|
Cash & Equivalents
|
0.52M | 0.10M | 0.24M | 0.71M | -0.60M | 0.28M | 0.96M | 0.39M | 0.23M | 0.01M | 1.26M | 0.22M | 0.04M | 0.17M | 0.21M | 0.24M | 0.24M | 1.09M | 0.07M | 1.02M | 931.00 | 0.14M | 0.06M | 0.05M | 0.26M | 0.05M | 0.06M | 0.11M | 0.06M | 0.13M | 0.16M | 0.10M | 0.12M | 0.13M | 0.11M | 0.14M | 0.19M | 0.13M | 1.86M | 0.36M | 0.17M | 0.13M | 0.46M | 0.12M | 0.21M | 0.19M | 0.16M | 0.46M | 0.21M | 0.15M | 0.11M | 0.14M | 0.15M | 0.12M | 0.54M | 0.10M | 0.08M | 0.25M | 0.13M | 1.69M | 0.40M | 0.11M | 0.17M | 0.20M | 0.22M | 0.21M | 0.20M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 0.31M | | | 0.02M | 0.02M | 875.00 | 0.01M |
|
Cash & Current Investments
|
0.52M | 0.10M | 0.24M | 0.71M | -0.60M | 0.28M | 0.96M | 0.39M | 0.23M | 0.01M | 1.26M | 0.22M | 0.04M | 0.17M | 0.21M | 0.24M | 0.24M | 1.09M | 0.07M | 1.02M | 931.00 | 0.14M | 0.06M | 0.05M | 0.26M | 0.05M | 0.06M | 0.11M | 0.06M | 0.13M | 0.16M | 0.10M | 0.12M | 0.13M | 0.11M | 0.14M | 0.19M | 0.13M | 1.86M | 0.36M | 0.17M | 0.13M | 0.46M | 0.12M | 0.21M | 0.19M | 0.16M | 0.46M | 0.21M | 0.15M | 0.11M | 0.14M | 0.15M | 0.12M | 0.54M | 0.10M | 0.08M | 0.25M | 0.13M | 3.28M | 0.71M | 0.11M | 0.17M | 0.23M | 0.24M | 0.21M | 0.21M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.41M | 63.67M | 65.22M | 57.96M |
|
Receivables - Other
|
| | | | | | | 0.09M | | 0.12M | 0.06M | 0.11M | 0.11M | 0.12M | 0.14M | 0.16M | 0.15M | 0.16M | 0.17M | 0.17M | 0.19M | 0.20M | 0.19M | 0.21M | 0.22M | 0.31M | 0.32M | 0.38M | 0.36M | 0.30M | 0.30M | 0.35M | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | 1.49M | 1.54M | 1.52M | 1.62M | 1.88M | 1.58M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.93M | 65.29M | 67.09M | 59.54M |
|
Prepaid Assets
|
0.03M | 0.04M | 0.03M | 0.03M | 0.01M | 0.11M | 0.07M | 0.01M | -0.02M | 0.05M | 0.03M | 0.02M | 0.05M | 0.05M | 0.05M | 0.02M | 0.04M | 0.05M | 0.04M | 0.02M | 0.03M | 0.05M | 0.05M | 0.03M | 0.05M | 0.07M | 0.05M | 0.03M | 0.05M | 0.06M | 0.05M | 0.03M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
7.14M | 7.50M | 7.71M | 7.68M | 8.24M | 8.17M | 8.17M | 8.65M | 8.65M | 9.21M | 7.63M | 7.26M | 7.58M | 6.87M | 10.01M | 11.44M | 9.62M | 12.10M | 11.64M | 11.91M | 12.74M | 11.80M | 18.07M | 19.43M | 17.53M | 15.27M | 16.07M | 20.72M | 20.36M | 25.19M | 24.75M | 27.97M | 27.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 909.00 | 749.00 | 588.00 | 427.00 | 266.00 | 106.00 | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | 0.10M | | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | 0.20M | | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | 0.11M | | 0.09M | 0.08M | 0.01M | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.20M | 0.01M | 0.03M | 0.12M | 0.13M | 0.12M | 0.16M | 0.46M | 1.41M | 0.92M | 0.08M | 0.20M | 0.08M | 0.06M | 0.06M | 0.08M | 0.14M | 1.72M | 0.15M | 0.09M | 0.13M | 0.34M | 0.05M | 0.07M | 0.12M | 0.09M | 0.33M | 0.08M | 0.14M | 0.09M | 0.06M | 0.09M | 0.13M | 0.43M | 0.06M | 0.10M | 0.13M | 0.10M | 1.59M | 0.31M | 0.13M | 0.10M | 0.06M | 0.12M | 0.15M | 0.13M |
|
Non-Current Assets
|
-7.14M | -7.50M | -7.71M | -7.68M | -8.24M | -8.17M | -8.17M | 0.23M | -8.65M | 0.96M | 2.66M | 2.82M | 2.87M | 4.85M | 3.39M | 2.90M | 3.62M | 3.66M | 4.30M | 4.22M | 3.29M | 5.93M | 5.46M | 5.02M | 6.98M | 11.27M | 13.70M | 10.94M | 9.97M | 8.98M | 8.34M | 7.37M | 8.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Assets
|
| | | | | | | 8.88M | | 10.18M | 10.29M | 10.09M | 10.45M | 11.72M | 13.40M | 14.34M | 13.24M | 15.76M | 15.94M | 16.12M | 16.04M | 17.73M | 23.53M | 24.44M | 24.51M | 26.54M | 29.77M | 31.66M | 30.33M | 34.17M | 33.09M | 35.33M | 36.06M | 41.96M | 45.17M | 45.90M | 46.86M | 52.72M | 61.16M | 55.90M | 55.80M | 56.99M | 61.18M | 54.44M | 57.94M | 57.04M | 59.02M | 59.84M | 60.07M | 54.95M | 55.12M | 67.21M | 70.05M | 70.92M | 74.77M | 76.28M | 73.67M | 71.74M | 72.62M | 76.43M | 74.83M | 68.79M | 70.70M | 67.36M | 65.79M | 67.59M | 59.99M |
|
Accounts Payables
|
0.01M | -0.04M | 0.10M | 0.08M | 0.03M | 0.04M | 0.03M | 0.06M | 0.00M | 0.05M | 0.02M | 0.06M | 0.07M | 0.02M | 0.01M | 0.07M | 0.06M | 0.02M | 0.02M | 0.06M | 0.02M | 0.05M | 0.04M | 0.16M | 0.07M | 0.09M | 0.09M | 0.10M | 0.13M | 0.09M | 0.07M | 0.11M | 0.08M | 0.10M | 0.13M | 0.17M | 0.14M | 0.19M | 0.15M | 0.18M | 0.14M | 0.12M | 0.16M | 0.15M | 0.17M | 0.12M | 0.13M | 0.17M | 0.13M | 0.13M | 0.08M | 0.15M | 0.15M | 0.19M | 0.20M | 0.29M | 0.26M | 0.23M | 0.24M | 0.30M | 0.26M | 0.24M | 0.21M | 0.23M | 0.19M | 0.20M | 0.17M |
|
Notes Payables
|
| | | | | | | | | | | 1.16M | 1.16M | 2.64M | 4.11M | 1.40M | 1.16M | 1.16M | 1.32M | 1.32M | 1.32M | 1.32M | 2.32M | 2.47M | 1.10M | 1.10M | 1.10M | 1.10M | 0.86M | | 4.59M | 4.10M | | | | | | 2.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | | | | 0.81M | | | | 0.89M | | | | 1.16M | | | | 1.16M | | | | 1.06M | | | | 1.44M | 1.44M | 1.44M | 1.44M | 1.44M | 1.29M | 1.29M | 1.29M | 1.29M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M | 1.32M |
|
Payables
|
0.01M | -0.04M | 0.10M | 0.08M | 0.03M | 0.04M | 0.03M | 0.06M | 0.00M | 0.05M | 0.02M | 1.22M | 1.23M | 2.66M | 4.12M | 1.47M | 1.22M | 1.18M | 1.34M | 1.38M | 1.34M | 1.37M | 2.36M | 2.63M | 1.16M | 1.18M | 1.19M | 1.81M | 0.99M | 0.09M | 4.67M | 5.02M | 0.08M | 0.10M | 0.13M | 1.06M | 0.14M | 2.62M | 0.15M | 1.34M | 0.14M | 0.12M | 0.16M | 1.31M | 0.17M | 0.12M | 0.13M | 1.23M | 0.13M | 0.13M | 0.08M | 1.59M | 1.59M | 1.62M | 1.64M | 1.73M | 1.56M | 1.52M | 1.52M | 1.58M | 1.58M | 1.56M | 1.53M | 1.55M | 1.51M | 1.51M | 1.49M |
|
Short term Debt
|
| | | | | | | | | | | 1.16M | 1.16M | 2.64M | 4.11M | 3.50M | 2.70M | 5.00M | 4.80M | 5.35M | 5.30M | 6.60M | 7.00M | 7.70M | 9.32M | 6.99M | 10.10M | 11.82M | 0.86M | 9.47M | 4.26M | 6.48M | 7.22M | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
0.01M | 0.05M | 0.09M | 0.16M | -0.04M | 0.19M | 0.15M | 0.18M | 0.14M | 0.20M | 0.13M | 0.17M | 0.15M | 0.13M | 0.19M | 0.27M | 0.09M | 0.18M | 0.28M | 0.37M | 0.21M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.11M | | 0.14M | 0.13M | 0.12M | 0.12M | 0.18M | 0.16M | 0.13M | 0.12M | 0.17M | 0.28M | 0.24M | 0.17M | 0.18M | 0.25M | 0.28M | 0.25M | 0.31M | 0.34M | 0.32M | 0.33M | 0.36M | 0.39M | 0.30M | 0.32M | 0.43M | 0.50M | 0.40M | 0.42M | 0.40M | 0.40M | 0.32M | 0.45M | 0.36M | 0.45M | 0.37M | 0.44M | 0.36M | 0.45M | 0.58M | 0.69M | 0.71M | 0.64M | 0.67M | 0.65M | 0.69M | 0.67M | 0.72M | 0.66M | 0.65M | 0.62M | 0.57M | | | |
|
Total Current Liabilities
|
0.22M | 0.41M | 0.45M | 0.34M | 0.78M | 0.59M | 0.52M | 0.61M | 1.19M | 1.71M | 1.71M | 1.50M | 1.75M | 2.93M | 4.44M | 5.86M | 4.62M | 7.04M | 7.08M | 7.23M | 6.97M | 8.27M | 9.64M | 10.58M | 10.64M | 8.35M | 11.53M | 13.91M | 11.89M | 10.25M | 4.68M | 7.72M | 7.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 0.50M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | | | | | | | | 5.28M | 5.28M | 6.48M | 5.32M | 13.17M | 16.17M | 16.91M | 17.76M | 20.00M | 21.72M | 16.62M | 16.42M | 17.74M | 21.86M | 15.23M | 18.86M | 18.08M | 19.78M | 20.31M | 20.44M | 15.40M | 5.66M | 15.65M | 18.39M | 19.27M | 23.36M | 24.99M | 22.58M | 20.67M | 21.43M | 25.15M | 23.45M | 17.35M | 19.17M | 16.43M | 14.83M | 16.52M | 9.05M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.37M | 0.36M | 0.35M | 0.34M | 0.32M | 0.31M | 0.30M | 0.29M | 0.27M | 0.26M | 0.25M | 0.23M | 0.22M | 0.21M | 0.19M | 0.18M | 0.17M | 0.15M | 0.14M | 0.13M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.97M | | | | | | | | | 28.04M | 22.48M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | | 0.34M | | | | 1.11M | 1.69M | 2.21M | 2.21M | 2.00M | 2.25M | 3.43M | 4.94M | 5.86M | | | | | | | | | | | | 13.91M | | 15.53M | 9.96M | 13.02M | 12.95M | 18.99M | 22.05M | 23.65M | 23.63M | 29.46M | 27.80M | 23.82M | 22.58M | 23.86M | 28.06M | 22.50M | 25.11M | 24.19M | 26.00M | 27.88M | 26.99M | 21.88M | 10.01M | 23.82M | 26.67M | 27.62M | 31.66M | 33.42M | 30.84M | 28.93M | 29.67M | 33.50M | 31.74M | 25.61M | 27.43M | 24.10M | 22.46M | 24.17M | 16.67M |
|
Total Debt
|
| | | | | | | 0.50M | | 0.50M | 0.50M | 1.66M | 1.66M | 3.14M | 4.61M | 3.50M | 2.70M | 5.00M | 4.80M | 5.35M | 5.30M | 6.60M | 7.00M | 7.70M | 9.32M | 6.99M | 10.10M | 11.82M | 0.86M | 14.75M | 9.55M | 12.97M | 12.54M | 13.17M | 16.17M | 16.91M | 17.76M | 21.00M | 21.72M | 16.62M | 16.42M | 17.74M | 21.86M | 15.23M | 18.86M | 18.08M | 19.78M | 20.31M | 20.44M | 15.40M | 5.66M | 15.65M | 18.39M | 19.27M | 23.36M | 24.99M | 22.58M | 20.67M | 21.43M | 25.15M | 23.45M | 17.35M | 19.17M | 16.43M | 14.83M | 16.52M | 9.05M |
|
Common Equity
|
| | | 7.46M | | | | 7.76M | | 7.96M | 8.08M | 8.09M | 8.21M | 8.29M | 8.46M | 8.48M | 8.62M | 8.72M | 8.86M | 8.89M | 9.06M | 9.46M | 13.88M | 13.87M | 13.87M | 18.18M | 18.24M | 17.74M | 18.44M | 18.64M | 23.12M | 22.31M | 23.11M | 22.97M | 23.12M | 22.25M | 23.23M | 23.26M | 33.36M | 32.08M | 33.22M | 33.12M | 33.12M | 31.94M | 32.83M | 32.85M | 33.02M | 31.96M | 33.07M | 33.08M | 45.11M | 43.39M | 43.38M | 43.30M | 43.10M | 42.86M | 42.83M | 42.80M | 42.94M | 42.93M | 43.09M | 43.18M | 43.27M | 43.27M | 43.33M | 43.43M | 43.32M |
|
Shareholder's Equity
|
| | | 7.46M | | | | 7.76M | | 7.96M | 8.08M | 8.09M | 8.21M | 8.29M | 8.46M | 8.48M | 8.62M | 8.72M | 8.86M | 8.89M | 9.06M | 9.46M | 13.88M | 13.87M | 13.87M | 18.18M | 18.24M | 17.74M | 18.44M | 18.64M | 23.12M | 22.31M | 23.11M | 22.97M | 23.12M | 22.25M | 23.23M | 23.26M | 33.36M | 32.08M | 33.22M | 33.12M | 33.12M | 31.94M | 32.83M | 32.85M | 33.02M | 31.96M | 33.07M | 33.08M | 45.11M | 43.39M | 43.38M | 43.30M | 43.10M | 42.86M | 42.83M | 42.80M | 42.94M | 42.93M | 43.09M | 43.18M | 43.27M | 43.27M | 43.33M | 43.43M | 43.32M |
|
Liabilities and Shareholders Equity
|
| | | | | | | 8.88M | | 10.18M | 10.29M | 10.09M | 10.45M | 11.72M | 13.40M | 14.34M | 13.24M | 15.76M | 15.94M | 16.12M | 16.04M | 17.73M | 23.53M | 24.44M | 24.51M | 26.54M | 29.77M | 31.66M | 30.33M | 34.17M | 33.09M | 35.33M | 36.06M | 41.96M | 45.17M | 45.90M | 46.86M | 52.72M | 61.16M | 55.90M | 55.80M | 56.99M | 61.18M | 54.44M | 57.94M | 57.04M | 59.02M | 59.84M | 60.07M | 54.95M | 55.12M | 67.21M | 70.05M | 70.92M | 74.77M | 76.28M | 73.67M | 71.74M | 72.62M | 76.43M | 74.83M | 68.79M | 70.70M | 67.36M | 65.79M | 67.59M | 59.99M |
|
Treasury Shares
|
-0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | -0.24M | 0.10M | -0.24M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.11M | 0.14M | 0.16M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.00M | 0.01M | 0.01M | 0.22M | 0.03M | 0.03M | 0.04M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.30M | 0.30M | 0.32M | 0.00M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M |
|
Retained Earnings
|
-2.06M | -2.00M | -1.91M | -1.91M | -1.77M | -1.61M | -1.55M | -1.59M | -1.51M | -1.42M | -1.32M | -1.33M | -1.22M | -1.14M | -0.97M | -0.94M | -0.77M | -0.65M | -0.50M | -0.49M | -0.32M | 0.01M | 0.14M | 0.11M | 0.10M | 0.15M | 0.21M | -0.40M | 0.30M | 0.39M | 0.46M | -0.46M | 0.33M | 0.36M | 0.49M | -0.39M | 0.59M | 0.57M | 0.78M | -0.45M | 0.67M | 0.60M | 0.59M | -0.59M | 0.43M | 0.46M | 0.65M | -0.40M | 0.70M | 0.70M | 0.37M | -1.35M | -1.36M | -1.44M | -1.64M | -1.89M | -1.92M | -1.79M | -1.63M | -1.57M | -1.41M | -1.31M | -1.23M | -1.24M | -1.18M | -1.08M | -1.20M |