|
Cash & Equivalents
|
0.11M | 1.56M | 0.11M | 0.16M | 0.12M | 0.10M | 0.18M | 0.06M | 0.04M | 0.06M | 0.26M | | 0.05M | | 0.07M | 0.02M | 0.06M | 0.02M | 0.13M | 0.19M | 0.11M | | 0.04M | 0.05M | 0.11M | 0.10M | 0.04M | 0.08M | 0.04M | 0.01M | 0.09M | 0.99M | 1.80M | 1.74M | 2.39M | 2.05M | 13.18M | 41.73M | 40.56M | 21.83M | 19.29M | 19.73M | 18.85M | 16.29M | 17.43M | 11.51M | 12.21M | 9.69M | 8.12M | 10.31M | 9.31M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | | | | | | | | 0.07M | | |
|
Cash & Current Investments
|
0.11M | 1.56M | 0.11M | 0.16M | 0.12M | 0.10M | 0.18M | 0.06M | 0.04M | 0.06M | 0.26M | | 0.05M | | 0.07M | 0.02M | 0.06M | 0.02M | 0.13M | 0.19M | 0.11M | | 0.04M | 0.05M | 0.11M | 0.10M | 0.04M | 0.09M | 0.05M | 0.02M | 0.09M | 1.00M | 1.80M | 1.74M | 2.39M | 2.05M | 13.19M | 41.74M | 40.56M | 21.83M | 19.29M | 19.73M | 18.85M | 16.29M | 17.43M | 11.51M | 12.21M | 9.69M | 8.20M | 10.31M | 9.31M |
|
Receivables - Net
|
| | | | | | | | | | | 0.00M | 0.00M | 0.10M | 0.08M | 0.00M | | | | | | 0.09M | 0.11M | 0.10M | | 0.12M | 0.00M | | 430.00 | | | 0.00M | | | 0.00M | 0.01M | 24.00 | 24.00 | 22.00 | 1.91M | 1.79M | 2.01M | 2.03M | 2.55M | 2.83M | 3.97M | 3.22M | 3.87M | 3.45M | 3.59M | 4.16M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | 0.00M | 0.00M | 0.10M | 0.08M | 0.00M | | | | | | 0.09M | 0.16M | 0.10M | | 0.12M | 0.00M | | 430.00 | | | 0.00M | | | 0.00M | 0.01M | 24.00 | 24.00 | 22.00 | 1.91M | 1.79M | 2.01M | 2.03M | 2.55M | 2.83M | 3.97M | 3.22M | 3.87M | 3.45M | 3.59M | 4.16M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.05M | 0.07M | 0.11M | 0.18M | 0.21M | 0.27M | 3.29M | 3.71M | 4.25M | 4.52M | 5.73M | 7.70M | 8.49M | 9.82M | 11.28M | 11.86M | 13.02M | 14.06M |
|
Prepaid Assets
|
| | | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | | 0.00M | | | | 0.00M | 846.00 | 0.01M | 0.01M | 0.01M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.03M | 0.28M | 0.15M | 0.11M | 0.04M | 0.31M | 0.87M | 1.78M | 0.74M | 1.13M | 0.98M | 0.94M | 0.44M |
|
Current Assets
|
0.11M | 0.02M | 0.11M | 0.21M | 0.16M | 0.14M | 0.22M | 0.11M | 0.08M | 0.11M | 0.27M | | 0.05M | | 0.15M | 0.02M | 0.06M | 0.02M | 0.14M | 0.20M | 0.12M | | 0.20M | 0.15M | 1.10M | 0.23M | 0.07M | 0.11M | 0.07M | 0.03M | 0.11M | 1.03M | 1.84M | 1.80M | 2.49M | 2.20M | 13.41M | 41.99M | 40.86M | 27.31M | 24.95M | 26.10M | 25.43M | 24.89M | 28.83M | 25.75M | 25.98M | 25.97M | 24.48M | 27.85M | 27.97M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.06M | 0.06M | | 0.30M | 0.28M | 0.05M | 0.25M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.39M | 0.37M | 0.37M | 0.33M | 0.37M | 0.40M | 0.54M | 0.59M | 0.55M | 0.52M | 0.64M | 0.60M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.67M | 0.67M | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
1.00M | 1.00M | | 0.95M | | | | | | | | | 0.62M | | 0.59M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 1.49M | 1.25M | 1.25M | 1.44M | 2.12M | 2.52M | 3.04M | 3.14M | 3.34M | 2.67M | 2.12M |
|
Goodwill & Intangibles
|
1.00M | 1.00M | | 0.95M | | | | | | | | | 0.62M | | 0.59M | 0.57M | | | | | | | 0.67M | 0.67M | 0.67M | 0.67M | | | | | | | | | | | | | | 0.78M | 1.49M | 1.25M | 1.25M | 1.44M | 2.12M | 2.52M | 3.04M | 3.14M | 3.34M | 2.67M | 2.12M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.09M | 0.09M | 0.09M | 0.09M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.99M | | | | 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
-0.11M | -0.02M | -0.11M | | | | | | | | | | 0.62M | | 0.59M | 0.58M | 0.01M | 0.01M | 0.03M | 0.06M | 0.14M | | 0.97M | 0.95M | 0.94M | 1.02M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 1.93M | 2.04M | 2.31M | 2.22M | 2.46M | 3.07M | 3.55M | 4.07M | 4.59M | 4.71M | 4.11M | 3.52M |
|
Assets
|
| | | 0.21M | 0.16M | 0.14M | 0.22M | 0.11M | 0.08M | 0.11M | 0.27M | | 0.67M | | 0.74M | 0.60M | 0.06M | 0.02M | 0.16M | 0.26M | 0.26M | | 1.17M | 1.10M | 1.15M | 1.25M | 0.11M | 0.15M | 0.10M | 0.06M | 0.14M | 1.05M | 1.86M | 1.82M | 2.50M | 2.20M | 13.41M | 41.99M | 40.86M | 29.24M | 26.99M | 28.41M | 27.65M | 27.35M | 31.90M | 29.30M | 30.06M | 30.56M | 29.19M | 31.97M | 31.49M |
|
Accounts Payables
|
0.02M | 0.02M | 0.02M | 0.01M | 330.00 | | 0.00M | 0.00M | 0.01M | 0.02M | 0.00M | | 0.08M | | 0.04M | 0.02M | 0.03M | 0.03M | 0.34M | 0.01M | 0.02M | | 0.14M | 0.10M | 0.12M | 0.14M | 0.08M | 0.06M | 0.10M | 0.10M | 0.09M | 0.06M | 0.15M | 0.10M | 0.06M | 0.04M | 0.10M | 0.10M | 0.48M | 2.80M | 2.74M | 1.76M | 2.22M | 2.59M | 3.62M | 4.93M | 4.16M | 5.54M | 5.02M | 4.80M | 6.14M |
|
Notes Payables
|
| | | | | | | | 0.01M | 0.01M | 0.01M | | 1.04M | | 0.84M | 0.25M | 0.17M | 0.18M | 0.21M | 0.39M | 0.60M | | 0.72M | 0.36M | 0.42M | 0.75M | 0.69M | 0.66M | 0.59M | 0.51M | 0.44M | 0.82M | 0.52M | 0.33M | 0.33M | 1.90M | | | | | | | | | | | | | | | |
|
Payables
|
0.02M | 0.02M | 0.02M | 0.01M | 330.00 | | 0.00M | 0.00M | 0.02M | 0.03M | 0.01M | | 1.12M | | 0.87M | 0.27M | 0.20M | 0.21M | 0.55M | 0.40M | 0.62M | | 0.86M | 0.47M | 0.54M | 0.89M | 0.77M | 0.73M | 0.68M | 0.61M | 0.53M | 0.88M | 0.67M | 0.43M | 0.39M | 1.94M | 0.10M | 0.10M | 0.48M | 2.80M | 2.74M | 1.76M | 2.22M | 2.59M | 3.62M | 4.93M | 4.16M | 5.54M | 5.02M | 4.80M | 6.14M |
|
Accumulated Expenses
|
| | | | | | | | 16.00 | 391.00 | 766.00 | | 0.00M | | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | 0.03M | 0.03M | 0.01M | 0.02M | 0.03M | 0.05M | 0.02M | 0.03M | 0.03M | 0.02M | 0.05M | 0.06M | 0.08M | 0.05M | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.12M | 0.21M | 0.21M | 0.22M | 0.22M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.42M | 0.23M | 0.20M | 0.30M | 0.25M | 0.25M | 0.25M | 0.27M | 0.23M | 0.26M | |
|
Total Current Liabilities
|
| | | | | | | | | | | | 1.27M | | 1.21M | 0.28M | 0.27M | 0.28M | 0.78M | 0.61M | 0.75M | | 1.14M | 0.75M | 0.91M | 1.12M | 0.93M | 0.89M | 0.83M | 0.77M | 0.69M | 1.05M | 0.86M | 0.64M | 0.47M | 0.09M | 0.10M | 0.10M | 0.48M | 6.93M | 6.91M | 4.66M | 5.09M | 5.55M | 6.53M | 5.30M | 4.53M | 6.31M | 5.76M | 5.57M | 6.65M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 0.08M | | 0.31M | 0.31M | 0.29M | 0.29M | | | | | 0.06M | 0.95M | 2.08M | 2.05M | 3.20M | 1.90M | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.23M | 0.05M | 0.05M | 0.05M | 0.39M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | 0.64M | 0.61M | 0.60M | 0.56M | 0.54M | 0.50M | 0.46M | 0.44M | 0.74M | 0.72M | 0.71M | 0.64M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.34M | | | | | | | | | | | | | | 0.69M | 0.66M | 0.64M | 0.60M | 0.59M | 0.55M | 0.51M | 0.49M | 0.74M | 0.72M | 0.71M | 0.64M |
|
Total Liabilities
|
| | | 0.01M | 330.00 | | 0.00M | 0.00M | 0.02M | 0.03M | 0.01M | | 1.27M | | 1.21M | 0.28M | 0.27M | 0.28M | 0.78M | 0.61M | 0.83M | | 1.45M | 1.06M | 1.20M | 1.46M | 0.93M | 0.89M | 0.83M | 0.77M | 0.75M | 2.00M | 2.94M | 2.69M | 3.68M | 1.99M | 0.10M | 0.10M | 0.48M | 7.62M | 7.56M | 5.30M | 5.69M | 6.14M | 7.08M | 5.81M | 5.02M | 7.06M | 6.48M | 6.28M | 7.29M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | 0.08M | | 0.31M | 0.31M | 0.31M | 0.35M | 0.03M | 0.03M | | | 0.06M | 0.95M | 2.08M | 2.05M | 3.20M | 1.90M | | | | | | | | | | | | | | | |
|
Common Equity
|
| | | 0.20M | | | 0.22M | 0.10M | 0.06M | 0.08M | 0.25M | | -0.60M | | -0.47M | 0.32M | -0.21M | -0.26M | -0.62M | -0.35M | -0.57M | | -0.28M | 0.04M | -0.06M | -0.21M | -0.82M | -0.74M | -0.74M | -0.77M | -0.61M | -0.95M | -1.08M | -0.87M | -1.17M | 0.21M | 13.31M | 41.89M | 40.38M | 21.63M | 19.43M | 23.11M | 21.96M | 21.21M | 24.82M | 23.49M | 25.04M | 23.50M | 22.70M | 25.68M | 24.20M |
|
Shareholder's Equity
|
| | | 0.20M | | | 0.22M | 0.10M | 0.06M | 0.08M | 0.25M | | -0.60M | | -0.47M | 0.32M | -0.21M | -0.26M | -0.62M | -0.35M | -0.57M | | -0.28M | 0.04M | -0.06M | -0.21M | -0.82M | -0.74M | -0.74M | -0.77M | -0.61M | -0.95M | -1.08M | -0.87M | -1.17M | 0.21M | 13.31M | 41.89M | 40.38M | 21.63M | 19.43M | 23.11M | 21.96M | 21.21M | 24.82M | 23.49M | 25.04M | 23.50M | 22.70M | 25.68M | 24.20M |
|
Liabilities and Shareholders Equity
|
| | | 0.21M | 0.16M | 0.14M | 0.22M | 0.11M | 0.08M | 0.11M | 0.27M | | 0.67M | | 0.74M | 0.60M | 0.06M | 0.02M | 0.16M | 0.26M | 0.26M | | 1.17M | 1.10M | 1.15M | 1.25M | 0.11M | 0.15M | 0.10M | 0.06M | 0.14M | 1.05M | 1.86M | 1.82M | 2.50M | 2.20M | 13.41M | 41.99M | 40.86M | 29.24M | 26.99M | 28.41M | 27.65M | 27.35M | 31.90M | 29.30M | 30.06M | 30.56M | 29.19M | 31.97M | 31.49M |
|
Retained Earnings
|
-1.29M | -2.87M | -1.36M | -1.74M | -1.79M | -1.80M | -1.92M | -2.29M | -2.33M | -2.44M | -2.81M | | -9.08M | | -9.78M | -11.45M | -12.58M | -12.77M | -13.26M | -13.41M | -13.62M | | -14.53M | -15.44M | -15.77M | -15.98M | -16.69M | -17.04M | -17.43M | -17.53M | -18.17M | -20.22M | -26.40M | -29.28M | -33.32M | -32.66M | -33.89M | -34.43M | -35.89M | -59.40M | -61.10M | -62.00M | -62.66M | -63.91M | -65.19M | -65.68M | -66.88M | -69.04M | -70.22M | -71.99M | -72.87M |
|
Preferred Shares
|
| | | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | 0.05M | | | | 0.05M | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | -0.99M | | 0.45M | 0.00M | 257.00 | 257.00 | | | | | | | |