|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 669.00 | 0.03M | 0.05M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.04M | 0.03M | 0.06M | 0.04M | 0.01M | 0.04M | 0.02M | 0.03M | 0.03M | 0.02M | 0.94M | 0.28M | 0.07M | 0.03M | 0.04M | 0.62M | 0.12M | 0.75M | 0.38M | 1.23M | 11.94M | 8.14M | 4.18M | 8.50M | 4.21M | 2.60M | 4.43M | | 0.90M | 0.10M | 0.38M | 0.01M | 0.01M | 0.46M | 0.02M | | 0.02M | 0.27M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 669.00 | 0.03M | 0.05M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.04M | 0.03M | 0.06M | 0.04M | 0.01M | 0.04M | 0.02M | 0.03M | 0.03M | 0.02M | 0.94M | 0.28M | 0.07M | 0.03M | 0.04M | 0.62M | 0.12M | 0.75M | 0.38M | 1.23M | 11.94M | 8.14M | 4.48M | 8.50M | 4.21M | 2.60M | 4.43M | | 0.90M | 0.10M | 0.38M | 0.01M | 0.01M | 0.46M | 0.02M | | 0.02M | 0.27M |
|
Receivables - Net
|
0.02M | | | 0.01M | 0.02M | 0.02M | 0.05M | 0.06M | 0.03M | 0.04M | 0.07M | 0.08M | 0.11M | 0.12M | 0.09M | 0.17M | 0.14M | 0.14M | 0.15M | 0.21M | 0.18M | 0.18M | 0.23M | 0.15M | 0.25M | 0.23M | 0.27M | 0.30M | 0.29M | 0.21M | 0.32M | 0.01M | 0.40M | 0.36M | 0.55M | 0.48M | 0.01M | 0.78M | 0.03M | 0.05M | 1.39M | 0.01M | 0.01M | 1.81M | 2.19M | 1.95M | 1.51M | 0.89M | 0.76M | 0.67M | 0.60M | 0.40M | 0.17M | 0.14M | 0.14M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 1.00M | 0.09M | 0.09M | 0.03M | 0.10M | 0.04M | 0.05M | 0.40M | 0.46M | 0.34M | 0.49M | 0.19M | 0.38M | 0.23M | 0.23M | 0.24M | 0.24M | 0.23M | 0.22M | 0.22M | 0.21M |
|
Receivables
|
0.02M | | | 0.01M | 0.02M | 0.02M | 0.05M | 0.06M | 0.03M | 0.04M | 0.07M | 0.08M | 0.11M | 0.12M | 0.09M | 0.17M | 0.14M | 0.14M | 0.15M | 0.21M | 0.18M | 0.18M | 0.23M | 0.15M | 0.25M | 0.23M | 0.27M | 0.30M | 0.29M | 0.21M | 0.32M | 0.02M | 0.41M | 0.37M | 1.55M | 0.58M | 0.10M | 0.81M | 0.13M | 0.09M | 1.44M | 0.41M | 0.48M | 2.16M | 2.68M | 2.15M | 1.89M | 1.12M | 0.98M | 0.91M | 0.84M | 0.63M | 0.39M | 0.36M | 0.35M |
|
Inventory
|
| | | | | | | 0.01M | -0.00M | 0.02M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.02M | 0.04M | 0.04M | 0.30M | 0.48M | 0.48M | 0.63M | 0.80M | 0.87M | 1.19M | 1.49M | 1.92M | 2.06M | 2.64M | 3.58M | 3.72M | | 3.45M | 2.91M | 2.25M | 1.47M | 1.31M | 1.34M | 0.89M | 0.86M | 0.86M | 0.86M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.02M | 0.22M | 0.17M | 0.15M | 0.04M | 0.40M | 0.61M | 0.65M | 0.61M | 0.59M | 0.35M | | 0.40M | 0.23M | 0.22M | 0.37M | 0.32M | 0.41M | 0.36M | 0.44M | 0.37M | 0.50M |
|
Current Assets
|
0.02M | | | 0.02M | 0.02M | 0.02M | 0.08M | 0.07M | 0.07M | 0.11M | 0.14M | 0.12M | 0.13M | 0.14M | 0.11M | 0.20M | 0.25M | 0.21M | 0.21M | 0.29M | 0.25M | 0.23M | 0.30M | 0.19M | 0.31M | 0.29M | 0.31M | 0.35M | 0.34M | 0.48M | 0.43M | 0.37M | 1.51M | 0.99M | 3.14M | 2.24M | 3.50M | 14.53M | 11.36M | 8.34M | 12.90M | 9.47M | 8.71M | 10.66M | | 6.90M | 5.12M | 3.98M | 2.84M | 2.54M | 3.04M | 1.90M | 1.69M | 1.61M | 1.97M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.07M | 0.06M | 0.06M | 0.68M | 0.64M | 0.60M | 0.56M | 0.57M | 0.54M | 0.51M | 0.56M | 0.49M | | 0.42M | 0.39M | 0.35M | 0.31M | 0.27M | 0.24M | 0.20M | 0.17M | 0.13M | 0.09M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.45M | 9.45M | 9.45M | 5.67M | 5.67M | 5.67M | 5.67M | 0.26M | | 0.26M | 0.26M | 0.26M | | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | 0.26M | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.21M | 0.20M | 0.20M | 5.60M | 5.76M | 5.41M | 5.31M | 4.85M | | 4.66M | 4.56M | 4.46M | 5.78M | 5.78M | 5.78M | 6.03M | | | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.45M | 9.45M | 9.45M | 5.67M | 5.88M | 5.88M | 5.87M | 5.67M | 5.76M | 5.67M | 5.57M | 5.11M | | 4.92M | 4.82M | 4.72M | 6.03M | 6.03M | 6.03M | 6.03M | | | |
|
Long-Term Deferred Tax
|
| | | 0.00M | | | | 0.01M | | | | | | | | 0.01M | | | | | | | | 0.22M | | | | 0.15M | | | | 6.85M | | | | 13.58M | | | | 19.58M | | | | 24.02M | | | | 29.13M | | | | 33.70M | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.08M | 0.07M | 0.03M | 0.03M | 0.06M | 0.04M | 0.32M | 0.36M | 0.55M | 0.41M | 0.47M | 0.25M | 0.09M | 0.05M | 0.05M | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.12M | 0.05M | 0.05M |
|
Non-Current Assets
|
| | | | | | | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.06M | 0.09M | 0.08M | 0.07M | 0.23M | 9.96M | 9.95M | 9.90M | 6.98M | 8.21M | 8.30M | 8.12M | 8.04M | 7.71M | 7.40M | 7.25M | 6.65M | | 6.24M | 6.13M | 5.92M | 5.72M | 5.52M | 5.32M | 0.86M | 0.81M | 20.63M | 20.52M |
|
Assets
|
0.02M | | | 0.02M | 0.02M | 0.02M | 0.08M | 0.10M | 0.10M | 0.13M | 0.18M | 0.17M | 0.17M | 0.18M | 0.15M | 0.24M | 0.31M | 0.25M | 0.27M | 0.36M | 0.32M | 0.29M | 0.35M | 0.24M | 0.36M | 0.34M | 0.35M | 0.41M | 0.42M | 0.55M | 0.50M | 0.61M | 11.47M | 10.94M | 13.04M | 9.23M | 11.71M | 22.84M | 19.47M | 16.39M | 20.61M | 16.87M | 15.96M | 17.30M | | 13.13M | 11.24M | 9.90M | 8.56M | 8.06M | 8.36M | 2.76M | 2.51M | 22.24M | 22.49M |
|
Accounts Payables
|
0.03M | | | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | -0.01M | 0.04M | 0.05M | 0.07M | 0.08M | 0.11M | 0.10M | 0.14M | 0.14M | 0.13M | 0.15M | 0.21M | 0.20M | 0.20M | 0.23M | 0.23M | 0.33M | 0.24M | 0.27M | 0.33M | 0.37M | 0.24M | 0.32M | 0.70M | 1.66M | 1.12M | 1.08M | 1.52M | 1.09M | 1.24M | 0.90M | 1.91M | 1.52M | 2.38M | 2.09M | 3.38M | | 3.31M | 4.20M | 4.44M | 4.95M | 4.92M | 5.58M | 5.23M | 6.32M | 7.04M | 6.75M |
|
Notes Payables
|
0.09M | | | 0.01M | 0.09M | 0.08M | 0.08M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 0.35M | 0.54M | 0.70M | 2.24M | 2.08M | 2.65M | 2.79M | 2.97M | 2.17M | 1.68M | 1.64M | 5.51M | 7.14M | 0.20M | 0.20M | 11.08M | 11.65M | 13.01M | 14.28M | 14.64M | 14.08M | 3.86M | 6.08M |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.41M |
|
Payables
|
0.12M | | | 0.03M | 0.11M | 0.11M | 0.12M | 0.05M | 0.00M | 0.04M | 0.05M | 0.07M | 0.08M | 0.11M | 0.10M | 0.14M | 0.14M | 0.13M | 0.15M | 0.21M | 0.20M | 0.20M | 0.23M | 0.23M | 0.33M | 0.24M | 0.27M | 0.33M | 0.37M | 0.24M | 0.32M | 2.21M | 2.01M | 1.66M | 1.78M | 3.76M | 3.17M | 3.89M | 3.70M | 4.88M | 3.69M | 4.05M | 3.72M | 8.90M | 7.14M | 3.51M | 4.40M | 15.53M | 16.59M | 17.93M | 19.86M | 19.87M | 20.41M | 10.89M | 12.42M |
|
Accumulated Expenses
|
277.00 | | | -277.00 | 47.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.83M | 0.81M | 0.42M | 0.44M | 0.47M | 0.31M | 0.34M | 0.17M | 0.15M | 0.17M | 0.18M | 0.14M | | 0.30M | 0.50M | 1.71M | 2.22M | 2.36M | 2.36M | 3.61M | 3.81M | 2.21M | 2.13M |
|
Short term Debt
|
| | | 0.01M | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.20M | 2.20M | 0.52M | 0.52M | 0.47M | 0.37M | 0.25M | 0.10M | 0.10M | | | | 1.16M | 0.09M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.08M | 0.09M | 0.09M | 0.07M | 0.06M | 0.27M | 0.32M | 0.31M | 0.29M | 0.28M | 0.29M | 0.29M | 0.27M | | 0.23M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.31M | 0.25M | 0.19M | 0.12M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.12M | | | 0.11M | 0.12M | 0.13M | 0.13M | 0.14M | 0.13M | 0.12M | 0.14M | 0.16M | 0.17M | 0.19M | 0.18M | 0.22M | 0.23M | 0.21M | 0.23M | 0.29M | 0.28M | 0.28M | 0.31M | 0.30M | 0.40M | 0.31M | 0.33M | 0.41M | 0.44M | 0.58M | 0.62M | 10.28M | 3.79M | 3.36M | 3.95M | 5.42M | 5.36M | 5.77M | 5.59M | 6.48M | 5.43M | 4.46M | 5.19M | 4.97M | | 8.56M | 11.13M | 14.75M | 17.02M | 16.82M | 17.78M | 19.37M | 20.42M | 13.45M | 15.64M |
|
Non-Current Debt
|
| | | 0.09M | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | | 0.06M | | 1.24M | 1.24M | 1.22M | 1.15M | 0.30M | | 0.36M | 0.25M | 2.54M | | 0.24M | 0.41M | 0.46M | 0.81M | 1.43M | 1.32M | 1.97M | 2.08M | 0.05M | 0.06M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.59M | 0.55M | 0.41M | 0.39M | 0.39M | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.18M | | | | 0.14M | | | | 0.09M | | | | 0.12M | | | | 0.15M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | | 0.08M | 0.06M | 0.04M | 0.03M | 0.03M | 0.89M | 1.19M | 1.11M | 0.73M | 0.95M | 0.88M | 0.83M | 0.48M | 0.67M | 0.60M | 0.62M | 0.30M | 0.49M | 0.43M | 0.36M | 0.05M | 0.29M | 0.21M | 0.13M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 1.98M | 1.98M | 1.98M | 0.40M | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.03M | 0.00M | 0.08M | 0.06M | 0.10M | 0.03M | 3.91M | 4.44M | 4.07M | 3.93M | 1.03M | 0.67M | 0.95M | 0.79M | 3.02M | | 0.60M | 0.77M | 0.75M | 1.04M | 1.59M | 1.41M | 2.02M | 2.12M | 0.07M | 0.07M |
|
Total Liabilities
|
0.12M | | | 0.11M | 0.12M | 0.13M | 0.13M | 0.16M | 0.15M | 0.14M | 0.17M | 0.19M | 0.19M | 0.22M | 0.20M | 0.24M | 0.25M | 0.23M | 0.26M | 0.32M | 0.30M | 0.30M | 0.32M | 0.31M | 0.41M | 0.32M | 0.34M | 0.41M | 0.48M | 0.62M | 0.62M | 10.36M | 3.85M | 3.47M | 3.95M | 9.33M | 9.81M | 9.84M | 9.52M | 7.51M | 6.10M | 5.41M | 5.97M | 7.98M | -15.35M | 9.16M | 11.90M | 15.50M | 18.06M | 18.41M | 19.19M | 21.39M | 22.54M | 13.52M | 15.71M |
|
Total Debt
|
| | | 0.09M | | | | 0.09M | 0.09M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.27M | 2.27M | 0.52M | 0.58M | 0.47M | 1.61M | 1.49M | 1.32M | 1.25M | 0.30M | | 0.36M | 1.41M | 2.63M | | 0.24M | 0.41M | 0.46M | 0.81M | 1.43M | 1.32M | 1.97M | 2.08M | 0.05M | 0.06M |
|
Common Equity
|
-0.09M | | | -0.09M | -0.10M | -0.10M | -0.05M | -0.06M | -0.05M | -0.01M | 0.01M | -0.02M | -0.02M | -0.04M | -0.06M | -0.00M | 0.06M | 0.03M | 0.02M | 0.04M | 0.01M | -0.01M | 0.03M | -0.07M | -0.05M | 0.01M | 0.01M | -7.83M | -8.51M | -9.08M | -9.29M | -9.76M | -1.63M | -1.78M | -0.20M | -9.35M | 1.90M | 13.00M | 19.47M | 16.39M | 20.61M | 16.87M | 15.96M | 9.32M | 15.35M | 3.97M | -0.66M | 9.90M | -9.50M | -10.35M | -10.83M | -18.63M | -20.03M | 22.24M | 22.49M |
|
Shareholder's Equity
|
-0.09M | | | -0.09M | -0.10M | -0.10M | -0.05M | -0.06M | -0.05M | -0.01M | 0.01M | -0.02M | -0.02M | -0.04M | -0.06M | -0.00M | 0.06M | 0.03M | 0.02M | 0.04M | 0.01M | -0.01M | 0.03M | -0.07M | -0.05M | 0.01M | 0.01M | -7.83M | -8.51M | -9.08M | -9.29M | -9.76M | -1.63M | -1.78M | -0.20M | -9.35M | 1.90M | 13.00M | 19.47M | 16.39M | 20.61M | 16.87M | 15.96M | 9.32M | 15.35M | 3.97M | -0.66M | 9.90M | -9.50M | -10.35M | -10.83M | -18.63M | -20.03M | 22.24M | 22.49M |
|
Liabilities and Shareholders Equity
|
0.02M | | | 0.02M | 0.02M | 0.02M | 0.08M | 0.10M | 0.10M | 0.13M | 0.18M | 0.17M | 0.17M | 0.18M | 0.15M | 0.24M | 0.31M | 0.25M | 0.27M | 0.36M | 0.32M | 0.29M | 0.35M | 0.24M | 0.36M | 0.34M | 0.35M | 0.41M | 0.42M | 0.55M | 0.50M | 0.61M | 11.47M | 10.94M | 13.04M | 9.23M | 11.71M | 22.84M | 19.47M | 16.39M | 20.61M | 16.87M | 15.96M | 17.30M | | 13.13M | 11.24M | 9.90M | 8.56M | 8.06M | 8.36M | 2.76M | 2.51M | 22.24M | 22.49M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.23M | 1.23M | 0.10M | 1.23M | 1.23M | | | | | | | | | | | | | | | | | | |
|
Retained Earnings
|
-0.09M | | | -0.11M | -0.11M | -0.12M | -0.13M | -0.11M | -0.12M | -0.13M | -0.11M | -0.14M | -0.14M | -0.16M | -0.17M | -0.12M | -0.11M | -0.14M | -0.15M | -0.17M | -0.23M | -0.25M | -0.21M | -0.32M | -0.30M | -0.23M | -0.23M | -0.25M | -0.30M | -0.41M | -0.46M | -31.85M | -40.15M | -36.74M | -39.02M | -61.59M | -66.03M | -72.59M | -84.76M | -90.64M | -96.63M | -102.39M | -107.54M | -112.33M | | -121.67M | -127.34M | -133.33M | -136.75M | -142.07M | -146.79M | -155.83M | -159.48M | -167.99M | -178.28M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | 126.00 | 124.00 |