|
Cash & Equivalents
|
0.14M | 0.13M | 0.20M | 0.12M | 0.23M | 0.21M | 0.37M | 0.51M | 0.44M | 0.40M | 0.98M | 0.76M | 0.49M | 0.53M | 0.47M | 0.40M | 0.37M | 0.33M | 0.23M | 0.17M | 0.50M | 0.61M | 0.55M | 0.59M | 0.54M | 0.62M | 0.67M | 0.66M | 0.60M | 0.70M | 0.70M | 0.65M | 0.73M | 0.80M | 0.82M | 0.62M | 0.57M | 0.75M | 0.80M | 0.63M | 0.56M | 0.67M | 0.73M | 0.77M | 0.86M | 0.92M | 0.92M | 1.03M | 1.13M | 1.16M | 1.31M | 1.25M | 1.35M | 1.43M |
|
Cash & Current Investments
|
0.14M | 0.13M | 0.20M | 0.12M | 0.23M | 0.21M | 0.37M | 0.51M | 0.44M | 0.40M | 0.98M | 0.76M | 0.49M | 0.53M | 0.47M | 0.40M | 0.37M | 0.33M | 0.23M | 0.17M | 0.50M | 0.61M | 0.55M | 0.59M | 0.54M | 0.62M | 0.67M | 0.66M | 0.60M | 0.70M | 0.70M | 0.65M | 0.73M | 0.80M | 0.82M | 0.62M | 0.57M | 0.75M | 0.80M | 0.63M | 0.56M | 0.67M | 0.73M | 0.77M | 0.86M | 0.92M | 0.92M | 1.03M | 1.13M | 1.16M | 1.31M | 1.25M | 1.35M | 1.43M |
|
Receivables - Net
|
0.11M | | | 0.10M | 0.10M | 0.19M | 0.09M | 0.20M | | 0.08M | 0.09M | 0.04M | 0.04M | 0.04M | 0.17M | 0.14M | 0.14M | 0.23M | 0.16M | 0.20M | 0.23M | 0.18M | 0.15M | 0.17M | 0.26M | 0.21M | 0.17M | 0.10M | 0.14M | 0.13M | 0.15M | 0.16M | 0.15M | 0.14M | 0.19M | 0.24M | 0.36M | 0.26M | 0.25M | 0.31M | 0.34M | 0.24M | 0.38M | 0.34M | 0.32M | 0.31M | 0.37M | 0.28M | 0.23M | 0.36M | 0.51M | 0.42M | 0.23M | 0.38M |
|
Receivables - Other
|
862.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.00M | | | | | | | | |
|
Receivables
|
0.11M | | | 0.10M | 0.10M | 0.19M | 0.09M | 0.20M | | 0.08M | 0.09M | 0.04M | 0.04M | 0.04M | 0.17M | 0.14M | 0.14M | 0.23M | 0.16M | 0.20M | 0.23M | 0.18M | 0.15M | 0.17M | 0.26M | 0.21M | 0.17M | 0.10M | 0.14M | 0.13M | 0.15M | 0.16M | 0.15M | 0.14M | 0.20M | 0.24M | 0.36M | 0.27M | 0.26M | 0.32M | 0.35M | 0.25M | 0.38M | 0.34M | 0.32M | 0.31M | 0.37M | 0.28M | 0.23M | 0.36M | 0.51M | 0.42M | 0.23M | 0.38M |
|
Inventory
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | 0.01M | 0.03M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.02M | 0.05M | 0.03M | 0.02M | 0.01M | 0.05M | 0.04M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M |
|
Current Assets
|
0.24M | | | 0.22M | 0.33M | 0.40M | 0.45M | | | | 1.06M | 0.88M | 0.76M | 0.68M | 0.65M | 0.55M | 0.53M | 0.58M | 0.44M | 0.38M | 0.74M | 0.82M | 0.75M | 0.81M | 0.83M | 0.87M | 0.89M | 0.82M | 0.80M | 0.91M | 0.86M | 0.81M | 0.88M | 0.94M | 1.04M | 0.87M | 0.95M | 1.03M | 1.08M | 0.97M | 0.92M | 0.94M | 1.14M | 1.13M | 1.20M | 1.25M | 1.31M | 1.32M | 1.37M | 1.55M | 1.85M | 1.69M | 1.62M | 1.83M |
|
Property, Plant & Equipment (Net)
|
0.01M | | | 0.00M | 0.00M | 0.00M | 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 | 961.00 | 0.01M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 978.00 | 384.00 | |
|
Intangibles
|
| | | | | | 0.00M | | | | 0.00M | 0.06M | 0.05M | 0.05M | 0.06M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | 0.00M | | | | 0.00M | 0.06M | 0.05M | 0.05M | 0.06M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | 0.12M | | | | 0.26M | | | | 0.40M | | | | 0.51M | | | | 0.36M | | | | 0.40M | | | | 0.44M | | | | 0.46M | | | | 0.52M | | | | 0.48M | | | 0.42M | | | | 0.35M | | | | 0.27M |
|
Other Non-Current Assets
|
| | | | | | | | | | | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.05M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
0.01M | | | 0.00M | 0.00M | 0.00M | 0.01M | | | | 0.01M | 0.07M | 0.06M | 0.08M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 978.00 | 384.00 | |
|
Assets
|
0.25M | | | 0.23M | 0.33M | 0.41M | 0.46M | | | | 1.07M | 0.94M | 0.82M | 0.76M | 0.66M | 0.56M | 0.55M | 0.61M | 0.45M | 0.39M | 0.76M | 0.83M | 0.76M | 0.83M | 0.85M | 0.89M | 0.90M | 0.83M | 0.82M | 0.92M | 0.87M | 0.89M | 0.95M | 1.00M | 1.09M | 0.92M | 0.99M | 1.07M | 1.10M | 0.99M | 0.93M | 0.94M | 1.14M | 1.13M | 1.20M | 1.26M | 1.31M | 1.33M | 1.37M | 1.55M | 1.85M | 1.69M | 1.62M | 1.83M |
|
Accounts Payables
|
44.00 | | | 0.01M | 0.03M | 0.04M | 0.05M | | | | 0.06M | 0.08M | 0.06M | 0.06M | 0.09M | 0.07M | 0.04M | 0.11M | 0.06M | 0.06M | 0.07M | 0.08M | 0.04M | 0.08M | 0.09M | 0.10M | 0.04M | 0.12M | 0.12M | 0.06M | 0.10M | 0.07M | 0.05M | 0.06M | 0.16M | 0.19M | 0.06M | 0.07M | 0.16M | 0.11M | 0.06M | 0.01M | 0.06M | 0.14M | 0.11M | 0.08M | 0.13M | 0.16M | 0.14M | 0.15M | 0.16M | 0.13M | 0.15M | 0.21M |
|
Notes Payables
|
| | | 0.21M | 0.21M | 0.20M | | | | | 0.15M | 0.14M | 0.14M | 0.18M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
44.00 | | | 0.22M | 0.24M | 0.24M | 0.05M | | | | 0.21M | 0.22M | 0.21M | 0.23M | 0.27M | 0.07M | 0.04M | 0.11M | 0.06M | 0.06M | 0.07M | 0.08M | 0.04M | 0.08M | 0.09M | 0.10M | 0.04M | 0.12M | 0.12M | 0.06M | 0.10M | 0.07M | 0.05M | 0.06M | 0.16M | 0.19M | 0.06M | 0.07M | 0.16M | 0.11M | 0.06M | 0.01M | 0.06M | 0.14M | 0.11M | 0.08M | 0.13M | 0.16M | 0.14M | 0.15M | 0.16M | 0.13M | 0.15M | 0.21M |
|
Accumulated Expenses
|
| | | | | | 0.14M | | | | 0.25M | 0.01M | 0.38M | 0.42M | 0.02M | 0.10M | 0.18M | 0.26M | 0.05M | 0.13M | 0.16M | 0.23M | 0.05M | | | | 0.04M | 0.08M | 0.03M | 0.08M | 0.08M | | | | 0.22M | | | | 0.22M | | | | 0.12M | | | 0.10M | | | | 0.17M | | | | 0.25M |
|
Other Accumulated Expenses
|
0.32M | | | 0.31M | 0.41M | 0.50M | 0.14M | | | | 0.24M | 0.30M | 0.38M | 0.42M | 0.02M | 0.10M | 0.18M | 0.26M | 0.05M | 0.13M | 0.16M | 0.23M | 0.05M | 0.03M | 0.03M | 0.04M | 0.08M | 0.08M | 0.03M | 0.02M | 0.08M | | | | 0.22M | | 0.05M | 0.12M | 0.22M | 0.20M | 0.11M | 0.13M | 0.12M | | | | | | | | 0.07M | 0.10M | 0.07M | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.13M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | | | | | | | | | | | | | |
|
Current Taxes
|
0.00M | | | 0.00M | 0.00M | 453.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | 0.06M | | | | 0.04M | 0.06M | 0.12M | 0.09M | 0.08M | 0.07M | 0.13M | 0.10M | 0.09M | 0.08M | 0.14M | 0.14M | 0.10M | 0.11M | 0.15M | 0.14M | 0.09M | 0.08M | 0.08M | 0.14M | 0.11M | 0.12M | 0.09M | 0.13M | 0.17M | 0.17M | 0.24M | 0.21M | 0.20M | 0.22M | 0.28M | 0.27M | 0.28M | 0.35M | 0.36M | 0.36M | 0.33M | 0.37M | 0.31M | 0.34M | 0.36M | 0.41M | 0.34M | 0.35M |
|
Total Current Liabilities
|
0.32M | | | 0.32M | 0.44M | 0.54M | 0.29M | | | | 0.51M | 0.59M | 0.72M | 0.57M | 0.20M | 0.24M | 0.36M | 0.47M | 0.20M | 0.27M | 0.37M | 0.44M | 0.19M | 0.22M | 0.27M | 0.28M | 0.25M | 0.28M | 0.23M | 0.31M | 0.29M | 0.21M | 0.16M | 0.21M | 0.57M | 0.38M | 0.37M | 0.43M | 0.60M | 0.54M | 0.46M | 0.41M | 0.46M | 0.62M | 0.62M | 0.54M | 0.55M | 0.71M | 0.62M | 0.66M | 0.71M | 0.76M | 0.67M | 0.80M |
|
Non-Current Debt
|
0.13M | | | 0.21M | 0.21M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 0.19M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | 0.08M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | | | | | | | | | | | | | | | |
|
Total Liabilities
|
0.45M | | | 0.53M | 0.66M | 0.74M | 0.49M | | | | 0.51M | 0.59M | 0.72M | 0.57M | 0.20M | 0.24M | 0.36M | 0.47M | 0.20M | 0.27M | 0.37M | 0.44M | 0.19M | 0.22M | 0.27M | 0.28M | 0.25M | 0.28M | 0.23M | 0.31M | 0.29M | 0.25M | 0.23M | 0.26M | 0.62M | 0.44M | 0.43M | 0.48M | 0.65M | 0.58M | 0.49M | 0.44M | 0.47M | 0.63M | 0.62M | 0.54M | 0.55M | 0.71M | 0.62M | 0.66M | 0.71M | 0.76M | 0.67M | 0.80M |
|
Total Debt
|
0.13M | | | 0.21M | 0.21M | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.13M | 0.15M | | | | | | | | | | |
|
Common Equity
|
0.20M | | | -0.37M | -0.32M | -0.33M | -0.03M | | | | 0.56M | 0.36M | 0.10M | 0.19M | 0.46M | 0.32M | 0.19M | 0.14M | 0.25M | 0.12M | 0.39M | 0.39M | 0.57M | 0.61M | 0.58M | 0.62M | 0.66M | 0.55M | 0.59M | 0.61M | 0.58M | 0.63M | 0.72M | 0.74M | 0.47M | 0.49M | 0.56M | 0.59M | 0.45M | 0.41M | 0.44M | 0.50M | 0.67M | 0.50M | 0.58M | 0.72M | 0.76M | 0.62M | 0.75M | 0.89M | 1.14M | 0.93M | 0.95M | 1.03M |
|
Shareholder's Equity
|
0.20M | | | -0.37M | -0.32M | -0.33M | -0.03M | | | | 0.56M | 0.36M | 0.10M | 0.19M | 0.46M | 0.32M | 0.19M | 0.14M | 0.25M | 0.12M | 0.39M | 0.39M | 0.57M | 0.61M | 0.58M | 0.62M | 0.66M | 0.55M | 0.59M | 0.61M | 0.58M | 0.63M | 0.72M | 0.74M | 0.47M | 0.49M | 0.56M | 0.59M | 0.45M | 0.41M | 0.44M | 0.50M | 0.67M | 0.50M | 0.58M | 0.72M | 0.76M | 0.62M | 0.75M | 0.89M | 1.14M | 0.93M | 0.95M | 1.03M |
|
Liabilities and Shareholders Equity
|
0.25M | | | 0.23M | 0.33M | 0.41M | 0.46M | | | | 1.07M | 0.94M | 0.82M | 0.76M | 0.66M | 0.56M | 0.55M | 0.61M | 0.45M | 0.39M | 0.76M | 0.83M | 0.76M | 0.83M | 0.85M | 0.89M | 0.90M | 0.83M | 0.82M | 0.92M | 0.87M | 0.89M | 0.95M | 1.00M | 1.09M | 0.92M | 0.99M | 1.07M | 1.10M | 0.99M | 0.93M | 0.94M | 1.14M | 1.13M | 1.20M | 1.26M | 1.31M | 1.33M | 1.37M | 1.55M | 1.85M | 1.69M | 1.62M | 1.83M |
|
Retained Earnings
|
-0.22M | | | -0.35M | -0.37M | -0.39M | -0.64M | | | | -1.70M | -2.24M | -2.55M | -2.69M | -3.02M | -3.39M | -3.69M | -3.85M | -4.11M | -4.36M | -4.52M | -4.63M | -4.86M | -5.03M | -5.29M | -5.41M | -5.35M | -5.50M | -5.78M | -5.82M | -5.92M | -5.93M | -5.85M | -5.92M | -6.23M | 6.28M | -6.27M | -6.28M | -6.47M | -6.55M | -6.57M | -6.55M | -6.45M | -6.69M | -6.62M | -6.56M | -6.54M | -6.71M | -6.59M | -6.47M | -6.25M | -6.48M | -6.49M | -6.45M |
|
Preferred Shares
|
| | | 5.00 | 5.00 | 5.00 | 5.00 | | | | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 194.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 194.00 | 5.00 | 5.00 | 5.00 | 194.00 | 194.00 | 194.00 | 194.00 | 194.00 |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 1.91M | | 2.08M | 6.61M | 6.66M | |