|
Cash & Equivalents
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 374.00 | 0.00M | 0.00M | 0.00M | 505.00 | 0.00M | 843.00 | 68.00 | 0.00M | 318.00 | 0.02M | 296.00 | 0.00M | 0.02M | 0.00M | 0.02M | 0.01M | 0.05M | 0.02M | 190.00 | 0.03M | 0.00M | 0.01M | 0.87M | 0.46M | 0.29M | 2.47M | 2.06M | 0.94M | 0.48M | 0.47M | 2.56M | 1.57M | 1.77M | 0.57M | 1.03M | 0.53M | 2.17M | 0.86M | 0.86M | 1.35M | 0.61M | 0.29M | 4.56M | 1.68M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | | | 6.30M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 374.00 | 0.00M | 0.00M | 0.00M | 505.00 | 0.00M | 843.00 | 68.00 | 0.00M | 318.00 | 0.02M | 296.00 | 0.00M | 0.02M | 0.00M | 0.02M | 0.01M | 0.05M | 0.02M | 190.00 | 0.03M | 0.00M | 1.42M | 0.87M | 0.46M | 0.29M | 8.77M | 2.06M | 0.94M | 0.48M | 0.47M | 2.56M | 1.57M | 1.77M | 0.57M | 1.03M | 0.53M | 2.17M | 0.86M | 0.86M | 1.35M | 0.61M | 0.29M | 4.56M | 1.68M |
|
Receivables - Net
|
| | | | | 0.01M | 0.02M | 0.01M | 0.01M | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.04M | | | | 0.01M | 0.04M | 0.97M | 1.36M | 1.33M | 2.15M | 0.71M | 1.20M | 2.15M | 2.27M | 2.10M | 1.17M | 1.35M | 2.90M | 3.70M | 0.13M | | 0.02M | | 0.08M | 0.02M | 0.01M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 668.00 | 668.00 | 0.02M | 668.00 | | | 0.16M | | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.01M |
|
Receivables
|
| | | | | 0.01M | 0.02M | 0.01M | 0.01M | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.04M | | | | 0.01M | 0.04M | 0.97M | 1.36M | 1.33M | 2.15M | 0.71M | 1.20M | 2.16M | 2.29M | 2.10M | 1.17M | 1.35M | 3.06M | 3.70M | 0.14M | | 0.02M | | 0.08M | 0.02M | 0.02M |
|
Prepaid Assets
|
| | | | | 0.20M | 0.43M | 0.35M | 0.15M | 0.15M | 0.15M | 0.15M | 0.12M | 0.08M | 0.04M | 0.02M | 0.00M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.47M | 0.47M | 0.47M | 0.48M | 0.37M | 0.26M | 0.65M | 0.43M | 0.18M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.58M | 0.44M | 0.31M | 0.16M | 0.02M | 0.05M | 0.03M | 0.04M | 0.03M | 0.41M | 0.30M |
|
Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.22M | 0.26M | 0.29M | 0.16M | 0.16M | 0.16M | 0.16M | 0.12M | 0.08M | 0.04M | 0.02M | 0.00M | 0.00M | 0.07M | 0.04M | 0.06M | 0.05M | 0.12M | 0.07M | 0.06M | 0.50M | 0.47M | 0.48M | 1.36M | 0.87M | 1.52M | 4.48M | 3.82M | 3.48M | 2.74M | 2.91M | 4.75M | 3.89M | 3.97M | 2.54M | 2.83M | 3.92M | 6.05M | 1.04M | 0.92M | 1.42M | 0.67M | 0.40M | 4.99M | 2.01M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.92M | 1.11M | 1.02M | 0.83M | 0.73M | 0.64M | 0.54M | 0.44M | 0.35M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | 0.01M | 0.07M | 0.47M | 0.01M | 0.01M | 0.01M | | | | 0.01M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.65M | 0.70M | 1.30M | 2.06M | 1.41M | 3.16M | 3.72M | 3.73M | 6.30M | 9.62M | 9.62M | 11.26M | 12.86M | 13.46M | 15.11M | 19.25M | 22.96M | | 24.49M | 21.84M | 25.33M | 25.34M | 25.36M | 24.07M | 5.75M | 5.86M | 5.86M |
|
Goodwill
|
| | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 14.80M | 14.80M | 14.80M | 14.80M | 15.54M | 15.54M | 15.54M | 15.54M | 15.97M | 15.88M | 15.97M | 15.97M | 15.79M | 14.73M | 14.72M | 14.72M | 14.71M | 14.70M | 17.53M | 17.52M |
|
Goodwill & Intangibles
|
| | | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 14.80M | 14.80M | 14.80M | 14.80M | 15.54M | 15.54M | 15.54M | 15.54M | 15.97M | 15.88M | 15.97M | 15.97M | 15.79M | 14.73M | 14.72M | 14.72M | 14.71M | 14.70M | 17.53M | 17.52M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | 0.16M | 0.14M | | | | | 0.72M | 0.90M | 0.80M | 0.64M | 1.66M | 0.58M | | | 0.13M | | | | 3.67M | | |
|
Other Non-Current Assets
|
| | | | | 0.16M | 0.20M | 0.20M | 0.12M | 0.08M | 0.04M | 0.01M | | | | | | | 0.03M | 0.03M | 0.02M | 0.01M | | | | 0.39M | 0.27M | 0.14M | 0.02M | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
| | | | | 1.09M | 1.59M | 1.69M | 0.96M | -0.16M | 0.69M | 0.55M | 0.44M | 0.35M | 0.26M | | 0.01M | 0.03M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.65M | 0.71M | 1.70M | 2.33M | 1.74M | 3.36M | 3.89M | 18.67M | 21.23M | 24.66M | 24.80M | 27.25M | 28.85M | 29.42M | 31.06M | 35.60M | 39.28M | 40.60M | 40.76M | 38.08M | 40.51M | 40.52M | 40.52M | 39.23M | 20.50M | 23.44M | 23.43M |
|
Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.31M | 1.85M | 1.98M | 1.12M | | 0.85M | 0.70M | 0.57M | 0.43M | 0.30M | 0.02M | 0.01M | 0.04M | 0.14M | 0.10M | 0.10M | 0.08M | 0.15M | 0.72M | 0.77M | 2.19M | 2.80M | 2.21M | 4.72M | 4.76M | 20.19M | 25.72M | 28.48M | 28.28M | 29.99M | 31.76M | 34.17M | 34.95M | 39.58M | 41.82M | 43.43M | 44.68M | 44.14M | 41.56M | 41.44M | 41.94M | 39.90M | 20.90M | 28.43M | 25.44M |
|
Accounts Payables
|
0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.19M | 0.18M | | 0.18M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.28M | 0.28M | 0.29M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 3.87M | 3.84M | 0.32M | 0.36M | 0.44M | 0.54M | 0.46M | 0.45M | 0.63M | 0.58M | 0.59M | 0.81M | 0.83M | 0.79M | 1.18M | 1.82M | 2.16M | 2.94M | 1.93M | 1.28M |
|
Notes Payables
|
0.35M | 0.35M | 0.35M | 0.35M | 0.07M | 0.04M | 0.03M | 0.18M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.40M | 0.40M | 0.40M | 0.35M | 1.89M | | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M | 1.89M |
|
Payables
|
0.45M | 0.45M | 0.46M | 0.46M | 0.19M | 0.22M | 0.21M | 0.18M | 0.23M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.33M | 0.31M | 0.30M | 0.30M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 1.28M | 1.28M | 1.28M | 4.87M | 4.84M | 1.32M | 1.36M | 1.44M | 1.94M | 0.86M | 0.85M | 0.98M | 2.46M | 0.59M | 2.70M | 2.71M | 2.68M | 3.07M | 3.70M | 4.05M | 4.83M | 3.82M | 3.17M |
|
Accumulated Expenses
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.23M | 0.06M | 0.10M | 0.25M | 0.28M | 0.31M | 0.33M | 0.36M | 0.39M | 0.41M | 0.43M | 0.46M | 0.14M | 0.15M | 0.14M | 0.16M | 0.15M | 0.14M | 0.13M | 0.13M | 0.11M | 0.12M | 0.15M | 0.20M | 0.18M | 0.43M | 0.31M | 0.28M | 0.32M | 0.25M | 0.23M | 0.25M | 0.27M | 0.25M | 0.29M | 0.24M | 0.42M | 0.39M | 0.31M | 0.24M | 0.20M | 0.25M | 0.27M | 0.24M | 0.20M |
|
Short term Debt
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.33M | 0.45M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.53M | 1.87M | 1.35M | 1.34M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 1.00M | 1.00M | 0.03M | 0.96M | 1.26M | 1.58M | 1.89M | 1.89M | 2.52M | 0.95M | 1.89M | 1.89M | 1.90M | 1.89M | 1.89M | 1.89M | 2.44M | 2.44M | 1.92M | 1.92M | 1.92M | 1.92M | 2.18M | 2.52M | 1.92M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | 0.00M | 0.02M | 0.06M | 0.31M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 885.00 | 838.00 | 848.00 | 0.06M | 0.02M | 0.02M | 667.00 | 625.00 | 656.00 | 0.04M | 0.01M | 589.00 | 622.00 | 613.00 | 670.00 | 0.03M | 0.00M | 602.00 | 660.00 | 718.00 | 661.00 | 600.00 | 508.00 | 487.00 | 466.00 | 445.00 | 409.00 | 360.00 | 330.00 | 315.00 | 300.00 |
|
Total Current Liabilities
|
0.69M | 0.69M | 0.70M | 0.71M | 0.29M | 0.56M | 0.84M | 1.25M | 0.58M | 0.71M | 0.74M | 0.76M | 2.29M | 2.52M | 2.57M | 2.61M | 2.65M | 0.81M | 0.81M | 0.58M | 0.59M | 0.57M | 0.62M | 0.58M | 0.59M | 1.55M | 1.56M | 1.53M | 2.58M | 2.88M | 7.25M | 9.15M | 5.33M | 6.03M | 3.49M | 6.03M | 4.02M | 4.19M | 4.82M | 5.16M | 4.47M | 5.05M | 3.33M | 3.12M | 3.43M | 4.03M | 4.43M | 5.50M | 4.81M | 3.51M |
|
Non-Current Debt
|
| | | | 0.33M | 0.53M | 0.33M | 0.35M | 0.53M | 1.15M | 0.53M | 0.53M | 0.20M | | | | | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | | | | | | | | | | | | | | | 0.35M | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 0.33M | 0.53M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | 0.18M | 0.18M | 0.12M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 1.14M | 1.05M | 0.98M | 0.98M | 0.68M | 0.78M | 1.48M | 1.66M | 1.53M | | | 0.13M | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | 0.36M | 0.33M | 0.45M | | | | | | | | | | | | -0.01M | | | | -0.01M | | | | -0.01M | 1.43M | 1.12M | 0.80M | 2.39M | 2.38M | 1.75M | 1.43M | 0.50M | 0.49M | 0.49M | 0.50M | 0.50M | 0.50M | 0.02M | 0.02M | 0.50M | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | 1.90M | 1.94M | 2.27M | | | | | | | | | | | | 1.59M | | | | 1.59M | | | | 1.54M | 2.58M | 2.88M | 7.25M | 9.15M | 5.33M | 6.03M | 4.49M | 6.06M | 4.02M | 4.19M | 4.82M | 5.16M | 4.47M | 5.54M | 3.82M | 3.12M | | | | | | |
|
Total Liabilities
|
| | | | 0.71M | 2.26M | 2.27M | 2.72M | 2.28M | | 2.45M | 2.49M | 2.51M | 2.54M | 2.57M | 2.61M | | | | 1.58M | 1.59M | 1.57M | 1.62M | 1.58M | 1.59M | 1.55M | 1.56M | 1.53M | 4.01M | 4.00M | 8.05M | 11.54M | 7.72M | 7.78M | 5.93M | 6.55M | 4.51M | 4.68M | 5.32M | 5.66M | 4.97M | 5.55M | 3.83M | 3.62M | 3.93M | 4.53M | 4.93M | 6.00M | 5.31M | 4.00M |
|
Total Debt
|
0.05M | 0.05M | 0.05M | 0.05M | 0.38M | 0.58M | 0.67M | 0.81M | 0.58M | 1.20M | 0.58M | 0.58M | 0.24M | 0.04M | 0.04M | 0.53M | 1.87M | 2.35M | 2.34M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | 1.07M | 1.00M | 1.00M | 0.03M | 0.96M | 1.26M | 1.58M | 1.89M | 1.89M | 2.52M | 0.95M | 1.89M | 1.89M | 1.90M | 1.89M | 2.24M | 1.89M | 2.44M | 2.44M | 1.92M | 1.92M | 1.92M | 1.92M | 2.18M | 2.52M | 1.92M |
|
Common Equity
|
-0.68M | -0.69M | -0.70M | -0.71M | -0.71M | -0.95M | -0.42M | -0.74M | -1.16M | -1.43M | -1.60M | -1.78M | -1.95M | -2.11M | -2.27M | -2.59M | -2.64M | -1.77M | -1.67M | -1.48M | 735.83M | -1.49M | 749.71M | -0.87M | -0.82M | 0.64M | 1.24M | 0.68M | 0.71M | 0.76M | 12.14M | 14.18M | 20.77M | 20.50M | 24.07M | 25.24M | 29.66M | 30.27M | 34.26M | 36.16M | 38.47M | 39.13M | 40.30M | 37.94M | 37.51M | 37.41M | 34.97M | 14.91M | 23.13M | 21.44M |
|
Shareholder's Equity
|
-0.68M | -0.69M | -0.70M | -0.71M | -0.71M | -0.95M | -0.42M | -0.74M | -1.16M | | -1.60M | -1.78M | -1.95M | -2.11M | -2.27M | -2.59M | -2.64M | -1.77M | -1.67M | -1.48M | 735.83M | -1.49M | 749.71M | -0.87M | -0.82M | 0.64M | 1.24M | 0.68M | 0.71M | 0.76M | 12.14M | 14.18M | 20.77M | 20.50M | 24.07M | 25.24M | 29.66M | 30.27M | 34.26M | 36.16M | 38.47M | 39.13M | 40.30M | 37.94M | 37.51M | 37.41M | 34.97M | 14.91M | 23.13M | 21.44M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.31M | 1.85M | 1.98M | 1.12M | | 0.85M | 0.70M | 0.57M | 0.43M | 0.30M | 0.02M | 0.01M | 0.04M | 0.14M | 0.10M | 0.10M | 0.08M | 0.15M | 0.72M | 0.77M | 2.19M | 2.80M | 2.21M | 4.72M | 4.76M | 20.19M | 25.72M | 28.48M | 28.28M | 29.99M | 31.76M | 34.17M | 34.95M | 39.58M | 41.82M | 43.43M | 44.68M | 44.14M | 41.56M | 41.44M | 41.94M | 39.90M | 20.90M | 28.43M | 25.44M |
|
Retained Earnings
|
-1.51M | -1.51M | -1.51M | -1.51M | -1.63M | -2.12M | -1.35M | -1.67M | -2.33M | -2.60M | -2.77M | -2.95M | -3.12M | -3.28M | -3.44M | -3.78M | -3.89M | -3.68M | -3.71M | -3.65M | -3.66M | -3.68M | -3.67M | -3.07M | -3.04M | -2.50M | -1.91M | -2.46M | -2.43M | -2.40M | -2.36M | -0.99M | 0.46M | 0.19M | 2.01M | 2.51M | 2.58M | 2.76M | 4.46M | 5.47M | 4.97M | 5.31M | 3.09M | 0.48M | -2.05M | -4.27M | -7.27M | -27.82M | -31.46M | -33.59M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | | 535.00 | | | | | | |