|
Cash & Equivalents
|
5.19M | 5.55M | 6.79M | 4.64M | 2.67M | 3.21M | 1.40M | 0.62M | 7.57M | 7.15M | | 0.02M | | 20.00M | 1.42M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 12.36M |
|
Cash & Current Investments
|
5.19M | 5.55M | 6.79M | 4.64M | 2.67M | 3.21M | 1.40M | 0.62M | 7.57M | 7.15M | | 0.02M | | 20.00M | 1.42M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 12.36M |
|
Receivables - Net
|
| | 1.03M | -2.01M | 2.88M | 4.15M | 6.68M | 5.63M | 0.99M | 1.10M | 4.47M | 7.38M | 6.63M | 0.66M | 0.13M | 1.00M | 1.13M | 1.13M | | 1.80M | 1.44M | 0.54M | 0.07M |
|
Receivables - Other
|
| 0.02M | 0.48M | 0.01M | 0.05M | 0.01M | 0.04M | 3.60M | 0.14M | 0.34M | 0.38M | 5.81M | 0.24M | 0.23M | 0.71M | | | | 0.21M | | | | |
|
Receivables
|
| | 1.51M | -2.01M | 2.93M | 4.16M | 6.72M | 9.23M | 1.13M | 1.43M | 4.85M | 13.18M | 6.87M | 0.88M | 0.84M | 1.00M | 1.13M | 1.13M | | 1.80M | 1.44M | 0.54M | 0.07M |
|
Prepaid Assets
|
0.01M | 0.04M | 0.20M | 0.26M | 1.31M | 1.86M | 2.94M | 2.76M | 4.09M | 4.19M | | 0.05M | | 2.48M | 12.13M | 12.13M | 12.13M | 12.13M | 12.13M | 12.13M | 12.13M | 12.13M | 0.31M |
|
Current Assets
|
| | | 10.42M | 11.43M | 12.90M | 14.77M | 16.44M | 16.46M | 15.64M | | 46.52M | | 30.74M | 41.41M | 48.93M | 73.08M | 64.66M | 66.04M | 92.92M | 483.83M | 633.28M | 679.54M |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.17M | 0.14M | 0.40M | 1.11M | 1.00M | | 0.92M | | 0.74M | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 13.40M | 13.40M | | | | |
|
Intangibles
|
0.06M | 0.06M | 0.08M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.03M | | 0.02M | | 0.06M | 0.02M | | | | | | | | |
|
Goodwill & Intangibles
|
0.06M | 0.06M | 0.08M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M | 0.03M | | 0.02M | | 0.06M | 0.02M | | | | | | | | |
|
Other Non-Current Assets
|
| 0.01M | 0.02M | | 0.01M | 0.01M | 0.04M | 0.27M | 0.04M | 0.26M | | 40.64M | | 10.00M | 12.11M | | | | | | | | |
|
Non-Current Assets
|
| | | 3.13M | 2.93M | 2.82M | 2.89M | 3.03M | 3.61M | 3.22M | | 12.01M | | 11.68M | | | | 13.40M | 13.40M | | | | |
|
Assets
|
5.26M | 6.13M | 11.21M | 13.54M | 14.37M | 15.73M | 17.65M | 19.47M | 20.06M | 18.86M | | 46.52M | | 42.42M | 41.41M | 48.93M | 73.08M | 78.05M | 79.43M | 92.92M | 483.83M | 633.28M | 679.54M |
|
Accounts Payables
|
| | | 0.01M | 0.67M | 0.18M | 0.23M | 0.05M | 0.19M | 0.41M | | 0.43M | | 0.13M | 0.12M | 0.80M | 1.89M | 0.92M | | 0.73M | 0.73M | | |
|
Notes Payables
|
| | | | | | | | | | | | | | | 1.60M | | | | 1.22M | 2.06M | 2.09M | 2.19M |
|
Payables
|
| | | 0.01M | 0.67M | 0.18M | 0.23M | 0.05M | 0.19M | 0.41M | | 0.43M | | 0.13M | 0.12M | 2.40M | 1.89M | 0.92M | | 1.95M | 2.79M | 2.09M | 2.19M |
|
Accumulated Expenses
|
0.02M | 0.17M | 0.22M | 0.26M | 0.24M | 0.22M | 0.17M | 0.22M | 0.10M | 0.11M | | 3.55M | | 0.26M | 0.27M | | | | | | | | 0.02M |
|
Other Accumulated Expenses
|
| 0.01M | 0.56M | 3.10M | | 3.67M | 3.71M | 3.80M | | | | 1.22M | | 0.26M | | 1.69M | 1.73M | 1.18M | 1.48M | 0.97M | 0.22M | 0.28M | 0.26M |
|
Short term Debt
|
0.42M | 0.42M | 0.42M | 0.42M | 0.45M | 0.56M | 0.67M | 1.11M | 1.01M | 1.12M | | | | | | | | | | | | | |
|
Current Leases
|
| | 0.30M | 0.57M | 0.59M | 0.61M | 0.57M | 0.60M | 0.62M | 0.60M | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.71M | | | | 0.13M | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 3.37M |
|
Total Current Liabilities
|
0.44M | 0.74M | 1.50M | 2.18M | 2.57M | 2.03M | 2.64M | 3.00M | 3.17M | 3.42M | | 4.82M | | 3.54M | 2.12M | 4.22M | 4.68M | 3.05M | 2.69M | 3.05M | 3.14M | 2.50M | 5.95M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 3.17M | | 0.23M | 7.67M | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | 4.14M | 2.30M | 2.67M | 8.23M | 59.66M | 91.18M | 98.48M |
|
Operating Leases
|
| | 2.89M | 2.47M | 2.89M | 2.80M | 2.66M | 1.94M | 2.39M | 2.11M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 1.18M | | 0.76M | 1.63M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 4.17M | | 8.23M | 59.66M | 91.18M | 98.48M |
|
Total Liabilities
|
0.44M | 0.74M | 4.08M | 4.65M | 4.87M | 4.22M | 4.73M | 4.94M | 4.94M | 4.92M | | 4.82M | | 3.54M | 2.12M | 4.22M | 8.82M | 5.35M | 5.36M | 11.29M | 62.80M | 93.67M | 104.43M |
|
Total Debt
|
0.42M | 0.42M | 0.42M | 0.42M | 0.45M | 0.56M | 0.67M | 1.11M | 1.01M | 1.12M | | | | | | | | | | | | | |
|
Common Equity
|
4.83M | 5.39M | 7.13M | 8.89M | 9.49M | 11.51M | 12.93M | 14.53M | 15.12M | 13.94M | | 41.71M | | 38.88M | 39.29M | 44.71M | 64.25M | 72.70M | 74.08M | 81.63M | 421.03M | 539.60M | 575.11M |
|
Shareholder's Equity
|
4.83M | 5.39M | 7.13M | 8.89M | 9.49M | 11.51M | 12.93M | 14.53M | 15.12M | 13.94M | | 41.71M | | 38.88M | 39.29M | 44.71M | 64.25M | 72.70M | 74.08M | 81.63M | 421.03M | 539.60M | 575.11M |
|
Liabilities and Shareholders Equity
|
5.26M | 6.13M | 11.21M | 13.54M | 14.37M | 15.73M | 17.65M | 19.47M | 20.06M | 18.86M | | 46.52M | | 42.42M | 41.41M | 48.93M | 73.08M | 78.05M | 79.43M | 92.92M | 483.83M | 633.28M | 679.54M |
|
Retained Earnings
|
-0.42M | 0.15M | 0.89M | 2.26M | 2.91M | 4.75M | 6.16M | 7.43M | 7.99M | 7.55M | | -1.71M | | -3.92M | -17.06M | -11.64M | 7.91M | 0.98M | 2.36M | 9.91M | 203.35M | 321.92M | 304.22M |