|
Cash & Equivalents
|
436.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.08M | | 0.04M | 0.02M | 0.00M | 0.01M | 848.00 | 159.00 | 0.11M | 0.05M | 0.05M | 0.09M | 0.05M | 0.01M | 0.01M | 0.33M | 0.24M | 0.09M | 0.16M | 0.21M | 0.07M | 0.01M | 0.14M | 0.17M | 0.02M | 0.02M | 0.04M | 0.17M | 0.12M | 0.42M | 0.34M | 0.54M | 0.55M | 0.86M | 0.09M | 0.25M | 0.23M | 0.16M | 0.21M | 0.26M | 0.25M | 0.23M | 0.08M | 0.09M | 0.13M | 0.13M | 0.61M | 0.56M | 0.77M | 0.14M | 0.14M | 0.48M | 0.05M | 0.25M | 0.18M |
|
Cash & Current Investments
|
436.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.08M | | 0.04M | 0.02M | 0.00M | 0.01M | 848.00 | 159.00 | 0.11M | 0.05M | 0.05M | 0.09M | 0.05M | 0.01M | 0.01M | 0.33M | 0.24M | 0.09M | 0.16M | 0.21M | 0.07M | 0.01M | 0.14M | 0.17M | 0.02M | 0.02M | 0.04M | 0.17M | 0.12M | 0.42M | 0.34M | 0.54M | 0.55M | 0.86M | 0.09M | 0.25M | 0.23M | 0.16M | 0.21M | 0.26M | 0.25M | 0.23M | 0.08M | 0.09M | 0.13M | 0.13M | 0.61M | 0.56M | 0.77M | 0.14M | 0.14M | 0.48M | 0.05M | 0.25M | 0.18M |
|
Receivables - Net
|
0.01M | 0.01M | | | | 0.00M | | | | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | | | | 0.02M | 0.05M | 0.03M | 0.03M | 0.04M | 0.09M | 0.16M | 0.11M | 0.05M | 0.02M | 0.00M | 0.02M | 0.00M | 0.01M | | 0.01M | | 0.00M | 0.27M | 0.52M | 1.85M | | 667.00 | 1.85M | 1.03M | 0.65M | 0.65M | 667.00 | | 0.02M | | 0.22M | | | | | 3.02M | 3.99M | 0.76M | 0.91M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Receivables - Other
|
| | | | | | | | | | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | |
|
Receivables
|
0.01M | 0.01M | | | | 0.00M | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | | | | 0.02M | 0.05M | 0.03M | 0.03M | 0.04M | 0.09M | 0.16M | 0.11M | 0.05M | 0.02M | 0.00M | 0.02M | 0.00M | 0.01M | | 0.01M | | 0.00M | 0.27M | 0.52M | 1.85M | | 667.00 | 1.85M | 1.03M | 0.65M | 0.65M | 667.00 | | 0.02M | | 0.22M | | | | | 3.02M | 6.99M | 0.76M | 0.91M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | 0.00M | 0.00M | 831.00 | 846.00 | 0.01M | 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 | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.01M | 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.03M | 0.06M | 0.03M | 0.08M | 0.08M | 0.09M | 0.01M | 0.03M | 0.02M | 0.01M |
|
Current Assets
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.08M | | 0.04M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.14M | 0.05M | 0.05M | 0.12M | 0.10M | 0.04M | 0.04M | 0.38M | 0.33M | 0.25M | 0.27M | 0.27M | 0.10M | 0.02M | 0.16M | 0.17M | 0.03M | 0.02M | 0.05M | 0.17M | 0.13M | 0.71M | 0.89M | 2.40M | 0.57M | 0.88M | 1.95M | 1.29M | 0.88M | 0.83M | 0.23M | 0.28M | 0.30M | 0.26M | 0.30M | 0.10M | 0.14M | 0.16M | 0.67M | 3.61M | 4.84M | 0.98M | 1.13M | 0.50M | 0.08M | 0.28M | 0.19M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 2.32M | 2.27M | 2.20M | 2.12M | 2.06M | 1.99M | 1.92M | 2.57M | 2.46M | 2.36M | 2.25M | 2.15M | 2.05M | 3.17M | 3.04M | 2.90M | 5.59M | 5.59M | 5.69M | 5.69M | 2.20M | 6.04M | 6.29M | 6.29M | 0.54M | 1.29M | 1.09M | 1.33M | 1.13M | 4.27M | 6.06M | 3.87M | 6.09M | 6.09M | 6.09M | 6.09M | 6.09M | 6.09M | 15.09M | 15.09M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 2.32M | 2.27M | 2.20M | 2.12M | 2.06M | 1.99M | 1.92M | 2.57M | 2.46M | 2.36M | 2.25M | 2.15M | 2.05M | 3.17M | 3.04M | 2.90M | 5.59M | 5.59M | 5.69M | 5.69M | 2.20M | 6.04M | 6.29M | 6.29M | 0.54M | 1.29M | 1.09M | 1.33M | 1.13M | 4.27M | 6.06M | 3.87M | 6.09M | 6.09M | 6.09M | 6.09M | 6.09M | 6.09M | 15.09M | 15.09M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | | 0.00M | 0.01M | 0.01M | | | | | | | | | 2.32M | 2.27M | 2.20M | 2.12M | 2.06M | 1.99M | 1.92M | 2.57M | 2.46M | 2.36M | 2.25M | 2.15M | 2.05M | 3.17M | 3.04M | 2.90M | 2.75M | 2.62M | 2.48M | 2.34M | 2.20M | 2.06M | 1.92M | 1.79M | 0.54M | 1.29M | 1.09M | 1.33M | 1.13M | 4.27M | 4.04M | 3.87M | 3.67M | 3.51M | 3.34M | 3.19M | 3.04M | 2.90M | 11.41M | 10.82M |
|
Assets
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.08M | | 0.04M | 0.02M | 0.03M | 0.04M | 0.03M | 0.02M | 0.14M | 0.05M | 0.05M | 0.12M | 0.10M | 0.04M | 0.04M | 2.70M | 2.60M | 2.45M | 2.39M | 2.32M | 2.09M | 1.94M | 2.73M | 2.63M | 2.39M | 2.27M | 2.20M | 2.21M | 3.30M | 3.74M | 3.78M | 5.16M | 3.18M | 3.35M | 4.29M | 3.49M | 2.95M | 2.76M | 2.02M | 0.82M | 1.59M | 1.34M | 1.63M | 1.23M | 4.42M | 4.20M | 4.54M | 7.28M | 8.35M | 4.32M | 4.32M | 3.54M | 2.98M | 11.68M | 11.01M |
|
Accounts Payables
|
0.16M | | | | | | | | | | 0.02M | 0.03M | 0.05M | 0.08M | 0.18M | 0.17M | 0.10M | 0.09M | 0.08M | 0.08M | 0.13M | 0.07M | 0.26M | 0.47M | 0.22M | 0.12M | 0.09M | 0.16M | 0.11M | 0.15M | 0.19M | 0.20M | 0.23M | 0.34M | 0.67M | 1.12M | 1.57M | 3.36M | 2.12M | 2.33M | 2.71M | 2.89M | 2.50M | 2.47M | 0.11M | 0.13M | 0.15M | 0.13M | 0.19M | 0.15M | 0.17M | 0.21M | 0.28M | 1.67M | 2.00M | 0.54M | 0.55M | 0.16M | 0.26M | 0.21M | 0.13M |
|
Notes Payables
|
| | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 808.00 | 0.00M | 0.00M | 2.80M | 2.80M | 2.80M | 2.80M | 2.77M | 2.80M | 2.80M | 2.80M | 2.77M | | | |
|
Payables
|
0.16M | | | | | | | 0.00M | | | 0.02M | 0.03M | 0.05M | 0.08M | 0.18M | 0.17M | 0.10M | 0.09M | 0.08M | 0.08M | 0.13M | 0.07M | 0.26M | 0.47M | 0.22M | 0.12M | 0.09M | 0.16M | 0.11M | 0.15M | 0.19M | 0.20M | 0.23M | 0.34M | 0.67M | 1.12M | 1.57M | 3.36M | 2.12M | 2.33M | 2.71M | 2.89M | 2.50M | 2.47M | 0.11M | 2.93M | 0.15M | 0.13M | 0.20M | 2.95M | 2.97M | 3.00M | 3.08M | 4.44M | 4.80M | 3.34M | 3.34M | 2.93M | 0.26M | 0.21M | 0.13M |
|
Accumulated Expenses
|
| | | | | | | | | 3.07M | 3.26M | 3.44M | 3.63M | 3.82M | 3.83M | 3.94M | 4.05M | 0.22M | 0.22M | 0.22M | 0.23M | | | | | 0.06M | 0.13M | 0.20M | 0.27M | 0.09M | 0.19M | 0.29M | 0.40M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | 0.56M | 0.41M | 0.41M | 0.41M | 0.41M | 0.49M | 0.58M | 0.67M | 0.79M | 0.90M | 1.04M | 1.25M | 1.47M | 1.10M | 1.23M | 0.88M | 1.02M | 1.20M | 1.36M | 1.53M | 1.71M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | 0.22M | | | | 0.23M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.28M | 0.28M | 0.29M | 0.29M | 0.29M | 0.27M | 0.27M | | | | | | | 0.01M | | | | 5.45M | | | 10.82M | 7.33M | 8.16M | 6.63M | 7.13M | 7.63M | 7.63M | 17.38M | 17.80M |
|
Short term Debt
|
0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | 2.00M | 2.02M | 2.05M | 2.10M | 3.51M | 3.54M | 3.70M | 3.86M | 4.29M | 4.33M | 4.38M | 4.43M | 4.48M | 4.54M | 4.60M | 4.67M | 4.67M | 2.81M | 2.81M | 2.81M | 2.81M | 2.81M | 2.80M | 2.80M | 0.14M | 0.15M | 0.36M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Total Current Liabilities
|
1.74M | 2.26M | 2.43M | 2.60M | 2.77M | 2.91M | 3.07M | 3.22M | 3.36M | 3.53M | 3.74M | 3.95M | 4.15M | 4.37M | 4.50M | 4.60M | 4.65M | 0.47M | 0.47M | 0.47M | 0.52M | 1.47M | 1.66M | 1.87M | 0.62M | 3.66M | 3.69M | 3.85M | 4.09M | 4.36M | 4.55M | 4.80M | 5.14M | 5.83M | 6.54M | 7.44M | 7.58M | 9.55M | 8.79M | 8.94M | 9.47M | 9.50M | 11.44M | 11.62M | 10.48M | 8.40M | 9.30M | 9.25M | 9.41M | 9.59M | 13.70M | 14.64M | 15.81M | 13.31M | 14.81M | 11.23M | 11.81M | 12.04M | 12.31M | 22.15M | 22.71M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.56M | 0.63M | 0.68M | 1.86M | | | | | | | | | | | | | 4.67M | | | | 4.67M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 0.36M | 0.30M | | | | | | | | |
|
Minority Interest
|
-0.01M | -0.00M | -0.00M | -0.00M | -971.00 | -13.00 | 498.00 | 948.00 | 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 | -147.00 | 200.00 | 239.00 | 239.00 | 239.00 | 233.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 | 228.00 |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.09M | | 0.10M | 0.09M | 0.10M | 0.07M | 0.12M | 0.54M | 0.70M | 1.10M | 0.81M | 0.59M | 0.64M | 0.49M | | 1.15M | 1.82M | 1.54M | 1.93M | 1.64M | 1.16M | 0.77M | | 0.15M | | | 0.30M | 0.28M | 0.48M | 0.24M | 0.17M | 0.12M | 0.12M | 0.09M | 0.13M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 2.88M | | | | 3.52M | 3.60M | | 4.67M | 4.97M | 5.17M | 5.46M | 5.78M | 6.21M | 7.67M | 8.22M | 8.70M | 10.41M | 9.08M | 9.76M | 10.83M | 9.17M | 10.46M | 10.95M | 8.89M | 7.11M | 8.47M | 8.82M | | 9.64M | | | 15.71M | 13.24M | 14.53M | 11.19M | 11.84M | 12.12M | 12.39M | 22.26M | 22.78M |
|
Total Liabilities
|
1.74M | 2.26M | 2.43M | 2.60M | 2.77M | 2.91M | 3.07M | 3.22M | 3.36M | 3.53M | 3.74M | 3.95M | 4.16M | 4.37M | 4.50M | 4.60M | 4.65M | 0.47M | 0.47M | 0.47M | 0.52M | 2.88M | 3.15M | 3.43M | 3.38M | 3.66M | 3.69M | 3.85M | 4.77M | 5.06M | 5.27M | 5.53M | 5.89M | 6.75M | 8.38M | 9.32M | 9.51M | 11.01M | 9.71M | 10.26M | 10.83M | 10.33M | 12.28M | 12.49M | 10.82M | 8.74M | 9.64M | 9.59M | 9.75M | 9.79M | 13.90M | 14.85M | 16.01M | 13.52M | 15.01M | 11.43M | 12.02M | 12.24M | 12.51M | 22.35M | 22.91M |
|
Total Debt
|
0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | 0.56M | 0.63M | 0.68M | 1.86M | 2.00M | 2.02M | 2.05M | 2.10M | 3.51M | 3.54M | 3.70M | 3.86M | 4.29M | 4.33M | 4.38M | 4.43M | 9.16M | 4.54M | 4.60M | 4.67M | 9.35M | 2.96M | 2.96M | 2.96M | 2.96M | 2.96M | 2.95M | 2.95M | 0.29M | 0.30M | 0.51M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M | 0.29M |
|
Common Equity
|
-1.73M | -2.24M | -2.42M | -2.60M | -2.76M | -3.50M | -2.98M | -3.22M | -3.32M | -3.50M | -3.71M | -3.91M | -4.13M | -4.35M | -4.36M | -4.55M | -4.60M | -0.35M | -0.37M | -0.43M | -0.48M | -0.18M | -0.55M | -0.99M | -0.99M | -1.34M | -1.60M | -1.91M | -2.05M | -2.43M | -2.88M | -3.26M | -3.70M | -4.54M | -5.08M | -5.58M | -5.72M | -5.85M | -6.53M | -6.90M | -6.53M | -6.84M | -9.33M | -9.73M | -8.81M | -7.93M | -8.05M | -8.24M | -8.11M | -8.56M | -9.48M | -10.64M | -11.47M | -6.24M | -6.66M | -7.11M | -7.70M | -8.70M | -9.53M | -10.67M | -11.90M |
|
Shareholder's Equity
|
-1.73M | -2.24M | -2.42M | -2.60M | -2.76M | -3.50M | -2.98M | -3.22M | -3.32M | -3.50M | -3.71M | -3.91M | -4.13M | -4.35M | -4.36M | -4.55M | -4.60M | -0.35M | -0.37M | -0.43M | -0.48M | -0.18M | -0.55M | -0.99M | -0.99M | -1.34M | -1.60M | -1.91M | -2.05M | -2.43M | -2.88M | -3.26M | -3.70M | -4.54M | -5.08M | -5.58M | -5.72M | -5.85M | -6.53M | -6.90M | -6.53M | -6.84M | -9.33M | -9.73M | -8.81M | -7.93M | -8.05M | -8.24M | -8.11M | -8.56M | -9.48M | -10.64M | -11.47M | -6.24M | -6.66M | -7.11M | -7.70M | -8.70M | -9.53M | -10.67M | -11.90M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.08M | | 0.04M | 0.02M | 0.03M | 0.04M | 0.03M | 0.02M | 0.14M | 0.05M | 0.05M | 0.12M | 0.10M | 0.04M | 0.04M | 2.70M | 2.60M | 2.45M | 2.39M | 2.32M | 2.09M | 1.94M | 2.73M | 2.63M | 2.39M | 2.27M | 2.20M | 2.21M | 3.30M | 3.74M | 3.78M | 5.16M | 3.18M | 3.35M | 4.29M | 3.49M | 2.95M | 2.76M | 2.02M | 0.82M | 1.59M | 1.34M | 1.63M | 1.23M | 4.42M | 4.20M | 4.54M | 7.28M | 8.35M | 4.32M | 4.32M | 3.54M | 2.98M | 11.68M | 11.01M |
|
Retained Earnings
|
-11.22M | -11.74M | -11.97M | -12.15M | -12.32M | -12.42M | -12.54M | -12.78M | -12.88M | -13.06M | -13.29M | -13.49M | -13.71M | -13.93M | -13.94M | -14.12M | -14.17M | -14.10M | -14.17M | -14.24M | -14.28M | -14.43M | -14.80M | -15.23M | -15.23M | -15.38M | -15.65M | -15.95M | -16.09M | -16.55M | -17.00M | -17.38M | -17.82M | -18.66M | -19.20M | -19.70M | -19.84M | -19.97M | -20.65M | -21.02M | -20.97M | -21.28M | -26.44M | -27.13M | -26.26M | -25.44M | -25.60M | -25.82M | -25.71M | -26.19M | -27.13M | -28.30M | -29.13M | -23.91M | -24.34M | -24.79M | -25.38M | -26.38M | -27.21M | -28.35M | -29.58M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | 0.96M | 0.96M | | | | | |