|
Cash & Equivalents
|
670.00 | 670.00 | 670.00 | 555.00 | 0.02M | 0.04M | 553.00 | 0.00M | 859.00 | 0.02M | 600.00 | 845.00 | 169.00 | 845.00 | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | | 154.00 | 154.00 | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.25M | 0.23M | 353.00 | 0.16M | 0.09M | 0.11M | 0.04M | 0.06M | 0.06M | 0.51M | 0.43M | 0.33M | 4.12M | 3.82M | 2.39M | 2.05M | 1.16M | 3.47M | 3.64M | 3.62M | 2.30M | 0.43M | 0.06M | 0.13M | 0.09M | 0.18M | 0.00M | 0.05M | 0.04M | 0.03M | 0.03M | 0.00M | 0.00M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 0.27M | 0.55M | | | | | | |
|
Cash & Current Investments
|
670.00 | 670.00 | 670.00 | 555.00 | 0.02M | 0.04M | 553.00 | 0.00M | 859.00 | 0.02M | 600.00 | 845.00 | 169.00 | 845.00 | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | | 154.00 | 154.00 | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.25M | 0.23M | 353.00 | 0.16M | 0.09M | 0.11M | 0.04M | 0.06M | 0.06M | 0.51M | 0.43M | 0.33M | 4.12M | 3.82M | 2.39M | 2.05M | 1.16M | 3.47M | 3.64M | 3.62M | 2.30M | 0.68M | 0.06M | 0.13M | 0.09M | 0.45M | 0.55M | 0.05M | 0.04M | 0.03M | 0.03M | 0.00M | 0.00M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | 0.03M | | 0.55M | 0.53M | 0.41M | 0.48M | 0.51M | 0.61M | 0.48M | 0.38M | 0.35M | 0.42M | 0.36M | 0.34M | 0.39M | 0.37M | 0.67M | 1.17M | 0.84M | 0.64M | 1.08M | 1.62M | 1.88M | 2.31M | 0.47M | 0.21M | 0.12M | 0.09M | 0.10M | 0.13M | 0.08M | 0.05M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.40M | 0.49M | 0.60M | 0.68M | 0.78M | 0.82M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | 0.03M | | 0.55M | 0.53M | 0.41M | 0.48M | 0.51M | 0.61M | 0.48M | 0.38M | 0.35M | 0.42M | 0.36M | 0.34M | 0.39M | 0.37M | 0.67M | 1.17M | 0.84M | 0.64M | 1.08M | 1.62M | 1.88M | 2.31M | 0.87M | 0.61M | 0.52M | 0.58M | 0.70M | 0.81M | 0.86M | 0.87M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | | 0.06M | 0.02M | | 0.02M | | 0.11M | 0.11M | 0.12M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.73M | 1.08M | 1.20M | 1.53M | 1.03M | 0.96M | 0.84M | 0.83M | 0.31M | 0.09M | 0.42M | 0.52M | 0.02M | 0.01M | 0.01M | 0.02M |
|
Current Assets
|
831.00 | 702.00 | 119.00 | 555.00 | 0.02M | 0.04M | 553.00 | 0.00M | 859.00 | 0.02M | 600.00 | 845.00 | 169.00 | | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.03M | 0.01M | 0.00M | | 154.00 | 332.00 | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 104.00 | 0.03M | 0.02M | | 0.69M | 0.55M | | 0.59M | | 1.11M | 0.94M | 0.82M | 4.58M | 4.21M | 2.76M | 2.46M | 1.56M | 4.89M | 6.22M | 5.96M | 5.04M | 3.39M | 3.44M | 3.12M | 3.58M | 1.82M | 1.31M | 0.59M | 0.64M | 0.75M | 0.84M | 0.88M | 0.89M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | 0.08M | 0.07M | | 0.05M | | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 5.98M | 8.97M | 8.07M | 7.53M | 7.33M | 7.33M | 7.46M | 7.01M | 6.19M | 5.87M | 5.12M | 4.28M | 3.62M | 3.25M | 3.00M | 2.87M | 2.73M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.35M | 0.38M | | 0.39M | | 0.32M | 0.30M | 0.31M | 1.00M | 0.38M | 0.40M | 0.44M | 0.45M | 0.45M | 0.46M | 0.46M | 0.48M | 0.50M | 0.50M | 0.43M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.39M | 0.38M | 0.38M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86M | | 6.86M | | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 6.86M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M | 8.14M |
|
Intangibles
|
| | | | | | | 0.55M | | 0.41M | 0.34M | 0.27M | 0.20M | 0.14M | 0.07M | | | | | | | | | | | | | | | | | | | | | 1.78M | | | | 4.15M | | 3.74M | | 3.34M | 3.13M | 3.05M | 2.86M | 2.64M | 2.49M | 2.27M | 6.50M | 23.96M | 22.97M | 22.07M | 21.17M | 20.31M | 19.41M | 18.51M | 17.61M | 3.50M | 3.31M | 3.19M | 3.08M | 0.00M | 4.50M | | |
|
Goodwill & Intangibles
|
| | | | | 0.65M | 0.65M | 0.55M | 0.48M | 0.41M | 0.34M | 0.27M | 0.20M | 0.14M | 0.07M | | | | | | | | | | | | | | | | | | | | | 1.78M | | | 5.52M | 11.01M | | 10.60M | | 10.19M | 9.99M | 9.91M | 9.71M | 9.50M | 9.35M | 9.13M | 13.36M | 30.82M | 29.83M | 28.93M | 28.03M | 27.17M | 26.27M | 26.65M | 25.75M | 11.64M | 11.45M | 11.33M | 11.22M | 8.14M | 12.64M | 8.14M | 8.14M |
|
Other Non-Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | 0.21M | | 0.23M | | 10.17M | | | | 40.64M | 38.73M | 37.25M | 36.14M | 38.61M | 34.30M | 34.13M | 32.36M | 16.00M | 16.97M | | 15.24M | 11.93M | 11.66M | 11.51M | 11.36M |
|
Non-Current Assets
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.66M | 0.66M | 0.55M | 0.48M | 0.42M | 0.35M | 0.28M | 0.21M | | 0.07M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 11.99M | 11.45M | | 11.04M | | 10.76M | 10.55M | 10.48M | 10.41M | 10.17M | 10.02M | 9.81M | 20.00M | 40.64M | 38.73M | 37.25M | 36.14M | 35.27M | 34.30M | 34.13M | 32.36M | 17.91M | 16.97M | 16.00M | 15.24M | 11.93M | 11.66M | 11.51M | 11.36M |
|
Assets
|
0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.70M | 0.66M | 0.55M | 0.48M | 0.43M | 0.35M | 0.28M | 0.21M | 0.14M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | | 12.68M | 12.00M | | 11.62M | | 11.87M | 11.50M | 11.30M | 14.99M | 14.38M | 12.78M | 12.27M | 21.56M | 45.53M | 44.95M | 43.22M | 41.18M | 38.65M | 37.74M | 37.25M | 35.94M | 19.73M | 18.28M | 16.59M | 15.88M | 12.68M | 12.50M | 12.39M | 12.25M |
|
Accounts Payables
|
0.20M | 0.22M | 0.18M | 0.09M | 0.08M | 0.06M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.08M | 0.06M | 0.04M | 0.08M | 0.09M | 0.09M | 0.08M | 0.09M | 0.08M | 0.08M | 0.07M | 0.08M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.08M | 0.14M | 0.09M | | 0.40M | 0.47M | | 0.54M | | 0.59M | 0.44M | 0.63M | 0.46M | 0.36M | 0.29M | 0.33M | 0.51M | 0.50M | 0.59M | 0.63M | 0.36M | 0.51M | 2.57M | 2.57M | 3.19M | 3.53M | 4.13M | 4.71M | 5.23M | 4.22M | 5.87M | 3.84M | 4.74M |
|
Notes Payables
|
| | | | | | | | | 0.04M | 0.01M | 0.01M | | 0.02M | 0.07M | | | 0.03M | 0.03M | 0.05M | 0.07M | 0.10M | 0.13M | 313.00 | 0.05M | 0.10M | 0.15M | | | 0.04M | 0.11M | 0.16M | 0.18M | 0.22M | 0.22M | 13.91M | 296.00 | | 2.00M | 0.03M | | 3.00M | | 0.39M | 0.40M | 1.50M | 0.45M | 0.45M | | | | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.41M | 0.37M | 0.28M | 0.25M | 0.20M | 0.16M | 0.03M | 0.03M |
|
Payables
|
0.20M | 0.22M | 0.18M | 0.09M | 0.08M | 0.06M | 0.06M | 0.03M | 0.03M | 0.07M | 0.04M | 0.09M | 0.06M | 0.06M | 0.15M | 0.09M | 0.09M | 0.10M | 0.11M | 0.13M | 0.15M | 0.18M | 0.21M | 0.02M | 0.07M | 0.12M | 0.17M | 0.02M | 0.02M | 0.06M | 0.14M | 0.20M | 0.22M | 0.26M | 0.29M | 14.05M | 0.09M | | 2.40M | 0.49M | | 3.54M | | 0.98M | 0.84M | 2.13M | 0.91M | 0.81M | 0.29M | 0.33M | 0.51M | 0.50M | 0.89M | 0.93M | 0.66M | 0.81M | 2.87M | 2.87M | 3.49M | 3.93M | 4.50M | 4.99M | 5.48M | 4.42M | 6.03M | 3.87M | 4.77M |
|
Accumulated Expenses
|
| | | | | | | | | 0.10M | 0.15M | 0.21M | 0.26M | 0.33M | 0.39M | | 0.05M | 0.11M | 0.16M | | 0.05M | 0.10M | 0.16M | 0.21M | 0.05M | 0.08M | 0.11M | 0.14M | 0.07M | 0.11M | 0.11M | 0.12M | 0.18M | 0.24M | 0.31M | 0.42M | 0.09M | | 0.55M | 0.64M | | 0.81M | | 1.01M | 1.11M | 0.22M | 0.17M | 0.10M | 0.06M | 0.18M | 0.09M | 0.42M | 0.40M | 0.09M | 0.07M | 0.38M | 0.51M | 0.54M | 0.66M | 1.02M | 0.33M | 0.45M | 0.82M | 1.15M | 1.33M | 0.06M | 0.74M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | 0.06M | 0.02M | | 0.01M | | 0.00M | | | | | | | | 3.32M | 4.13M | 3.76M | 3.37M | | | | | 0.01M | 0.19M | 0.85M | 0.11M | 1.20M | | 2.05M | 2.16M |
|
Short term Debt
|
| | | | | | | | | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | | | 3.00M | | | | 3.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | 1.49M | 1.49M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | 0.09M | 0.09M | 0.13M | 0.14M | 0.33M | 0.31M | 0.13M | 0.07M | 0.03M | 0.02M | | | | | 0.05M | 0.05M | 0.05M | 0.04M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.58M | 0.64M | 0.71M | 0.09M | 0.13M | 0.15M | 0.21M | 0.03M | 0.10M | 0.24M | 0.28M | 0.29M | 0.32M | 0.39M | 0.54M | 0.09M | 0.14M | 0.21M | 0.27M | 0.13M | 0.21M | 0.28M | 0.37M | 0.02M | 0.12M | 0.20M | 0.29M | 0.02M | 0.09M | 0.17M | 0.26M | 0.33M | 0.42M | 0.52M | 0.64M | 0.55M | 0.22M | | 4.12M | 1.22M | | 1.59M | | 2.49M | 2.66M | 2.35M | 1.16M | 1.00M | 0.44M | 0.59M | 0.69M | 3.88M | 3.43M | 3.16M | 2.86M | 3.62M | 5.26M | 5.26M | 5.91M | 7.23M | 7.15M | 8.32M | 8.10M | 9.40M | 10.12M | 5.91M | 6.93M |
|
Non-Current Debt
|
| | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37M | 9.50M | | 9.50M | | 9.18M | 9.10M | 8.41M | 7.92M | 7.44M | 0.24M | 0.24M | 0.24M | | 0.46M | 0.41M | 0.33M | 0.26M | 0.18M | 0.11M | 0.04M | 0.15M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.13M | 0.12M | 0.09M | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.19M | 0.22M | 0.23M | 0.24M | 0.27M | 0.24M | 0.20M | 0.17M | 0.14M | 0.07M | 0.03M | | 0.15M | 0.37M | | 0.25M | 0.09M | 0.09M | 0.07M | 0.06M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.01M | | | | | | | 1.21M | | | | | | 4.15M | | | | | | | | 0.17M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | 13.49M | | | | | | | 13.79M | | | | | | | | | | | | | | 7.22M | | | | | | | |
|
Total Liabilities
|
0.58M | 0.64M | 0.71M | 0.09M | 0.13M | 0.15M | 0.21M | 0.03M | 0.10M | 0.24M | 0.28M | 0.29M | 0.32M | 0.39M | 0.54M | 0.09M | 0.14M | 0.21M | 0.27M | 0.13M | 0.21M | 0.28M | 0.37M | 0.02M | 0.12M | 0.20M | 0.29M | 0.02M | 0.09M | 0.17M | 0.26M | 0.33M | 0.42M | 0.52M | 0.64M | 0.55M | 0.22M | | 13.50M | 13.72M | | 14.09M | | 14.67M | 14.76M | 15.01M | 9.29M | 8.63M | 0.89M | 0.97M | 1.08M | 4.15M | 5.09M | 4.87M | 4.61M | 4.02M | 5.45M | 5.37M | 5.95M | 7.38M | 7.15M | 8.32M | 9.20M | 9.49M | 10.21M | 5.99M | 6.99M |
|
Total Debt
|
| | | | | | | | 0.01M | 0.06M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | | 9.37M | 12.50M | | 9.50M | | 12.18M | 12.10M | 8.41M | 7.92M | 7.44M | 0.24M | 0.24M | 0.24M | | 0.46M | 0.41M | 0.33M | 0.26M | 0.18M | 0.11M | 0.04M | 0.15M | | | | | | 1.49M | 1.49M |
|
Common Equity
|
| | | -0.08M | | | | 0.53M | | 0.20M | 0.07M | -0.01M | -0.11M | -0.25M | -0.44M | -0.07M | -0.13M | -0.20M | -0.26M | -0.12M | -0.17M | -0.27M | -0.36M | -0.02M | -0.11M | -0.20M | -0.29M | -0.01M | -0.08M | -0.16M | -0.25M | -0.32M | -0.42M | -0.52M | -0.63M | -0.52M | -0.20M | -0.90M | -0.82M | -1.72M | -2.06M | -2.47M | -2.80M | -2.80M | -3.27M | -3.70M | 5.70M | 5.75M | 11.89M | 11.30M | 20.48M | 43.53M | 40.82M | 39.45M | 39.05M | 34.64M | 37.74M | 37.25M | 29.99M | 12.34M | 11.13M | 8.27M | 6.68M | 3.19M | 2.29M | 6.40M | 5.26M |
|
Shareholder's Equity
|
-0.58M | -0.64M | -0.71M | -0.08M | -0.10M | 0.55M | 0.45M | 0.53M | 0.39M | 0.20M | 0.07M | -0.01M | -0.11M | -0.25M | -0.44M | -0.07M | -0.13M | -0.20M | -0.26M | -0.12M | -0.17M | -0.27M | -0.36M | -0.02M | -0.11M | -0.20M | -0.29M | -0.01M | -0.08M | -0.16M | -0.25M | -0.32M | -0.42M | -0.52M | -0.63M | -0.52M | -0.20M | -0.90M | -0.82M | -1.72M | -2.06M | -2.47M | -2.80M | -2.80M | -3.27M | -3.70M | 5.70M | 5.75M | 11.89M | 11.30M | 20.48M | 43.53M | 40.82M | 39.45M | 39.05M | 34.64M | 37.74M | 37.25M | 29.99M | 12.34M | 11.13M | 8.27M | 6.68M | 3.19M | 2.29M | 6.40M | 5.26M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.70M | 0.66M | 0.55M | 0.48M | 0.43M | 0.35M | 0.28M | 0.21M | 0.14M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | | 12.68M | 12.00M | | 11.62M | | 11.87M | 11.50M | 11.30M | 14.99M | 14.38M | 12.78M | 12.27M | 21.56M | 45.53M | 44.95M | 43.22M | 41.18M | 38.65M | 37.74M | 37.25M | 35.94M | 19.73M | 18.28M | 16.59M | 15.88M | 12.68M | 12.50M | 12.39M | 12.25M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.13M | 0.13M | 0.13M | 0.86M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Retained Earnings
|
-11.62M | -11.68M | -11.75M | -11.87M | -11.89M | -11.99M | -12.10M | -12.25M | -12.39M | -12.60M | -12.73M | -12.93M | -13.08M | -13.22M | -13.44M | -13.71M | -13.80M | -13.89M | -13.98M | -14.27M | -14.31M | -14.41M | -14.51M | -14.63M | -14.72M | -14.81M | -14.90M | -14.97M | -15.04M | -15.12M | -15.21M | -15.28M | -15.38M | -15.48M | -15.59M | -16.11M | -15.79M | | -16.57M | -17.51M | | -18.39M | | -18.85M | -19.39M | -19.90M | -20.56M | -20.63M | -21.73M | -22.39M | -23.29M | -25.61M | -27.06M | -28.50M | -30.21M | -33.39M | -36.01M | -36.60M | -38.40M | -56.57M | -58.95M | -61.62M | -63.25M | -67.80M | -68.89M | -71.79M | -72.96M |
|
Preferred Shares
|
| | | | | 0.10M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00 | | | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | | |