|
Cash & Equivalents
|
0.36M | 0.51M | | 5.72M | 23.26M | 30.97M | 28.01M | 23.01M | 19.00M | 10.92M | 8.28M | 3.72M | 0.83M | 4.22M | 7.63M | 7.14M | 8.22M | 6.55M |
|
Short-term Investments
|
| | | | | | | | 2.71M | | | 2.21M | | | 2.37M | 4.06M | 7.10M | 8.35M |
|
Cash & Current Investments
|
0.36M | 0.51M | | 5.72M | 23.26M | 30.97M | 28.01M | 23.01M | 21.71M | 10.92M | 8.28M | 5.93M | 0.83M | 4.22M | 10.00M | 11.20M | 15.32M | 14.91M |
|
Receivables - Net
|
| 0.00M | 0.04M | 0.09M | 0.05M | 0.05M | 0.05M | 0.57M | 0.95M | 0.35M | 0.30M | 1.34M | 0.27M | 0.28M | 1.11M | 0.86M | 1.06M | 1.34M |
|
Receivables - Other
|
| 0.06M | | 0.10M | 6.09M | 5.80M | 4.55M | 4.13M | 0.20M | 1.76M | 1.45M | 0.25M | 1.73M | 2.55M | 1.72M | 1.89M | 1.17M | 0.61M |
|
Receivables
|
| 0.06M | 0.04M | 0.19M | 6.15M | 5.85M | 4.60M | 4.70M | 1.16M | 2.11M | 1.74M | 1.59M | 2.01M | 2.83M | 2.83M | 2.75M | 2.24M | 1.94M |
|
Finished Goods
|
| | | | | | | | | | | 0.43M | | 0.29M | 0.16M | 0.16M | 0.13M | 0.08M |
|
Inventory
|
| | | | 0.22M | 0.27M | 0.34M | 0.26M | 0.31M | 0.20M | 0.84M | 0.43M | 0.29M | 0.29M | 0.16M | 0.16M | 0.13M | 0.08M |
|
Prepaid Assets
|
| | | | | | | | | | | 2.21M | 2.96M | 3.81M | 5.19M | 7.65M | 12.80M | 18.53M |
|
Current Assets
|
| 0.57M | | 5.98M | 29.63M | 37.08M | 32.95M | 27.97M | 23.00M | 14.59M | 12.05M | 7.95M | 5.58M | 9.81M | 14.48M | 16.15M | 22.58M | 26.63M |
|
Construction in Progress
|
| | | | | | | | | | | | | | 0.93M | 0.95M | | |
|
Property, Plant & Equipment (Net)
|
| 0.02M | | 0.01M | 0.06M | 0.08M | 0.10M | 0.65M | 0.71M | 0.81M | 0.73M | 0.69M | 0.53M | 0.50M | 0.41M | 0.36M | 0.35M | 0.34M |
|
Goodwill
|
| | | | | 0.45M | 0.45M | 7.28M | | 0.18M | 0.22M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Intangibles
|
| 8.00M | | 8.00M | 8.00M | 8.00M | 8.89M | 10.58M | 15.16M | 0.97M | 0.97M | 15.09M | 14.74M | 14.86M | 14.75M | 14.61M | 14.69M | 13.67M |
|
Goodwill & Intangibles
|
| 8.00M | | 8.00M | 8.00M | 8.46M | 9.34M | 17.85M | 15.16M | 1.14M | 1.19M | 15.18M | 14.83M | 14.95M | 14.83M | 14.69M | 14.78M | 13.75M |
|
Long-Term Deferred Tax
|
| | | 5.27M | 1.88M | 2.65M | 3.36M | 4.42M | | 0.16M | 0.16M | 0.15M | 0.14M | 0.06M | 0.06M | 0.06M | 0.06M | 0.01M |
|
Other Non-Current Assets
|
| | | | 0.07M | 0.13M | 0.13M | 0.95M | 0.07M | 0.08M | 0.06M | 0.77M | 0.37M | 0.52M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Non-Current Assets
|
| 7.30M | | 5.34M | 5.54M | 4.54M | 4.55M | 12.74M | 9.70M | 9.38M | 8.69M | 8.41M | 7.44M | 7.17M | 6.80M | 6.76M | 6.61M | 6.30M |
|
Assets
|
| 7.87M | | 11.32M | 35.18M | 41.62M | 37.50M | 40.72M | 32.70M | 23.97M | 20.74M | 16.36M | 13.02M | 16.98M | 21.28M | 22.91M | 29.19M | 32.93M |
|
Accounts Payables
|
| 0.68M | | 0.04M | 0.81M | 0.78M | 1.27M | 9.57M | 8.33M | 8.23M | 0.11M | 6.87M | 0.11M | 0.11M | 18.32M | 16.94M | 15.49M | 14.41M |
|
Payables
|
| 0.68M | | 0.04M | 0.81M | 0.78M | 1.27M | 9.57M | 8.33M | 8.23M | 0.11M | 6.87M | 0.11M | 0.11M | 18.32M | 16.94M | 15.49M | 14.41M |
|
Accumulated Expenses
|
| | | | 0.75M | | 0.26M | 9.57M | 8.33M | | 6.18M | 0.14M | | 0.20M | 0.92M | 0.19M | 0.11M | 0.16M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.02M | 0.06M | 0.03M | 1.30M | 0.01M | 2.73M | 2.12M | 2.12M | 2.36M | 1.58M |
|
Short term Debt
|
| 1.57M | | 0.02M | 0.52M | 0.03M | 0.02M | 0.02M | 0.03M | | 0.02M | 0.02M | 0.02M | 0.42M | 0.11M | 0.07M | 0.02M | 0.12M |
|
Current Leases
|
| 0.04M | | 0.17M | 0.22M | 0.30M | 0.29M | 0.30M | 0.47M | 0.56M | 0.53M | 0.56M | 0.42M | 0.43M | 0.36M | 0.44M | 0.43M | 0.26M |
|
Current Taxes
|
| | | | | | | | | | | 1.99M | | 1.85M | 1.48M | 1.48M | 1.54M | 1.20M |
|
Current Deferred Revenue
|
| 0.02M | | 0.04M | 0.03M | 0.02M | 0.00M | 1.35M | 1.41M | 1.25M | 1.21M | 1.27M | 1.28M | 1.43M | 1.43M | 1.23M | 0.95M | 0.75M |
|
Total Current Liabilities
|
| 2.99M | | 1.09M | 2.44M | 1.70M | 2.71M | 12.72M | 11.61M | 10.20M | 9.87M | 10.42M | 10.35M | 15.94M | 23.23M | 23.30M | 26.50M | 18.96M |
|
Non-Current Debt
|
| | | | | | 0.06M | 0.21M | 0.03M | 0.02M | | 0.02M | | | | | | |
|
Minority Interest
|
| | | | -0.10M | -0.15M | -0.22M | -0.32M | -0.34M | -0.41M | -0.42M | -0.28M | -0.27M | -0.31M | -0.27M | -0.21M | -0.20M | -0.58M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Operating Leases
|
| 0.08M | | 0.53M | 0.63M | 0.81M | 0.72M | 0.65M | 1.07M | 1.62M | 1.45M | 0.85M | 0.56M | 0.49M | 0.75M | 0.42M | 0.81M | 0.84M |
|
Total Non-Current Liabilities
|
| 3.04M | | 1.45M | 2.85M | 2.21M | 3.13M | 13.07M | | | | 0.92M | | | 0.46M | 0.49M | 0.45M | 0.64M |
|
Total Liabilities
|
| | | | | | | | 12.69M | 11.26M | 10.79M | 11.33M | 10.91M | 16.43M | 23.69M | 23.79M | 26.94M | 19.60M |
|
Total Debt
|
| 1.57M | | 0.02M | 0.52M | 0.03M | 0.09M | 0.23M | 0.06M | 0.02M | 0.02M | 0.04M | 0.02M | 0.42M | 0.11M | 0.07M | 0.02M | 0.12M |
|
Common Equity
|
-8.67M | -10.41M | | -15.42M | 32.33M | 39.56M | 34.36M | 27.64M | 20.01M | 12.71M | 9.95M | 5.03M | 2.11M | 0.55M | -2.41M | -0.88M | 2.45M | 13.91M |
|
Shareholder's Equity
|
-8.67M | -10.41M | | -15.42M | 32.33M | 39.56M | 34.36M | 27.64M | 20.01M | 12.71M | 9.95M | 5.03M | 2.11M | 0.55M | -2.41M | -0.88M | 2.45M | 13.91M |
|
Liabilities and Shareholders Equity
|
| 7.87M | | 11.32M | 35.18M | 41.62M | 37.50M | 40.72M | 32.70M | 23.97M | 20.74M | 16.36M | 13.02M | 16.98M | 21.28M | 22.91M | 29.19M | 32.93M |
|
Treasury Shares
|
| | | | | | | | | 0.10M | 0.61M | 0.07M | | 0.05M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Retained Earnings
|
| -12.59M | | -28.12M | -47.35M | -53.90M | -61.41M | -71.36M | -81.14M | -89.75M | -93.61M | -99.27M | -104.71M | -106.09M | -110.16M | -112.00M | -111.49M | -116.61M |
|
Preferred Shares
|
| 8.00M | | 8.35M | | | | | | | 8.00M | 8.00M | 8.00M | 8.00M | 15.00 | 8.00M | 8.00M | 8.00M |