|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | 0.07M | 0.07M | 0.08M | 0.08M |
|
Cash & Equivalents
|
1.63M | 1.10M | 25.82M | 20.20M | 17.74M | 8.60M | 6.23M | 1.73M | 0.76M | 1.07M | 0.67M | 0.95M | 0.25M | 0.59M | 0.63M | 1.20M | 1.27M | 0.41M | 0.46M |
|
Receivables - Net
|
| | | 278.00 | | 243.00 | 192.00 | 384.00 | 422.00 | 107.00 | 142.00 | 183.00 | 200.00 | 192.00 | 196.00 | 207.00 | 247.00 | 220.00 | 224.00 |
|
Receivables
|
| | | 278.00 | | 243.00 | 192.00 | 384.00 | 422.00 | 107.00 | 142.00 | 183.00 | 200.00 | 192.00 | 196.00 | 207.00 | 247.00 | 220.00 | 224.00 |
|
Prepaid Assets
|
| 0.18M | 0.23M | 0.38M | 0.20M | 0.05M | 0.26M | 0.13M | 0.25M | 0.12M | 0.28M | 0.19M | 0.23M | 0.11M | 0.20M | 0.14M | 0.15M | 0.07M | 0.28M |
|
Current Assets
|
| 1.28M | 26.04M | 20.58M | 18.05M | 16.30M | 14.47M | 12.88M | 11.10M | 9.52M | 7.78M | 6.38M | 6.32M | 5.35M | 4.76M | 4.29M | 7.21M | 5.79M | 5.08M |
|
Property, Plant & Equipment (Net)
|
| | | 0.05M | 0.07M | 0.07M | 0.09M | 0.08M | 0.07M | 0.10M | 0.11M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M |
|
Intangibles
|
| | | | | 1.09M | 1.09M | 0.11M | | | | | | | | 1.05M | 1.12M | 1.22M | 1.23M |
|
Goodwill & Intangibles
|
| | | | | 1.09M | 1.09M | 0.11M | | | | | | | | 1.05M | 1.12M | 1.22M | 1.23M |
|
Other Non-Current Assets
|
| | | | | | | 0.24M | 0.19M | 0.20M | 0.20M | 0.13M | | | | | 0.15M | 0.18M | 0.21M |
|
Non-Current Assets
|
| 0.01M | 0.01M | 0.24M | 0.25M | 1.38M | 1.32M | 0.24M | 0.19M | 0.20M | 0.20M | 0.13M | 0.11M | 0.08M | 0.06M | 1.08M | 1.30M | 1.66M | 1.68M |
|
Assets
|
| 1.30M | 26.05M | 20.82M | 18.29M | 17.68M | 15.79M | 13.11M | 11.29M | 9.73M | 7.98M | 6.51M | 6.42M | 5.44M | 4.82M | 5.37M | 8.51M | 7.45M | 6.76M |
|
Accounts Payables
|
| 0.18M | 0.27M | 0.52M | 0.35M | 0.43M | 0.38M | 0.40M | 0.45M | 0.43M | 0.39M | 0.32M | 0.38M | 0.36M | 0.51M | 0.63M | 0.70M | 0.60M | 0.80M |
|
Notes Payables
|
| 0.01M | 0.01M | | | | | | | | | | | | | | | | 0.04M |
|
Payables
|
| 0.18M | 0.27M | 0.52M | 0.35M | 0.43M | 0.38M | 0.40M | 0.45M | 0.43M | 0.39M | 0.32M | 0.38M | 0.36M | 0.51M | 0.63M | 0.70M | 0.60M | 0.84M |
|
Accumulated Expenses
|
| 70.00 | 85.00 | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | 0.00M | | | | | | | | | | | |
|
Short term Debt
|
| 0.00M | 532.00 | 203.00 | | | | 0.00M | | | | | | | | | | | |
|
Current Leases
|
| 0.01M | 0.01M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.06M | 0.04M | 0.02M | | | 0.05M | 0.05M |
|
Current Deferred Revenue
|
| | | 0.01M | 0.01M | 0.01M | 0.00M | 186.00 | 135.00 | 105.00 | 78.00 | 118.00 | 162.00 | 143.00 | 88.00 | 88.00 | 121.00 | 105.00 | 63.00 |
|
Total Current Liabilities
|
| 0.20M | 0.28M | 0.58M | 0.42M | 0.50M | 0.45M | 0.47M | 0.52M | 0.50M | 0.47M | 0.41M | 0.45M | 0.41M | 0.53M | 0.63M | 0.70M | 0.64M | 0.89M |
|
Non-Current Debt
|
| 0.00M | 532.00 | 203.00 | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | -0.87M | -1.09M | -2.80M | -2.14M | -2.47M | -2.61M | -2.64M |
|
Operating Leases
|
| 0.01M | 0.01M | 0.15M | 0.19M | 0.18M | 0.17M | 0.15M | 0.14M | 0.12M | 0.02M | 0.08M | | | | | | 0.24M | 0.18M |
|
Total Non-Current Liabilities
|
| | | 0.15M | 0.14M | 0.12M | 0.10M | 0.08M | 0.06M | 0.04M | 0.02M | | | | | | | 0.19M | 0.18M |
|
Total Liabilities
|
-1.65M | 0.20M | 0.28M | 0.73M | 0.55M | 0.62M | 0.55M | 0.56M | 0.59M | 0.55M | 0.49M | 0.41M | 0.45M | 0.41M | 0.53M | 0.63M | 0.70M | 0.84M | 1.07M |
|
Total Debt
|
| 0.00M | 0.00M | 406.00 | | | | 0.00M | | | | | | | | | | | |
|
Common Equity
|
1.65M | 1.10M | 25.77M | 20.08M | 17.74M | 17.06M | 15.24M | 12.56M | 10.70M | 9.18M | 7.48M | 6.10M | 6.84M | 6.12M | 7.08M | 6.88M | 10.28M | 9.22M | 8.34M |
|
Shareholder's Equity
|
1.65M | 1.10M | 25.77M | 20.08M | 17.74M | 17.06M | 15.24M | 12.56M | 10.70M | 9.18M | 7.48M | 6.10M | 6.84M | 6.12M | 7.08M | 6.88M | 10.28M | 9.22M | 8.34M |
|
Liabilities and Shareholders Equity
|
| 1.30M | 26.05M | 20.82M | 18.29M | 17.68M | 15.79M | 13.11M | 11.29M | 9.73M | 7.98M | 6.51M | 6.42M | 5.44M | 4.82M | 5.37M | 8.51M | 7.45M | 6.76M |
|
Treasury Shares
|
| | | 0.07M | | | | 0.07M | 0.05M | 0.02M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Retained Earnings
|
| -18.40M | -20.25M | -27.59M | -30.96M | -33.54M | -36.19M | -39.73M | -42.13M | -44.42M | -46.78M | -48.13M | -49.27M | -50.26M | -51.53M | -52.37M | -53.85M | -55.06M | -56.26M |
|
Preferred Shares
|
| | | | | | | | | | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
|
Shares Outstanding
|
13.39M | 13.39M | 19.57M | 1.96M | 1.96M | 2.06M | 2.06M | 2.06M | 2.07M | 2.07M | 2.09M | 2.10M | 3.08M | 3.08M | 3.08M | 3.08M | 4.28M | 4.28M | 4.33M |