | 2.92M | 2.75M | 2.78M | 2.82M | -0.47M | -0.14M | 3.25M | 3.21M | | 4.08M | | 3.87M | 3.71M | 0.04M | 0.05M | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.08M | 0.10M | 0.12M | 0.15M | 0.31M | | 0.85M | 0.86M | 0.83M | 0.81M | 0.79M | 0.90M | 0.87M | 1.23M | 0.86M | 0.82M | 0.84M | 0.84M | 0.85M | 0.86M | 0.85M | 0.85M | 1.00M | 0.93M | 0.93M | 0.94M | 0.93M | 0.97M | 0.97M | 0.95M | 0.93M | 0.71M | 0.69M |
|
Assets
|
3.39M | 3.22M | 3.25M | 3.10M | 3.23M | 3.25M | 3.42M | | 3.72M | 3.51M | | 4.34M | | 4.13M | 4.22M | 0.50M | 0.39M | 0.33M | 0.57M | 1.14M | 0.87M | 3.14M | 2.86M | 2.50M | 2.84M | 2.71M | 2.43M | 3.54M | | 3.46M | 2.68M | 2.75M | 1.99M | 3.32M | 2.83M | 2.17M | 12.17M | 10.55M | 13.27M | 11.75M | 11.41M | 9.14M | 7.83M | 5.88M | 3.15M | 4.52M | 3.08M | 3.35M | 5.70M | 9.35M | 8.87M | 9.79M | 8.68M | 6.74M | 4.18M | 6.05M |
|
Accounts Payables
|
0.01M | 0.00M | 0.01M | 0.22M | 0.25M | 0.24M | 0.31M | 0.14M | 0.17M | 0.10M | | 0.32M | | 0.20M | 0.18M | 0.07M | 0.05M | 0.07M | 0.09M | 0.07M | 0.03M | 0.01M | 0.03M | 0.06M | 0.06M | 0.06M | 0.04M | 0.11M | | 0.11M | 0.14M | 0.09M | 0.06M | 0.06M | 0.09M | 0.08M | 0.15M | 0.17M | 0.11M | 0.19M | 0.12M | 0.16M | 0.15M | 0.24M | 0.19M | 1.02M | 0.24M | 0.10M | 0.06M | 0.13M | 1.07M | 0.27M | 1.79M | 1.46M | 1.46M | 1.43M |
|
Payables
|
| 0.00M | 0.01M | 0.22M | 0.25M | 0.24M | | | 0.17M | 0.10M | | 0.32M | | 0.20M | 0.18M | 0.07M | 0.05M | 0.07M | 0.09M | 0.07M | 0.03M | 0.01M | 0.03M | 0.06M | 0.06M | 0.06M | 0.04M | 0.11M | | 0.11M | 0.14M | 0.09M | 0.06M | 0.06M | 0.09M | 0.08M | 0.15M | 0.17M | 0.11M | 0.19M | 0.12M | 0.16M | 0.15M | 0.24M | 0.19M | 1.02M | 0.24M | 0.10M | 0.06M | 0.13M | 1.07M | 0.27M | 1.79M | 1.46M | 1.46M | 1.43M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.02M | 0.08M | | 0.96M | | 1.06M | 1.09M | 1.05M | | | | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M |
|
Short term Debt
|
0.77M | 0.74M | 0.76M | 0.73M | 0.76M | 0.82M | 0.82M | 0.91M | 0.80M | 0.88M | | 0.75M | | 1.61M | 1.65M | 0.11M | 0.24M | 0.26M | 0.33M | 0.37M | 0.28M | 0.01M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | | 0.02M | 0.05M | 0.04M | 0.00M | 0.03M | 0.06M | 0.09M | 0.21M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Current Taxes
|
0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | 0.01M | 0.04M | 0.04M | 0.00M | | | | | | | | 0.00M | | | | | | 0.00M | | | | | |
|
Total Current Liabilities
|
0.02M | 0.08M | 0.03M | 0.96M | 1.01M | 1.06M | 1.14M | 1.05M | 0.97M | 0.98M | | 1.08M | | 1.81M | 1.84M | | 0.28M | 0.33M | 0.43M | 0.47M | 0.33M | 0.04M | 0.09M | 0.10M | 0.07M | 0.07M | 0.04M | 0.13M | | 0.13M | 0.18M | 0.13M | 0.06M | 0.09M | 0.23M | 0.24M | 0.40M | 0.22M | 0.15M | 0.24M | 0.17M | 0.21M | 0.19M | 0.28M | 0.22M | 1.06M | 0.27M | 0.12M | 0.08M | 0.16M | 1.10M | 0.30M | 1.82M | 1.49M | 1.49M | 1.46M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.14M | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | | | | | |
|
Non-Current Debt
|
| | | | | 0.07M | 0.07M | 0.07M | | | | 0.60M | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Convertible Debt
|
2.98M | 0.31M | 0.49M | 0.00M | 0.28M | 0.44M | 0.51M | 0.64M | 0.31M | 3.21M | | 1.00M | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | -0.15M | -0.16M | -0.17M | -0.18M | -0.18M | -0.20M | -0.21M | -0.24M | | | | | | | 0.15M | 0.11M | 0.09M | 0.04M | 0.01M | -0.04M | -0.06M | -0.07M | -0.08M | -0.20M | -0.21M | -0.24M | -0.27M | -0.32M | -0.33M | -0.34M | -0.35M | -0.36M | -0.37M | -0.37M | -0.38M | -0.38M | -0.38M | -0.38M | -0.39M | -0.39M | -0.39M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00 | 250.00 | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.12M | 0.11M | 0.10M | 0.05M | | 0.03M | 0.02M | | | | | | | | | 0.14M | 0.10M | 0.12M | 0.12M | 0.11M | 0.10M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | 1.68M | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.11M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | | | 0.14M | | | | | | | | | | |
|
Total Liabilities
|
0.79M | 0.81M | 0.79M | 0.96M | 1.01M | 1.13M | 1.21M | 1.12M | 1.65M | 1.58M | | 1.68M | | 1.81M | 1.84M | 0.18M | 0.28M | 0.38M | 0.48M | 0.51M | 0.38M | 0.09M | 0.09M | 0.10M | 0.07M | 0.07M | 0.04M | 0.13M | -3.77M | 0.13M | 0.18M | 0.13M | 0.06M | 0.12M | 0.35M | 0.35M | 0.47M | 0.28M | 0.20M | 0.28M | 0.19M | 0.23M | 0.20M | 0.28M | 0.22M | 1.20M | 0.40M | 0.25M | 0.20M | 0.27M | 1.21M | 0.40M | 1.92M | 1.57M | 1.57M | 1.53M |
|
Total Debt
|
| 0.74M | 0.76M | 0.73M | 0.76M | 0.90M | | | 0.80M | 0.88M | | 1.35M | | 1.61M | 1.65M | 0.11M | 0.24M | 0.26M | 0.33M | 0.37M | 0.28M | 0.01M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | | 0.02M | 0.05M | 0.04M | 0.00M | 0.06M | 0.09M | 0.12M | 0.21M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Common Equity
|
| 2.41M | 2.46M | 2.14M | 2.22M | 2.12M | 2.21M | 2.15M | 2.07M | 1.93M | | 2.66M | | 2.32M | 2.39M | 0.46M | 0.26M | 0.12M | 0.09M | 0.81M | 0.69M | 3.26M | 2.77M | 2.40M | 2.77M | 2.64M | 2.39M | 3.41M | 3.77M | 3.32M | 2.49M | 2.62M | 1.92M | 3.20M | 2.48M | 1.82M | 11.70M | 10.27M | 13.06M | 11.47M | 11.22M | 8.91M | 7.63M | 6.21M | 4.85M | 5.24M | 2.68M | 3.63M | 6.15M | 9.75M | 7.66M | 9.39M | 7.14M | 5.55M | 2.99M | 4.91M |
|
Shareholder's Equity
|
2.60M | | | | | | | 2.15M | | | | 2.66M | | 2.32M | 2.39M | 0.46M | 0.26M | 0.12M | 0.09M | 0.81M | 0.69M | 3.26M | 2.77M | 2.40M | 2.77M | 2.64M | 2.39M | 3.41M | 3.77M | 3.32M | 2.49M | 2.62M | 1.92M | 3.20M | 2.48M | 1.82M | 11.70M | 10.27M | 13.06M | 11.47M | 11.22M | 8.91M | 7.63M | 6.21M | 4.85M | 5.24M | 2.68M | 3.63M | 6.15M | 9.75M | 7.66M | 9.39M | 7.14M | 5.55M | 2.99M | 4.91M |
|
Liabilities and Shareholders Equity
|
| 3.22M | 3.25M | 3.10M | 3.23M | 3.25M | | | 3.72M | 3.51M | | 4.34M | | 4.13M | 4.22M | 0.50M | 0.39M | 0.33M | 0.57M | 1.14M | 0.87M | 3.14M | 2.86M | 2.50M | 2.84M | 2.71M | 2.43M | 3.54M | | 3.46M | 2.68M | 2.75M | 1.99M | 3.32M | 2.83M | 2.17M | 12.17M | 10.55M | 13.27M | 11.75M | 11.41M | 9.14M | 7.83M | 5.88M | 3.15M | 4.52M | 3.08M | 3.35M | 5.70M | 9.35M | 8.87M | 9.79M | 8.68M | 6.74M | 4.18M | 6.05M |
|
Retained Earnings
|
-2.78M | -2.99M | -3.20M | -3.14M | -3.47M | -3.72M | -3.85M | 0.88M | -4.05M | -4.21M | | -4.46M | | -4.81M | -4.75M | -10.47M | -10.73M | -10.99M | -11.30M | -11.70M | -12.14M | -12.48M | -13.17M | -13.75M | -15.13M | -18.55M | -19.77M | -20.47M | | -22.79M | -23.87M | -24.78M | -25.73M | -27.09M | -27.80M | -28.50M | -28.09M | | -31.83M | -33.82M | -35.25M | -37.63M | -39.10M | -40.85M | -42.15M | -44.52M | -45.76M | -46.94M | -47.59M | -49.37M | -51.56M | -54.26M | -56.98M | -60.76M | -63.46M | -65.06M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.89M | | | | | |