|
Cash & Equivalents
|
1.71M | 1.23M | 11.62M | 6.70M | 4.66M | 4.05M | 3.37M | 0.98M | 0.53M | 0.31M | 0.36M | 0.48M | 0.67M | 0.51M | 0.40M |
|
Cash & Current Investments
|
1.71M | 1.23M | 11.62M | 6.70M | 4.66M | 4.05M | 3.37M | 0.98M | 0.53M | 0.31M | 0.36M | 0.48M | 0.67M | 0.51M | 0.40M |
|
Receivables - Net
|
0.01M | | 0.02M | 0.14M | 0.11M | 0.11M | 0.10M | 0.09M | 0.12M | 0.26M | 0.23M | 0.76M | 0.69M | 0.54M | 0.72M |
|
Receivables - Other
|
0.05M | | 0.13M | 0.11M | 0.13M | | | | | | | 0.62M | 0.74M | 0.67M | 0.75M |
|
Receivables
|
0.07M | | 0.15M | 0.25M | 0.24M | 0.11M | 0.10M | 0.09M | 0.12M | 0.26M | 0.23M | 1.38M | 1.43M | 1.21M | 1.46M |
|
Inventory
|
0.10M | | 0.09M | 0.11M | 0.09M | 0.12M | 0.11M | 0.09M | 0.09M | 0.08M | 0.06M | 1.70M | 1.93M | 1.60M | 1.89M |
|
Prepaid Assets
|
0.16M | | 0.28M | 0.21M | 0.24M | 0.16M | 0.12M | 0.11M | 0.19M | 0.16M | 0.16M | 0.14M | 0.20M | 0.20M | 0.20M |
|
Current Assets
|
1.98M | | 12.01M | 7.16M | 5.11M | 4.44M | 3.71M | 1.28M | 0.94M | 0.82M | 0.80M | 1.44M | 1.60M | 1.28M | 1.33M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.00M |
|
Long-Term Investments
|
| | | 0.28M | 0.28M | 0.28M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.19M |
|
Goodwill
|
| | | 4.21M | 3.12M | 4.24M | 1.17M | 1.60M | 3.53M | 3.53M | 3.55M | 4.21M | 4.20M | 4.20M | 4.20M |
|
Intangibles
|
1.39M | | 1.31M | 3.99M | 4.85M | 4.67M | 3.95M | 1.96M | 5.20M | 5.82M | 5.84M | 4.25M | 4.25M | 4.25M | 4.25M |
|
Goodwill & Intangibles
|
1.39M | | 1.31M | 8.20M | 7.97M | 8.92M | 5.12M | 3.11M | 4.06M | 4.40M | 4.07M | 8.46M | 8.45M | 8.45M | 8.45M |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M |
|
Non-Current Assets
|
1.86M | | 1.88M | 8.62M | 9.34M | 8.99M | 5.03M | 3.85M | 7.74M | 8.08M | 7.77M | 8.16M | 7.84M | 7.55M | 6.95M |
|
Assets
|
3.84M | | 13.89M | 15.78M | 14.45M | 13.43M | 8.74M | 5.13M | 8.67M | 8.91M | 8.58M | 9.59M | 9.45M | 8.83M | 8.29M |
|
Accounts Payables
|
0.22M | | 0.26M | 0.55M | 0.34M | 0.35M | 0.43M | 0.49M | 0.46M | 0.70M | 0.79M | 0.97M | 1.02M | 0.97M | 1.23M |
|
Notes Payables
|
0.03M | | 0.01M | 0.07M | 0.05M | 0.02M | | 0.02M | 0.79M | 0.13M | 0.31M | 0.31M | 0.14M | 0.46M | 0.55M |
|
Dividends payables
|
0.00M | | 0.05M | 0.05M | 0.03M | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M | 0.09M | 0.10M | 0.11M | 0.10M | 0.12M |
|
Payables
|
0.25M | | 0.32M | 0.67M | 0.42M | 0.42M | 0.48M | 0.58M | 1.33M | 0.92M | 1.19M | 1.38M | 1.26M | 1.53M | 1.90M |
|
Short term Debt
|
480.00 | | | | | | | 0.06M | | | | 0.98M | 0.15M | 0.12M | 0.10M |
|
Current Deferred Revenue
|
0.03M | | 0.01M | 0.11M | 0.19M | 0.25M | 0.23M | 0.15M | 0.18M | 0.17M | 0.24M | 0.59M | 0.65M | 0.34M | 0.28M |
|
Total Current Liabilities
|
0.31M | | 0.35M | 3.30M | 3.08M | 3.14M | 3.19M | 0.79M | 2.75M | 3.02M | 3.35M | 3.74M | 2.61M | 2.56M | 2.75M |
|
Non-Current Debt
|
| | | | | | | | 0.69M | 0.89M | 0.84M | 1.05M | 1.05M | 1.05M | 1.08M |
|
Minority Interest
|
| | | | | | | | 0.13M | 0.32M | 0.30M | 1.04M | 1.41M | 1.42M | 1.49M |
|
Other Non-Current Liabilities
|
| | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 1.93M | 1.93M | 1.93M | 0.98M | 0.31M | 0.27M | 0.18M |
|
Total Non-Current Liabilities
|
| | | 3.24M | 3.02M | 3.08M | 3.13M | 0.73M | 1.51M | 2.18M | 2.46M | 4.26M | 4.14M | 4.07M | 4.38M |
|
Total Liabilities
|
0.47M | | 0.35M | 3.30M | 3.08M | 3.14M | 3.19M | 0.79M | 3.44M | 4.11M | 4.39M | 5.24M | 4.45M | 4.34M | 4.55M |
|
Total Debt
|
480.00 | | | | | | | 0.06M | 0.69M | 0.89M | 0.84M | 2.03M | 1.20M | 1.17M | 1.19M |
|
Common Equity
|
3.37M | 2.93M | 13.54M | 12.47M | 11.36M | 10.29M | 5.55M | 4.34M | 4.38M | 4.10M | 3.64M | 4.35M | 4.99M | 4.49M | 3.73M |
|
Shareholder's Equity
|
3.37M | 2.93M | 13.54M | 12.47M | 11.36M | 10.29M | 5.55M | 4.34M | 4.38M | 4.10M | 3.64M | 4.35M | 4.99M | 4.49M | 3.73M |
|
Liabilities and Shareholders Equity
|
3.84M | | 13.89M | 15.78M | 14.45M | 13.43M | 8.74M | 5.13M | 8.67M | 8.91M | 8.58M | 9.59M | 9.45M | 8.83M | 8.29M |
|
Retained Earnings
|
-3.15M | | -6.27M | -7.58M | -8.92M | -10.26M | -15.05M | -16.96M | -17.51M | -18.23M | -18.71M | -19.08M | -19.98M | -20.64M | -21.49M |
|
Preferred Shares
|
57.00 | | 70.00 | 0.01M | 70.00 | | 70.00 | 93.00 | 110.00 | 0.01M | | 134.00 | 165.00 | 170.00 | 170.00 |
|
Treasury Shares
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | |