|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | 0.94M | 0.25M | 0.37M | 0.31M | 0.22M | 0.26M | 0.27M | 0.18M | 0.15M | 0.19M | 0.34M | 0.42M | |
|
Receivables - Affiliates
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Fees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 0.68M |
|
Loans - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.25M | | | | | |
|
Cash & Equivalents
|
0.15M | 0.15M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.60M | 9.50M | 0.60M | 7.09M | 6.36M | 5.05M | 5.29M | 7.09M | 2.78M | 4.11M | 2.44M | 2.98M | 3.13M | 2.58M | 2.07M | 2.98M | 4.07M | 3.49M | 2.34M | 2.16M | 1.77M | 1.13M | 0.97M | 0.97M | 2.97M | 2.40M | 5.84M | 8.07M | 5.03M | 4.45M | 2.12M | 5.44M | 0.50M | 1.52M | 3.59M | 1.94M | 0.07M | 0.63M | 1.86M | 1.09M | 0.44M | 1.10M | 0.96M | 0.38M | 0.50M | 5.42M | 3.13M | 6.03M | 1.75M | 1.50M | 42.70M |
|
Receivables - Net
|
-200.00 | | | | -225.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.10M | 0.08M | 0.01M | 0.05M | 0.07M | 0.11M | 0.07M | 0.21M | 0.33M | 0.47M | 0.32M | 0.56M | 0.44M | | | | | | | | | | | | | |
|
Receivables
|
-200.00 | | | | -225.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
450.00 | 450.00 | 0.00M | -871.00 | 0.00M | 0.00M | 0.00M | -871.00 | -871.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | -0.13M | -0.11M | -0.09M | 0.05M | 0.12M | -0.04M | 0.07M | 0.00M | 0.02M | 0.09M | 0.06M | 0.04M | 0.03M | 0.08M | -0.02M | -0.02M | 0.02M | 0.09M | -0.00M | 0.06M | 0.04M | 0.09M | -0.01M | 0.05M | 0.09M | 0.08M | 0.05M | 0.03M | 0.01M | 0.07M | 0.05M | 0.04M | 0.11M | 0.19M | 0.13M | 0.08M | 0.03M | 0.13M | 0.12M | 0.22M | 0.27M | 0.16M | 0.22M | 0.17M | 0.21M | 0.10M | 0.07M | 0.03M | 0.05M | 0.03M | 1.85M |
|
Current Assets
|
| 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.47M | | | 74.37M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 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 | 784.00 | 141.00 | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | | 13.13M | 11.06M | 14.10M | 20.09M | 15.34M | 18.06M | 16.71M | 19.71M | 16.53M | 17.56M | 17.28M | 17.13M | 12.93M | 16.21M | 13.45M | 16.98M | 17.85M | 10.43M |
|
Intangibles
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | 0.36M | | 0.04M | | | 0.00M | 0.20M | 0.46M | 0.43M | 0.40M | 0.76M | 0.66M | 0.77M | 0.78M | 0.77M | 0.73M | 0.64M | 18.69M |
|
Non-Current Assets
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 354.78M |
|
Assets
|
0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 10.84M | 10.82M | 10.61M | 8.54M | 11.43M | 11.10M | 12.62M | 11.52M | 11.69M | 11.13M | 8.51M | 8.83M | 8.75M | 8.39M | 8.53M | 9.42M | 9.61M | 9.78M | 9.24M | 9.78M | 10.34M | 10.41M | 10.93M | 11.32M | 12.05M | 10.70M | 10.36M | 10.14M | 9.86M | 11.96M | 10.86M | 12.51M | 14.55M | 15.53M | 15.57M | 16.70M | 21.00M | 16.82M | 21.26M | 18.73M | 21.51M | 18.78M | 19.62M | 19.11M | 19.02M | 19.66M | 20.34M | 20.47M | 19.85M | 20.45M | 429.15M |
|
Accounts Payables
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | -0.03M | -0.03M | 0.01M | 0.00M | 0.01M | 0.01M | 0.19M | 0.06M | 0.05M | 0.02M | 0.09M | -0.01M | -0.00M | 0.02M | 0.03M | -0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.01M | 0.02M | 0.02M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.10M | 0.06M | 0.04M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.06M | 0.04M | 0.03M | 0.06M | 0.10M | 0.05M | 0.13M | 0.14M | 0.09M | 0.08M | 0.12M | 0.07M | 0.04M | 0.09M | 0.11M | 0.04M | 0.04M | 0.04M | 0.35M |
|
Notes Payables
|
| -0.01M | 0.01M | 0.04M | 0.05M | 0.08M | 0.09M | 0.09M | -0.01M | 0.13M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | 1.08M | 100.00 | 100.00 | | | | | | | | | | | | | | |
|
Payables
|
0.01M | 0.00M | 0.02M | 0.05M | 0.07M | 0.05M | 0.06M | 0.10M | -0.00M | 0.14M | 0.19M | 0.19M | 0.06M | 0.05M | 0.02M | 0.09M | -0.01M | -0.00M | 0.02M | 0.03M | -0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 0.01M | 0.02M | 0.02M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.10M | 0.06M | 0.04M | 0.02M | 0.04M | 0.02M | 0.03M | 0.57M | 0.06M | 0.04M | 1.11M | 0.06M | 0.11M | 0.05M | 0.13M | 0.14M | 0.09M | 0.08M | 0.12M | 0.07M | 0.04M | 0.09M | 0.11M | 0.04M | 0.04M | 0.04M | 0.35M |
|
Accumulated Expenses
|
| | | | | | | 0.00M | | 0.01M | 270.00 | 0.08M | 0.01M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | | | | 0.44M | 0.01M | 0.01M | 0.01M | 0.53M | 0.01M | 0.01M | 0.01M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | 0.03M | | 0.02M | | | | 0.01M | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.59M | 0.92M | 1.14M | 1.27M | 1.43M | 0.20M | 0.13M | | | | | | | | | 0.15M | | | 0.95M |
|
Current Deferred Revenue
|
| | | 975.00 | -975.00 | -975.00 | -975.00 | -975.00 | | | | | | | | 0.01M | 0.01M | | | 0.03M | 0.02M | 0.01M | 0.01M | -0.01M | -0.01M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | 0.14M | | | | 0.27M | | | 0.07M | 0.04M | 0.01M | | | | | 0.06M | | | | 11.86M |
|
Total Current Liabilities
|
| 0.01M | 0.03M | 0.06M | 0.08M | 0.09M | 0.11M | 0.11M | 0.16M | 0.14M | 0.19M | 0.30M | 0.12M | 0.09M | 0.03M | 0.14M | 0.02M | 0.02M | 0.05M | 0.06M | 0.04M | 0.05M | 0.09M | 0.03M | 0.02M | 0.03M | 0.04M | 0.25M | 0.23M | 0.03M | 0.15M | 0.17M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | | | 13.17M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.02M | 0.02M | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 0.01M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 2.08M | 2.31M | | 2.75M | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | 0.01M | 562.00 | 0.00M | 0.00M | 0.00M | 242.00 | 0.01M | 886.00 | 0.01M | 82.00 | 0.01M | 0.01M | 0.01M | -157.00 | 0.01M | -472.00 | -710.00 | -396.00 | 0.01M | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.87M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.48M | | 0.15M | 0.29M | 0.44M | | 0.17M | 0.35M | 0.51M | | 0.19M | 0.35M | 0.50M | | 0.20M | 0.48M | 0.67M | | | | | 0.03M | | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.34M | 0.36M | 0.14M | 0.04M | 0.04M | 0.04M | 0.00M | 0.00M | 0.46M | 0.43M | 0.40M | 0.00M | | | | 0.00M | | | 11.86M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.31M | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | 0.01M | 0.16M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | 0.52M | | 0.10M | 0.18M | | | | 10.87M |
|
Total Liabilities
|
| 0.01M | 0.03M | 0.06M | 0.08M | 0.09M | 0.11M | 0.12M | 0.16M | 0.17M | 0.19M | 0.30M | 0.12M | 0.09M | 0.03M | 0.14M | 0.02M | 0.02M | 0.05M | 0.06M | 0.04M | 0.05M | 0.09M | 0.03M | 0.02M | 0.03M | 0.04M | 0.25M | 0.23M | 0.03M | 0.15M | 0.17M | 0.04M | 0.04M | 0.04M | 0.16M | 0.11M | 0.11M | 0.07M | 0.08M | 1.74M | 0.06M | 0.87M | 1.16M | 1.34M | 2.43M | 3.28M | 7.18M | 2.39M | 2.60M | 0.86M | 2.89M | 0.10M | 0.14M | 0.52M | 0.05M | 0.27M | 0.49M | 0.72M | 0.27M | 0.19M | 24.04M |
|
Total Debt
|
| | | | | | | 0.01M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 2.08M | 2.31M | | 2.75M | | | | | | | | | | |
|
Common Equity
|
| 0.01M | -0.01M | -0.04M | -0.07M | -0.08M | -0.10M | -0.12M | -0.14M | -0.16M | -0.18M | 10.54M | 10.70M | 10.52M | 10.52M | 11.30M | 11.08M | 12.60M | 11.47M | 11.63M | 11.09M | 8.45M | 8.74M | 8.72M | | | 9.39M | | | | 9.63M | | | | | | | | | | | | 11.64M | | 14.19M | 13.14M | 13.41M | 13.83M | 14.43M | 18.66M | 17.87M | 18.61M | 18.68M | 19.48M | 18.59M | 18.97M | 19.39M | 19.85M | 19.76M | 19.58M | 20.26M | 405.11M |
|
Shareholder's Equity
|
| | | -0.04M | | | | -0.12M | | -0.16M | -0.18M | | | | 10.52M | | | | 11.47M | | | | 8.74M | | 8.37M | 8.51M | 9.39M | 9.37M | 9.56M | 9.21M | 9.63M | 10.17M | 10.37M | 10.90M | 11.28M | 11.89M | 10.59M | 10.24M | 10.07M | 9.79M | 10.22M | 10.81M | 11.64M | 13.39M | 14.19M | 13.14M | 13.41M | 13.83M | 14.43M | 18.66M | 17.87M | 18.61M | 18.68M | 19.48M | 18.59M | 18.97M | 19.39M | 19.85M | 19.76M | 19.58M | 20.26M | 405.11M |
|
Liabilities and Shareholders Equity
|
0.04M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 10.84M | 10.82M | 10.61M | 8.54M | 11.43M | 11.10M | 12.62M | 11.52M | 11.69M | 11.13M | 8.51M | 8.83M | 8.75M | 8.39M | 8.53M | 9.42M | 9.61M | 9.78M | 9.24M | 9.78M | 10.34M | 10.41M | 10.93M | 11.32M | 12.05M | 10.70M | 10.36M | 10.14M | 9.86M | 11.96M | 10.86M | 12.51M | 14.55M | 15.53M | 15.57M | 16.70M | 21.00M | 16.82M | 21.26M | 18.73M | 21.51M | 18.78M | 19.62M | 19.11M | 19.02M | 19.66M | 20.34M | 20.47M | 19.85M | 20.45M | 429.15M |
|
Retained Earnings
|
| -0.62M | -0.65M | -0.69M | -0.73M | -0.76M | -0.79M | 0.84M | -0.88M | 0.91M | 0.94M | -1.35M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -1.16M | -40.32M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | 0.38M | | | | | | | | | | | | | | | | | 0.32M | | |
|
Shares Outstanding
|
| | | 9.96M | | | | 11.01M | | | | 12.17M | 12.17M | 12.17M | 12.17M | 12.17M | 12.17M | 12.16M | 12.15M | 12.15M | 12.15M | 12.15M | 12.15M | 12.15M | | | | | | | | | | | | | | | | | | | 4.79M | | 4.80M | 4.80M | 4.80M | 10.79M | 4.82M | 6.19M | 6.19M | 6.19M | 6.19M | 0.87M | 6.39M | 6.39M | 6.39M | 6.39M | 6.39M | 6.06M | 6.06M | 83.07M |