|
Cash & Equivalents
|
2.03M | 2.07M | 2.43M | 2.11M | 9.00M | 7.27M | 5.83M | 3.64M | 2.27M | 1.39M | 0.82M | 0.60M | 0.59M | 0.46M | 1.20M | 0.77M | 3.52M | 3.38M | 3.09M | 2.83M | 1.07M | 0.77M | 6.29M | 12.23M | 11.55M | 17.80M | 22.17M | 17.46M | 32.56M | 24.54M | 17.05M | 10.18M | 4.24M | 3.43M | 1.85M | 0.47M | 2.40M | 0.83M | 0.15M | 5.91M | 3.38M | 1.03M | 0.35M | 0.29M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | 1.51M | | | | | | | | | | 7.59M | 0.84M | 2.13M | 2.11M | 2.19M | 2.62M | 0.00M | 0.01M | 0.01M | 0.20M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M |
|
Cash & Current Investments
|
2.03M | 2.07M | 2.43M | 2.11M | 9.00M | 7.27M | 5.83M | 3.64M | 2.27M | 1.39M | 0.82M | 0.60M | 0.59M | 0.46M | 1.20M | 0.77M | 5.03M | 3.38M | 3.09M | 2.83M | 1.07M | 0.77M | 6.29M | 12.23M | 11.55M | 17.80M | 29.76M | 18.30M | 34.69M | 26.64M | 19.23M | 12.79M | 4.24M | 3.44M | 1.86M | 0.67M | 2.42M | 0.84M | 0.17M | 5.93M | 3.41M | 1.05M | 0.37M | 0.32M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.91M | 0.35M | 3.81M | 2.22M | 2.24M | 2.25M | 1.44M | | | | | | | |
|
Receivables - Other
|
0.46M | | | | 0.41M | | 0.99M | 1.39M | 1.66M | 1.71M | 1.69M | 1.66M | | | | | 0.03M | | 0.07M | 0.03M | 0.13M | 0.03M | 1.50M | 1.50M | 0.16M | | | | 0.12M | 0.37M | 0.37M | 0.06M | 0.06M | 0.06M | 0.07M | 0.04M | 0.02M | 0.06M | 0.05M | 0.06M | 0.02M | 0.04M | 0.02M | 0.06M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.68M | 1.28M | 0.41M | 3.87M | 2.28M | 2.31M | 2.30M | 1.46M | | | | 0.02M | | | |
|
Prepaid Assets
|
0.31M | | | | 0.15M | | 0.17M | 0.24M | 0.17M | 0.21M | 0.34M | 0.29M | 0.10M | 0.12M | 0.24M | 0.23M | 0.16M | 0.17M | 0.11M | 0.24M | 0.15M | 0.12M | 0.10M | 0.22M | 0.40M | 0.21M | 0.16M | 0.39M | 1.22M | 0.94M | 1.39M | 1.21M | 1.23M | 1.20M | 1.43M | 1.46M | 4.07M | 2.48M | 0.85M | 0.42M | 0.83M | 0.90M | 0.60M | 0.90M |
|
Current Assets
|
| | | | | | | | | | | | | | | | 5.87M | | | | 1.77M | 1.27M | 6.65M | 12.72M | 12.12M | 18.17M | 30.31M | 23.69M | 38.51M | 29.74M | 22.15M | 17.45M | 10.49M | 6.70M | 7.82M | 6.96M | 10.15M | 15.24M | 11.49M | 11.30M | 13.51M | 10.23M | 12.70M | 18.18M |
|
Property, Plant & Equipment (Net)
|
0.16M | | | | 0.16M | | 0.13M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 15.08M | 21.98M | 27.27M | 26.71M | 27.21M | 25.92M | 24.52M | 21.35M | 20.59M | 18.64M | 18.38M | 16.38M | 14.52M | 15.66M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | 1.51M | | | | 1.50M | 1.50M | | | | 1.79M | 2.30M | 2.11M | 1.97M | 0.95M | 0.52M | 0.32M | 0.46M | 0.44M | 0.19M | 0.07M | 0.16M | 0.75M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 5.81M | 5.69M | 5.69M | 4.04M | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 2.80M | | | | | 5.50M | 5.50M | 5.50M | 6.93M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | 5.81M | 5.69M | 5.69M | 4.04M | | | | | | | | | | | | | | 2.80M | 2.00M | | | | | 5.50M | 5.50M | 5.50M | 6.93M |
|
Long-Term Deferred Tax
|
| | | | 0.09M | 2.40M | 2.67M | 3.20M | 3.51M | 3.73M | 4.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
1.21M | | | 1.20M | 0.20M | 1.92M | 2.05M | 1.15M | 0.10M | 1.02M | 0.91M | 0.65M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.01M | 0.28M | 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 | 0.01M | 0.01M | 0.09M | 0.09M | 0.09M | 0.07M | 0.07M | 0.07M | 0.07M | 0.39M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | 0.19M | | | | 5.87M | 1.78M | 0.24M | 0.23M | 0.20M | 8.27M | 7.12M | 8.54M | 23.59M | 30.00M | 47.83M | 50.51M | 42.70M | 39.44M | 34.52M | 31.48M | 27.56M | 25.37M | 23.56M | 26.56M | 30.54M | 28.89M | 26.33M | 41.98M |
|
Assets
|
6.77M | | | 5.84M | 14.41M | 13.61M | 12.42M | 11.08M | 10.01M | 9.30M | 8.97M | 4.13M | 1.97M | 1.81M | 2.44M | 2.09M | 6.06M | 10.14M | 9.52M | 9.61M | 7.64M | 3.04M | 6.88M | 12.94M | 12.32M | 26.44M | 37.43M | 32.22M | 62.10M | 59.74M | 69.98M | 67.95M | 53.19M | 46.14M | 42.34M | 38.44M | 37.71M | 40.61M | 35.05M | 37.86M | 44.05M | 39.12M | 39.03M | 60.16M |
|
Accounts Payables
|
0.34M | | | | 0.47M | | | | 0.49M | | | | 0.48M | 0.34M | 0.30M | 0.52M | 0.19M | 0.30M | 0.36M | 0.36M | 0.21M | 0.10M | 0.13M | 0.38M | 0.24M | 0.27M | 0.30M | 0.50M | 0.46M | 0.33M | 0.44M | 0.64M | 1.57M | 1.68M | 2.01M | 2.25M | 2.06M | 2.04M | 1.35M | 1.40M | 0.99M | 1.36M | 1.53M | 3.07M |
|
Notes Payables
|
7.43M | | | 8.27M | 7.53M | 6.93M | 6.34M | 5.75M | 5.16M | 5.01M | 4.93M | 4.76M | 0.04M | 0.02M | 0.59M | 0.57M | 0.04M | 4.28M | 4.12M | 4.21M | 4.15M | 0.03M | 0.19M | 0.34M | 0.10M | 0.04M | | 0.17M | 0.11M | 0.06M | | | 0.48M | 0.30M | 0.12M | 0.06M | 0.57M | 0.33M | 1.58M | 6.36M | 6.75M | 6.75M | 6.55M | 7.82M |
|
Payables
|
7.78M | | | 8.27M | 8.00M | 6.93M | 6.34M | 5.75M | 5.65M | 5.01M | 4.93M | 4.76M | 0.52M | 0.35M | 0.89M | 1.09M | 0.23M | 4.58M | 4.48M | 4.57M | 4.36M | 0.14M | 0.32M | 0.72M | 0.33M | 0.31M | 0.30M | 0.67M | 0.58M | 0.38M | 0.44M | 0.64M | 2.05M | 1.98M | 2.12M | 2.32M | 2.63M | 2.37M | 2.93M | 7.76M | 7.74M | 8.11M | 8.08M | 10.89M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | | | | | | | 0.00M | | | 0.08M | | 0.07M | 0.04M | 0.02M | 0.06M | 0.05M | 0.06M | 0.02M | 0.04M | 0.02M | 0.06M |
|
Short term Debt
|
| | | | 2.47M | | | | 1.62M | | | | 3.66M | 3.51M | 3.26M | 2.99M | 0.04M | 2.42M | 2.22M | | 0.07M | 0.03M | 0.17M | 0.26M | 0.16M | 0.23M | 0.17M | 0.14M | 0.12M | 0.37M | 0.37M | 0.08M | 0.48M | 0.30M | 0.12M | 0.06M | 0.57M | 0.33M | 1.58M | 1.52M | 0.39M | 0.36M | 1.64M | 6.58M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.08M | 0.11M | 0.09M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.09M | 0.11M | 0.11M | 0.11M | 0.12M | 0.11M | 0.17M | 0.19M | 0.19M | 0.19M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.01M | 0.01M | | | | | | | | 0.33M | | | 1.17M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
0.06M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | | | | 0.25M | | | | 4.12M | 0.48M | 0.40M | 0.75M | 0.60M | 0.62M | 0.58M | 0.90M | 1.09M | 0.85M | 0.90M | 1.97M | 2.21M | 2.14M | 2.29M | 2.47M | 2.77M | 2.54M | 3.10M | 3.10M | 1.56M | 1.95M | 3.38M | 9.90M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 0.03M | 0.07M | 0.05M | | 0.06M | 0.01M | | | | | | | | | | | | | | | | | | | | | 4.84M | 6.37M | 6.39M | 4.91M | 1.24M |
|
Minority Interest
|
0.01M | | | 0.10M | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.18M | 0.32M | 0.29M | 0.25M | -0.04M | 3.68M | 3.62M | 1.61M | -0.17M | -1.26M | -1.51M | -1.33M | -0.91M | -1.50M | -1.61M | -1.68M | -1.69M | -1.73M | -1.73M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 0.52M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.04M | | | | 0.08M | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.03M | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.29M | 0.17M | 0.24M | 0.22M | 0.20M | 0.07M | 0.07M | 0.01M | 0.00M | | 0.25M | 0.23M | 0.20M | 0.18M | 0.17M | 0.15M | 0.11M | 0.09M | 0.06M | 0.03M | 0.00M | 0.78M | 0.75M | 0.62M | 0.61M |
|
Other Non-Current Liabilities
|
0.07M | | | 0.52M | 0.11M | 0.78M | 0.65M | 0.63M | 0.11M | 0.52M | 1.05M | 1.09M | 0.51M | 0.51M | 0.10M | 0.10M | 0.02M | 0.06M | 0.07M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
7.84M | | | 8.27M | 8.04M | 6.93M | 6.34M | 5.75M | 5.73M | 5.01M | 4.93M | 4.76M | 0.57M | 0.41M | 0.83M | 1.06M | 0.23M | 4.70M | 4.53M | 4.87M | 0.69M | 0.15M | 0.31M | 0.44M | 0.25M | 0.26M | 0.03M | 0.03M | | 0.25M | 0.23M | 0.20M | 0.18M | 0.17M | 0.15M | 0.11M | 0.09M | 0.06M | 0.03M | 4.85M | 7.14M | 7.13M | 5.53M | 1.85M |
|
Total Liabilities
|
7.90M | | | 8.78M | 8.15M | 7.72M | 6.99M | 6.38M | 5.85M | 5.52M | 5.98M | 5.84M | 1.07M | 0.92M | 0.93M | 1.16M | 0.25M | 4.76M | 4.59M | 4.95M | 4.81M | 0.63M | 0.71M | 1.18M | 0.85M | 0.88M | 0.61M | 0.93M | 1.09M | 1.10M | 1.12M | 2.17M | 2.39M | 2.31M | 2.44M | 2.58M | 2.85M | 2.59M | 3.13M | 7.94M | 8.70M | 9.08M | 8.91M | 11.75M |
|
Total Debt
|
| | | | 2.47M | | | | 1.62M | | | | 3.66M | 3.53M | 3.33M | 3.03M | 0.04M | 2.49M | 2.23M | | 0.07M | 0.03M | 0.17M | 0.26M | 0.16M | 0.23M | 0.17M | 0.14M | 0.12M | 0.37M | 0.37M | 0.08M | 0.48M | 0.30M | 0.12M | 0.06M | 0.57M | 0.33M | 1.58M | 6.36M | 6.75M | 6.75M | 6.55M | 7.82M |
|
Common Equity
|
-1.13M | | | -3.04M | 6.26M | 5.89M | 5.42M | 4.70M | 4.17M | 3.78M | 2.99M | -1.71M | 0.90M | 0.89M | 1.51M | 0.93M | 5.81M | 5.38M | 4.93M | 4.65M | 2.83M | 2.41M | 6.17M | 11.76M | 11.47M | 25.56M | 36.82M | 31.30M | 61.01M | 58.64M | 68.86M | 65.78M | 50.80M | 43.83M | 39.90M | 35.85M | 34.86M | 38.01M | 31.92M | 29.92M | 37.03M | 31.73M | 31.86M | 50.14M |
|
Shareholder's Equity
|
-1.13M | | | -3.04M | 6.26M | 5.89M | 5.42M | 4.70M | 4.17M | 3.78M | 2.99M | -1.71M | 0.90M | 0.89M | 1.51M | 0.93M | 5.81M | 5.38M | 4.93M | 4.65M | 2.83M | 2.41M | 6.17M | 11.76M | 11.47M | 25.56M | 36.82M | 31.30M | 61.01M | 58.64M | 68.86M | 65.78M | 50.80M | 43.83M | 39.90M | 35.85M | 34.86M | 38.01M | 31.92M | 29.92M | 37.03M | 31.73M | 31.86M | 50.14M |
|
Liabilities and Shareholders Equity
|
6.77M | | | 5.84M | 14.41M | 13.61M | 12.42M | 11.08M | 10.01M | 9.30M | 8.97M | 4.13M | 1.97M | 1.81M | 2.44M | 2.09M | 6.06M | 10.14M | 9.52M | 9.61M | 7.64M | 3.04M | 6.88M | 12.94M | 12.32M | 26.44M | 37.43M | 32.22M | 62.10M | 59.74M | 69.98M | 67.95M | 53.19M | 46.14M | 42.34M | 38.44M | 37.71M | 40.61M | 35.05M | 37.86M | 44.05M | 39.12M | 39.03M | 60.16M |
|
Retained Earnings
|
| | | | -0.02M | -0.46M | -0.95M | -1.87M | -2.39M | -2.79M | -3.59M | -8.29M | -11.02M | -11.03M | -10.57M | -11.16M | -11.49M | -11.95M | -12.40M | -12.68M | -14.49M | -15.05M | -15.48M | -18.24M | -18.54M | -14.16M | -3.05M | -8.54M | -13.78M | -19.51M | -16.66M | -23.32M | -43.02M | -48.40M | -52.95M | -57.37M | -58.96M | -56.41M | -62.02M | -66.30M | -65.66M | -71.06M | -70.96M | -74.69M |
|
Treasury Shares
|
| | | | | | | | | | | | 1.20M | | | | 3.84M | | 3.96M | 3.96M | 0.79M | 0.77M | 0.55M | 2.96M | 2.72M | 0.39M | 0.39M | 0.39M | 1.28M | 7.70M | 7.68M | 7.68M | 1.28M | 1.28M | 1.28M | 1.28M | 1.27M | 1.27M | 1.27M | 3.45M | 4.75M | 4.75M | 4.71M | 25.56M |