|
Cash & Equivalents
|
670.00 | 670.00 | 670.00 | 0.28M | 0.01M | 0.01M | 340.00 | 0.07M | 0.04M | 0.11M | 0.11M | 0.19M | 0.50M | 0.22M | 0.21M | 0.43M | 1.37M | 1.28M | 0.68M | 4.38M | 3.75M | 0.51M | 0.16M | 0.44M | 0.83M | 2.23M | 4.30M | 1.60M | 4.58M | 3.75M | 4.35M | 3.53M | 3.47M | 2.05M | 3.08M | 4.36M | 4.38M | 4.61M | 4.17M | 2.15M | 2.28M | 2.12M | 1.92M |
|
Short-term Investments
|
| | | | | | | 0.01M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
670.00 | 670.00 | 670.00 | 0.28M | 0.01M | 0.01M | 340.00 | 0.08M | 0.04M | 0.11M | 0.12M | 0.19M | 0.50M | 0.22M | 0.21M | 0.43M | 1.37M | 1.28M | 0.68M | 4.38M | 3.75M | 0.51M | 0.16M | 0.44M | 0.83M | 2.23M | 4.30M | 1.60M | 4.58M | 3.75M | 4.35M | 3.53M | 3.47M | 2.05M | 3.08M | 4.36M | 4.38M | 4.61M | 4.17M | 2.15M | 2.28M | 2.12M | 1.92M |
|
Receivables - Net
|
| | | | | | 0.61M | 0.09M | 0.58M | 0.24M | 0.16M | 0.29M | 0.02M | | | | | | | | 0.36M | 0.39M | 0.01M | 1.41M | 1.76M | 1.78M | 1.93M | 3.46M | 3.89M | 3.03M | 1.97M | 2.41M | 2.34M | 2.81M | 3.73M | 3.59M | 3.90M | 3.21M | 2.27M | 2.36M | 2.99M | 4.01M | 2.31M |
|
Receivables - Other
|
| | | 0.01M | | | 0.69M | -0.64M | 0.25M | 0.12M | 0.25M | 609.00 | 938.00 | 0.17M | 0.01M | | | | | | 370.00 | 838.00 | 0.00M | 0.29M | 0.39M | 0.39M | 0.39M | 0.39M | | | | | | 0.02M | 0.02M | | | | | 0.36M | | | |
|
Receivables
|
| | | | | | 1.30M | -0.55M | 0.82M | 0.35M | 0.41M | 0.29M | 0.02M | | | | | | | | 0.36M | 0.40M | 0.01M | 1.71M | 2.15M | 2.17M | 2.32M | 3.85M | 3.89M | 3.03M | 1.97M | 2.41M | 2.34M | 2.84M | 3.75M | 3.59M | 3.90M | 3.21M | 2.27M | 2.72M | 2.99M | 4.01M | 2.31M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | 0.50M | | 0.86M | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.34M | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | 0.64M | | 1.19M | 2.10M | 3.81M | 5.92M | 10.05M | 6.34M | 6.02M | 7.56M | 10.47M | 9.87M | 10.17M | 7.66M | 7.35M | 9.75M | 9.32M | 9.79M | 9.66M | 10.08M |
|
Prepaid Assets
|
-144.00 | -306.00 | 25.00 | 0.00M | 19.00 | 19.00 | | 0.00M | | 0.12M | 0.04M | 0.01M | | 0.02M | 0.02M | | | | 0.01M | | | | | 0.46M | | 1.68M | 0.65M | 4.26M | 3.14M | 2.84M | 1.95M | 1.67M | 1.37M | 0.91M | 1.07M | 2.51M | 1.34M | 1.15M | 1.05M | 1.60M | 0.90M | 0.87M | 0.26M |
|
Current Assets
|
| | | 0.29M | 0.09M | 0.04M | 0.62M | 0.15M | 0.62M | 0.47M | 0.41M | 0.49M | 0.83M | 1.76M | 1.54M | 1.43M | | | 0.69M | | | | | 3.26M | | 7.27M | 9.37M | 13.15M | 17.54M | 19.68M | 14.62M | 13.85M | 14.92M | 16.71M | 18.87M | 21.67M | 18.47M | 16.32M | 17.45M | 16.93M | 17.42M | 17.88M | 14.59M |
|
Property, Plant & Equipment (Net)
|
| | | 0.07M | | | 0.06M | 0.05M | 0.06M | 0.04M | 0.03M | | 0.00M | 0.00M | | | | | | | | | | | | | | 0.43M | | | 0.99M | 1.02M | 1.32M | 1.89M | 1.83M | 3.00M | 2.89M | 2.98M | 2.84M | 2.70M | 2.64M | 2.51M | 2.38M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | 22.29M | | 22.29M | 22.29M | 22.29M | 22.29M | 22.29M | 22.29M | 22.29M | 22.29M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M |
|
Intangibles
|
| | | | | | | | 0.56M | 0.49M | 0.60M | 0.34M | 0.26M | 0.19M | | | | | | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 693.00 | 347.00 | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | | 0.56M | 0.49M | 0.60M | 0.34M | 0.26M | 0.19M | | | | | | | | | | 22.30M | | 22.29M | 22.29M | 22.29M | 22.29M | 22.29M | 22.29M | 22.29M | 22.29M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M | 23.09M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.15M | 0.06M | 0.67M | 0.09M | 0.24M | 998.00 | 0.23M | | 0.38M | 0.51M | 0.52M | 0.52M | | 0.65M | |
|
Other Non-Current Assets
|
| | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | 0.00M | | 0.01M | 0.01M | | 0.01M | 0.02M | 0.03M | | 3.47M | 2.05M | 0.04M | 1.00M | 1.00M | 4.61M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
|
Non-Current Assets
|
| | | 0.09M | 0.82M | 0.82M | 0.10M | 0.06M | 0.63M | 0.54M | 0.38M | 0.37M | 0.27M | 0.20M | | | | | 0.62M | | | | | 24.56M | | 26.12M | 26.10M | 26.27M | 26.20M | 26.23M | 27.68M | 27.28M | 27.82M | 29.01M | 28.86M | 29.68M | 29.90M | 30.78M | 30.59M | 30.39M | 30.34M | 30.21M | 30.35M |
|
Assets
|
| 0.00M | | 0.38M | 0.91M | 0.86M | 0.72M | 0.22M | 1.25M | 1.01M | 0.79M | 0.86M | 1.10M | 1.95M | 1.54M | 1.43M | 1.37M | 1.28M | 1.30M | | | | | 27.83M | | 33.39M | 35.47M | 39.42M | 43.74M | 45.91M | 42.30M | 41.13M | 42.75M | 45.72M | 47.73M | 51.35M | 48.37M | 47.10M | 48.04M | 47.32M | 47.76M | 48.08M | 44.94M |
|
Accounts Payables
|
0.00M | 0.01M | 0.01M | 0.55M | 0.04M | 0.01M | -0.12M | 0.40M | 0.33M | 0.42M | -0.05M | 0.35M | 0.14M | 0.09M | 0.02M | 0.02M | | 0.03M | 0.06M | | | | | 0.64M | | 1.73M | 1.47M | 4.67M | 5.16M | 5.14M | 5.17M | 4.05M | 3.46M | 3.82M | 3.77M | 6.17M | 4.45M | 3.53M | 4.74M | 4.56M | 5.43M | 5.08M | 2.89M |
|
Notes Payables
|
| 0.02M | 0.02M | 0.44M | 0.04M | 0.04M | 0.20M | 0.59M | 0.13M | 1.13M | 1.35M | 1.49M | 0.53M | | | | | | | | | | | | | | | | 0.92M | 0.46M | | | | | | 0.51M | | | 0.55M | 0.56M | 0.57M | 0.59M | 0.66M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Payables
|
0.00M | 0.03M | 0.04M | 0.99M | 0.08M | 0.05M | 0.08M | 0.99M | 0.46M | 1.54M | 1.30M | 1.84M | 0.66M | 0.09M | 0.02M | 0.02M | | 0.03M | 0.06M | | | | | 0.64M | | 1.73M | 1.47M | 4.69M | 6.08M | 5.60M | 5.17M | 4.06M | 3.47M | 3.82M | 3.77M | 6.69M | 4.46M | 3.54M | 5.29M | 5.13M | 6.01M | 5.68M | 3.56M |
|
Accumulated Expenses
|
| | | 0.31M | | | 0.05M | 0.44M | 0.58M | 0.69M | 0.00M | 0.57M | 0.11M | 0.11M | 0.15M | 0.10M | | | | | | | | 0.15M | 0.00M | 0.11M | 0.13M | 0.01M | 0.02M | 0.00M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.01M | 0.01M |
|
Other Accumulated Expenses
|
| | | | | | 0.00M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.02M | 0.02M | 1.26M | 1.26M | 0.07M | 0.12M | 1.36M | 1.36M | 1.37M | 1.38M | 0.17M | 0.17M | 0.21M | 0.22M | 0.22M | 0.23M | 0.24M | 0.25M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 2.10M | 0.99M | 0.51M | 0.08M | 0.24M | | | | | | | | | | 0.11M |
|
Current Deferred Revenue
|
| | | 0.06M | | | -0.03M | 0.06M | 0.04M | 0.02M | 0.00M | 0.38M | 0.15M | | | | | | | | | | 0.08M | 1.10M | | 1.11M | 0.68M | 2.17M | 0.88M | 0.63M | 0.78M | 0.59M | 0.48M | 0.62M | 1.24M | 0.24M | 0.85M | 0.87M | 1.02M | 0.67M | 0.77M | 1.67M | 0.89M |
|
Total Current Liabilities
|
0.03M | 0.03M | 0.04M | 1.60M | 0.08M | 0.05M | 2.87M | 2.33M | 2.54M | 2.63M | 2.92M | 3.35M | 0.39M | 0.20M | 0.17M | 0.04M | | | | | | | | 2.31M | | 4.45M | 4.15M | 11.91M | 11.39M | 9.39M | 6.57M | 6.21M | 5.71M | 6.99M | 8.20M | 8.69M | 7.05M | 5.26M | 6.60M | 6.08M | 7.04M | 7.60M | 4.83M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 1.45M | | | 1.36M | 1.38M | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.20M | 0.40M | 0.36M | 0.45M | 0.46M | 0.47M | 0.47M | 0.48M | 0.48M | | | | | | | | | | | 3.75M | 3.75M | | 3.75M | 3.75M | | 1.83M | 1.37M | | | | | | 3.35M | 3.21M | 3.08M | 2.93M | 2.79M | 2.64M | 2.49M | 1.67M |
|
Convertible Debt
|
| | | | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.12M | 0.12M | 0.26M | 0.27M | | 0.47M | 0.44M | 0.43M | 0.41M | 0.40M | 0.45M | 0.42M | 0.40M | 0.20M | 0.16M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.22M | 0.20M | 0.41M | 0.38M | 0.50M | 0.55M | 0.50M | 0.46M | 0.43M | 1.05M | 1.00M | 0.94M | 0.88M | 1.05M | 1.00M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.38M | 1.38M | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 0.20M | | | 0.80M | 0.79M | 0.80M | 0.81M | 0.82M | 0.83M | | | | | | | | | | | | 3.90M | | 5.20M | 5.20M | 0.05M | 2.05M | 3.00M | 1.79M | 0.38M | 0.50M | 0.55M | 0.73M | 3.84M | 3.64M | 4.13M | 3.93M | 3.73M | 3.52M | 3.56M | 2.56M |
|
Total Liabilities
|
| | | 0.06M | 0.71M | 0.68M | 8.04M | 3.12M | 3.34M | 11.32M | -0.15M | 4.17M | 0.39M | 0.20M | 0.17M | 0.04M | 0.05M | 0.03M | 0.06M | -6.30M | | -21.12M | -21.16M | 6.21M | -22.17M | 9.65M | 9.35M | 11.96M | 13.44M | 12.39M | 8.37M | 6.59M | 6.22M | 7.53M | 8.93M | 12.53M | 10.70M | 9.39M | 10.53M | 9.81M | 10.56M | 11.16M | 7.39M |
|
Total Debt
|
| | | 0.20M | 0.40M | 0.36M | 0.45M | 0.46M | 0.47M | 0.47M | 0.48M | 0.48M | | | | | | | | | | | 3.75M | 3.75M | | 3.75M | 3.75M | | 1.83M | 1.37M | | | | | | 3.35M | 3.21M | 3.08M | 2.93M | 2.79M | 2.64M | 2.49M | 1.67M |
|
Common Equity
|
| | | -4.84M | -2.05M | -2.58M | -7.33M | -2.90M | -2.09M | -10.31M | -2.87M | -3.31M | 0.70M | 1.75M | 1.37M | 1.39M | 1.32M | 1.26M | 1.25M | 6.30M | | 21.12M | 21.16M | 21.62M | 22.17M | 23.74M | 26.12M | 27.46M | 30.30M | 33.52M | 33.93M | 34.54M | 36.53M | 38.18M | 38.80M | 38.82M | 37.67M | 37.71M | 37.51M | 37.50M | 37.20M | 36.93M | 37.56M |
|
Shareholder's Equity
|
-0.03M | -0.03M | -0.04M | -4.84M | -2.05M | -2.58M | -7.33M | -2.90M | -2.09M | -10.31M | -2.87M | -3.31M | 0.70M | 1.75M | 1.37M | 1.39M | 1.32M | 1.26M | 1.25M | 6.30M | | 21.12M | 21.16M | 21.62M | 22.17M | 23.74M | 26.12M | 27.46M | 30.30M | 33.52M | 33.93M | 34.54M | 36.53M | 38.18M | 38.80M | 38.82M | 37.67M | 37.71M | 37.51M | 37.50M | 37.20M | 36.93M | 37.56M |
|
Liabilities and Shareholders Equity
|
| 0.00M | | 0.38M | 0.91M | 0.86M | 0.72M | 0.22M | 1.25M | 1.01M | 0.79M | 0.86M | 1.10M | 1.95M | 1.54M | 1.43M | 1.37M | 1.28M | 1.30M | | | | | 27.83M | | 33.39M | 35.47M | 39.42M | 43.74M | 45.91M | 42.30M | 41.13M | 42.75M | 45.72M | 47.73M | 51.35M | 48.37M | 47.10M | 48.04M | 47.32M | 47.76M | 48.08M | 44.94M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 0.69M | | | | | 1.82M | 1.82M | 1.82M | 0.07M | 1.25M | 1.25M | 0.65M | 1.25M | | | | 0.74M | | | | | | 1.08M | 1.08M | | | | |
|
Retained Earnings
|
-0.11M | -0.12M | -0.12M | -4.84M | -0.77M | -0.92M | -7.33M | -9.14M | -9.66M | -10.31M | -10.94M | -11.50M | -7.76M | -6.71M | -7.10M | -7.03M | -7.09M | -7.16M | -7.17M | | | | | -17.14M | | -14.99M | -12.76M | -11.41M | -8.48M | -5.26M | -4.84M | -4.24M | -4.39M | -2.73M | -2.12M | -2.10M | -3.24M | -3.77M | -3.97M | -3.97M | -4.27M | -4.55M | -3.92M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | 166.00 | | 46.00 | 46.00 | 46.00 | 46.00 | 45.00 | 45.00 | 40.00 | 45.00 | 45.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |