|
Cash & Equivalents
|
0.54M | 0.54M | 3.30M | 1.79M | 1.07M | 0.28M | 0.39M | 0.42M | 0.42M | 7.77M | 5.78M | 3.91M | 2.42M | 1.40M | 0.36M | 0.07M | 0.67M | 0.07M | 0.33M | 0.18M | 7.23M | 6.15M | 4.69M | 3.55M | 2.45M | 1.62M | 0.63M | 0.11M | 0.33M | 1.09M | 1.80M | 2.94M | 2.46M | 3.26M | 10.24M | 8.50M | 8.50M | 9.60M |
|
Cash & Current Investments
|
0.54M | 0.54M | 3.30M | 1.79M | 1.07M | 0.28M | 0.39M | 0.42M | 0.42M | 7.77M | 5.78M | 3.91M | 2.42M | 1.40M | 0.36M | 0.07M | 0.67M | 0.07M | 0.33M | 0.18M | 7.23M | 6.15M | 4.69M | 3.55M | 2.45M | 1.62M | 0.63M | 0.11M | 0.33M | 1.09M | 1.80M | 2.94M | 2.46M | 3.26M | 10.24M | 8.50M | 8.50M | 9.60M |
|
Receivables - Net
|
-0.02M | -0.00M | 0.00M | | -0.03M | -0.03M | -0.02M | 0.10M | -0.10M | 0.10M | 0.09M | 0.08M | 0.13M | 0.06M | 0.08M | 0.09M | 0.09M | 0.08M | 0.07M | 0.14M | 0.06M | 0.06M | 0.09M | 0.09M | 0.07M | 0.05M | 0.03M | 2.97M | 2.82M | 3.23M | 3.31M | 3.01M | 3.15M | 2.84M | 3.33M | 3.87M | 3.85M | 4.62M |
|
Receivables - Other
|
| -0.16M | -0.17M | 0.13M | 0.20M | -0.02M | 0.07M | 0.05M | 0.17M | 0.10M | 0.13M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
-0.02M | -0.16M | -0.16M | | 0.17M | -0.05M | 0.05M | 0.14M | 0.07M | 0.20M | 0.22M | 0.11M | 0.13M | 0.06M | 0.08M | 0.09M | 0.09M | 0.08M | 0.07M | 0.14M | 0.06M | 0.06M | 0.09M | 0.09M | 0.07M | 0.05M | 0.03M | 2.97M | 2.82M | 3.23M | 3.31M | 3.01M | 3.15M | 2.84M | 3.33M | 3.87M | 3.85M | 4.62M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | | | | |
|
Inventory
|
-0.01M | 0.10M | 0.58M | 0.59M | 0.03M | 0.05M | 0.48M | 0.46M | 0.42M | 0.45M | 0.43M | 0.53M | 0.36M | 0.42M | 0.39M | 0.39M | 0.35M | 0.26M | 0.24M | 0.33M | 0.25M | 0.25M | 0.26M | 0.36M | 0.27M | 0.27M | 0.29M | 1.07M | 0.90M | 1.71M | 2.95M | 2.46M | 2.73M | 3.43M | 4.15M | 5.46M | 5.91M | 6.81M |
|
Prepaid Assets
|
-0.01M | -0.02M | 0.05M | 0.12M | 0.12M | 0.13M | -0.01M | 0.12M | 0.16M | 0.15M | 0.15M | 0.16M | 0.17M | 0.20M | 0.20M | 0.13M | 0.12M | 0.11M | 0.09M | 0.08M | 0.15M | 0.13M | 0.16M | 0.13M | 0.15M | 0.15M | 0.15M | 0.37M | 1.20M | 1.35M | 1.72M | 2.43M | 0.38M | 0.38M | 0.68M | 1.01M | 1.91M | 1.60M |
|
Current Assets
|
| | 4.36M | 2.68M | 2.02M | 1.18M | 1.13M | 1.14M | 3.21M | 8.57M | 6.58M | 4.58M | 3.08M | 1.98M | 0.94M | 0.58M | 1.14M | 0.51M | 0.73M | 0.64M | 7.70M | 6.59M | 5.20M | 4.03M | 2.94M | 2.08M | 1.10M | 4.52M | 6.10M | 7.39M | 9.78M | 10.83M | 8.72M | 9.90M | 18.40M | 18.83M | 20.17M | 22.63M |
|
Property, Plant & Equipment (Net)
|
| | 0.14M | 0.09M | 0.06M | 0.04M | 0.02M | 0.01M | 0.01M | 0.02M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.76M | 1.05M | 1.08M | 0.94M | 0.97M | 0.95M | 0.77M | 0.30M | 0.45M | 1.59M | 1.99M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M |
|
Intangibles
|
| | 2.22M | 2.15M | 2.07M | 1.99M | 1.92M | 1.84M | 1.76M | 1.69M | 1.61M | 3.50M | 1.46M | 3.50M | 3.50M | 1.23M | 3.50M | 3.50M | 3.50M | 0.92M | 0.84M | 0.77M | 0.69M | 3.50M | 0.54M | 0.46M | 0.38M | 4.96M | 4.79M | 4.61M | 4.43M | 4.26M | 4.08M | 3.91M | 3.73M | 3.55M | 3.38M | 3.20M |
|
Goodwill & Intangibles
|
| | 2.22M | 2.15M | 2.07M | 1.99M | 1.92M | 1.84M | 1.76M | 1.69M | 1.61M | 3.50M | 1.46M | 3.50M | 3.50M | 1.23M | 3.50M | 3.50M | 3.50M | 0.92M | 0.84M | 0.77M | 0.69M | 3.50M | 0.54M | 0.46M | 0.38M | 12.22M | 12.05M | 11.87M | 11.69M | 11.52M | 11.34M | 11.17M | 10.99M | 10.81M | 10.64M | 10.46M |
|
Other Non-Current Assets
|
387.00 | -430.00 | 0.06M | 0.00M | 0.03M | 349.00 | 55.00 | 0.03M | 0.03M | 0.03M | 0.03M | 0.00M | 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 | | 0.85M | | | | | | | | | 0.08M |
|
Non-Current Assets
|
| | 3.35M | 3.19M | 2.93M | 2.65M | 2.43M | 1.89M | 1.80M | 1.74M | 1.68M | 1.59M | 1.51M | 1.43M | 1.34M | 1.27M | 1.19M | 1.11M | 1.03M | 0.94M | 0.87M | 0.79M | 0.71M | 0.63M | 0.55M | 0.48M | 0.40M | 12.98M | 13.10M | 12.95M | 12.63M | 12.49M | 12.29M | 11.94M | 11.72M | 12.02M | 12.88M | 12.97M |
|
Assets
|
3,136.00M | 348.00M | 7.71M | 5.87M | 4.95M | 3.83M | 3.56M | 3.03M | 5.01M | 10.31M | 8.26M | 6.17M | 4.59M | 3.41M | 2.28M | 1.85M | 2.33M | 1.62M | 1.76M | 1.59M | 8.56M | 7.38M | 5.91M | 4.67M | 3.49M | 2.56M | 1.50M | 17.50M | 19.20M | 20.34M | 22.42M | 23.32M | 21.01M | 21.84M | 30.12M | 30.86M | 33.05M | 35.60M |
|
Accounts Payables
|
-0.36M | -0.70M | 0.26M | 1.07M | 0.38M | 0.75M | 1.04M | 1.83M | -0.27M | 1.61M | 1.16M | 0.76M | 0.60M | 0.45M | 0.40M | 0.56M | 0.36M | 0.66M | 0.39M | 0.94M | 0.56M | 0.40M | 0.40M | 0.23M | 0.20M | 0.29M | 0.32M | 5.26M | 4.86M | 4.62M | 5.71M | 5.06M | 3.89M | 4.14M | 3.73M | 4.15M | 4.00M | 3.99M |
|
Notes Payables
|
| | 8.66M | 8.89M | 9.11M | 9.33M | 5.37M | 4.25M | 5.37M | | | | | | | 0.44M | 2.00M | 0.31M | 0.04M | 0.15M | | | 5.37M | 5.37M | | | | 16.95M | 17.71M | 7.55M | 7.11M | 7.48M | 6.41M | 7.66M | | | | |
|
Payables
|
-0.36M | -0.70M | 8.92M | 9.96M | 9.49M | 10.08M | 6.41M | 6.08M | 5.10M | 1.61M | 1.16M | 0.76M | 0.60M | 0.45M | 0.40M | 0.99M | 2.36M | 0.97M | 0.43M | 1.08M | 0.56M | 0.40M | 5.78M | 5.60M | 0.20M | 0.29M | 0.32M | 22.22M | 22.57M | 12.18M | 12.81M | 12.54M | 10.30M | 11.79M | 3.73M | 4.15M | 4.00M | 3.99M |
|
Accumulated Expenses
|
0.00M | 0.00M | -0.10M | 0.63M | 0.47M | 0.38M | 0.36M | 1.10M | 0.32M | 0.32M | 0.47M | 0.63M | 0.79M | 0.95M | 1.11M | 0.72M | 0.62M | 0.71M | 0.83M | 0.86M | 0.64M | 0.35M | 0.36M | 0.37M | 0.36M | 0.35M | 0.40M | 8.55M | 6.35M | 6.36M | 6.00M | 6.85M | 4.79M | 5.24M | 4.68M | 3.58M | 3.29M | 3.59M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.05M | | 0.04M | 0.04M | 0.05M | 0.08M | 0.09M | 0.08M | 0.06M | 0.05M | 0.05M | 0.03M | 0.03M | 0.06M | 0.05M | 0.02M | 1.05M | 1.11M | 1.00M | 0.95M | 0.97M | 0.40M | 0.38M | 0.03M | 0.04M | | 0.01M |
|
Short term Debt
|
| | | | | | | | | | | | | | | 0.44M | 5.74M | 3.41M | | | | | | | | | | 15.00M | 16.12M | 17.64M | 18.28M | 18.91M | 23.42M | 24.43M | 25.30M | 26.04M | 26.77M | 5.63M |
|
Current Leases
|
100.00 | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | 0.17M | 0.26M | 0.12M | 0.19M |
|
Current Taxes
|
-0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.07M | 0.44M | 0.11M | 0.13M | 0.14M | 0.19M | 0.19M | 0.22M | 0.25M |
|
Total Current Liabilities
|
0.06M | 0.06M | 2.75M | 2.86M | 4.24M | 5.18M | 10.78M | 8.17M | 8.28M | 2.80M | 2.55M | 2.32M | 2.31M | 2.32M | 2.42M | 2.99M | 8.27M | 7.99M | 2.43M | 2.34M | 1.48M | 0.95M | 6.33M | 6.22M | | 1.41M | 1.28M | 70.65M | 79.28M | 85.43M | 64.75M | 70.18M | 59.97M | 81.51M | 42.34M | 47.27M | 46.50M | 19.58M |
|
Capital Leases
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.00M | | | | | | | | | | | | | | | 0.07M | | 0.01M | |
|
Non-Current Debt
|
0.04M | 0.05M | | | | | | 5.37M | | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | | 5.37M | 5.37M | 5.34M | 5.34M | | | | | | | | | | | 17.08M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.21M | 0.28M | 0.35M | 0.34M | 0.35M | 0.36M | 0.30M | 0.31M | 0.30M | 0.32M |
|
Liabilities from Discontinued Operations
|
| | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.52M | 0.55M | 0.49M | 0.40M | 0.30M | 0.24M | 0.19M | 0.65M | 1.06M | 1.09M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 3.41M | | | | | | | | | | | | | | | | | | | 0.03M | |
|
Total Non-Current Liabilities
|
| | | | | | | 5.37M | | | | 5.38M | 5.38M | 5.38M | 5.38M | 5.38M | 5.38M | 5.37M | 5.37M | 5.37M | | | | | | | | 0.64M | 0.76M | 0.86M | 0.84M | 0.73M | 0.65M | 0.59M | 0.49M | 0.88M | 1.32M | 18.95M |
|
Total Liabilities
|
| | 11.41M | 11.75M | 13.35M | 14.51M | 16.16M | 13.55M | 13.65M | 8.17M | 7.93M | 7.70M | 7.69M | 7.70M | 7.80M | 8.37M | 13.65M | 13.37M | 7.80M | 7.72M | 6.85M | 6.33M | 6.33M | 6.22M | 6.19M | 6.75M | 6.63M | 71.29M | 80.03M | 86.30M | 65.59M | 70.92M | 60.62M | 82.11M | 42.84M | 48.15M | 47.82M | 38.53M |
|
Total Debt
|
0.04M | 0.05M | | | | | | 5.37M | | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.37M | 5.81M | 11.11M | 8.78M | 5.37M | 5.37M | 5.37M | 5.37M | | 5.37M | 5.37M | 5.34M | 5.34M | 15.00M | 16.12M | 17.64M | 18.28M | 18.91M | 23.42M | 24.43M | 25.30M | 26.04M | 26.77M | 22.71M |
|
Common Equity
|
| | -3.70M | -39.35M | -8.40M | | | -10.52M | -8.64M | 2.14M | 0.34M | -1.54M | -3.10M | -4.30M | -5.52M | -6.52M | -11.32M | -11.75M | -6.04M | -6.13M | 1.71M | 1.05M | -0.42M | -1.55M | -2.70M | -4.20M | -5.13M | -53.79M | -60.84M | -65.95M | -43.18M | -47.59M | -39.61M | -60.26M | -12.72M | -17.29M | -14.78M | -2.93M |
|
Shareholder's Equity
|
-0.06M | -0.06M | | -39.35M | | -10.67M | -12.60M | -10.52M | | 2.14M | 0.34M | -1.54M | -3.10M | -4.30M | -5.52M | -6.52M | -11.32M | -11.75M | -6.04M | -6.13M | 1.71M | 1.05M | -0.42M | -1.55M | -2.70M | -4.20M | -5.13M | -53.79M | -60.84M | -65.95M | -43.18M | -47.59M | -39.61M | -60.26M | -12.72M | -17.29M | -14.78M | -2.93M |
|
Liabilities and Shareholders Equity
|
3,136.00M | 348.00M | 7.71M | 5.87M | 4.95M | 3.83M | 3.56M | 3.03M | 5.01M | 10.31M | 8.26M | 6.17M | 4.59M | 3.41M | 2.28M | 1.85M | 2.33M | 1.62M | 1.76M | 1.59M | 8.56M | 7.38M | 5.91M | 4.67M | 3.49M | 2.56M | 1.50M | 17.50M | 19.20M | 20.34M | 22.42M | 23.32M | 21.01M | 21.84M | 30.12M | 30.86M | 33.05M | 35.60M |
|
Retained Earnings
|
0.04M | 0.04M | -35.96M | -38.66M | -41.66M | -44.38M | -47.05M | -54.27M | -56.45M | -60.03M | -62.10M | -64.51M | -66.34M | -67.77M | -69.22M | 0.01M | -76.28M | -77.10M | -81.53M | 0.01M | -84.77M | -86.47M | -87.96M | -88.18M | -89.34M | -90.86M | -91.89M | -207.32M | -214.58M | -238.28M | -220.05M | -224.58M | -218.02M | -238.67M | -251.42M | -257.10M | -256.04M | -245.72M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | 6.00 | 6.00 | 6.00 | 1.00 | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | 0.06M | 0.06M |