|
Cash & Equivalents
|
0.03M | 0.05M | 0.04M | 0.22M | 0.19M | 0.03M | 0.04M | 0.02M | 5.62M | 4.11M | 5.38M | 5.64M | 7.14M | 7.10M | 6.90M | 7.55M | 10.73M | 6.98M | 518.00 | 5.06M | 28.00 | 123.00 | 0.17M | 77.00 | 0.01M | 0.07M | 0.22M | 0.17M | 0.08M | 0.02M | 0.01M | 0.02M | 0.17M | 0.06M | 504.00 |
|
Cash & Current Investments
|
0.03M | 0.05M | 0.04M | 0.22M | 0.19M | 0.03M | 0.04M | 0.02M | 5.62M | 4.11M | 5.38M | 5.64M | 7.14M | 7.10M | 6.90M | 7.55M | 10.73M | 6.98M | 518.00 | 5.06M | 28.00 | 123.00 | 0.17M | 77.00 | 0.01M | 0.07M | 0.22M | 0.17M | 0.08M | 0.02M | 0.01M | 0.02M | 0.17M | 0.06M | 504.00 |
|
Receivables - Net
|
| | 0.20M | | 0.20M | | | | 27.33M | | | | 25.62M | 25.57M | 25.57M | 19.16M | 25.57M | 21.80M | 19.78M | 19.12M | 20.23M | 24.93M | 27.63M | 26.24M | | | | | | | | | | | |
|
Receivables - Other
|
| | | | | | | | 0.60M | | | | 0.27M | 0.60M | 0.68M | 0.33M | 0.03M | 0.66M | 0.74M | 0.35M | 0.56M | 0.62M | 0.78M | 0.97M | | | | | | | | | | | |
|
Receivables
|
| | 0.20M | | 0.20M | | | | 27.93M | | | | 25.89M | 26.17M | 26.25M | 19.50M | 25.61M | 22.47M | 20.53M | 19.48M | 20.79M | 25.55M | 28.41M | 27.21M | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | 0.13M | | | | 0.22M | 0.24M | 0.21M | 0.21M | 0.02M | 0.02M | 0.02M | 0.25M | 0.16M | 0.11M | 0.12M | 0.07M | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.32M | | | | 0.72M | 0.19M | 0.27M | 0.28M | 0.28M | 0.28M | 0.25M | 0.23M | 0.23M | 0.21M | 0.22M | 0.23M | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.06M | | 0.06M | 0.01M | | | 1.23M | | | | 0.82M | 1.33M | 1.50M | 0.86M | 0.84M | 0.89M | 0.99M | 0.58M | 0.78M | 0.78M | 0.91M | 1.13M | 0.00M | | | 0.19M | | 0.18M | 1.09M | 0.01M | 0.00M | 0.00M | 0.01M |
|
Current Assets
|
| | 0.30M | | 0.30M | 0.04M | 0.04M | 0.02M | 33.92M | | | | 34.11M | 37.04M | 35.89M | 28.06M | 36.74M | 29.25M | 28.37M | 24.70M | 29.01M | 32.84M | 452.00 | 35.19M | 0.02M | | | 0.36M | | 0.21M | 1.09M | 0.03M | 0.17M | 0.06M | 0.10M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | 0.01M | 0.68M | | | | 0.57M | 0.58M | 0.50M | 0.49M | 0.52M | 0.44M | 0.38M | 0.35M | 0.33M | 0.28M | 0.27M | 0.25M | 0.13M | | | 0.09M | | 0.08M | 0.07M | 0.07M | 0.04M | 0.04M | 0.03M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M |
|
Goodwill
|
| | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.06M | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | 3.47M | | | | 3.31M | 3.64M | 3.34M | 3.50M | 3.63M | 3.40M | 3.18M | 2.93M | 2.91M | 2.62M | 0.03M | 2.76M | | | | 0.04M | | 0.08M | 0.10M | 0.13M | 0.14M | 0.14M | 0.15M |
|
Goodwill & Intangibles
|
| | | | | | | | 3.47M | | | | 3.38M | 3.71M | 3.41M | 3.57M | 3.70M | 3.47M | 3.24M | 2.99M | 2.97M | 2.68M | 0.09M | 2.82M | | | | 0.04M | | 0.08M | 0.10M | 0.13M | 0.14M | 0.14M | 0.15M |
|
Long-Term Deferred Tax
|
| | | | | | | | 2.04M | | | | 1.13M | 1.65M | 1.37M | 1.39M | 1.29M | 1.17M | 1.00M | 0.94M | 0.89M | 0.79M | 0.77M | 0.78M | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.20M | | 0.20M | 0.13M | 0.12M | 0.20M | | | | | 0.33M | 0.05M | 0.25M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 0.20M | | 0.20M | 0.13M | 0.12M | 0.22M | 6.19M | | | | 5.13M | 5.98M | 5.28M | 5.45M | 5.51M | 5.08M | 4.62M | 4.41M | 4.36M | 3.95M | 3.96M | 4.02M | 0.13M | | | 0.13M | | 0.16M | 0.17M | 0.19M | 0.18M | 0.18M | 0.19M |
|
Assets
|
| | 0.50M | | 0.50M | 0.17M | 0.16M | 0.24M | 40.11M | 36.98M | 40.70M | 45.42M | 39.24M | 40.63M | 41.17M | 33.51M | 42.25M | 34.33M | 32.99M | 29.11M | 33.36M | 36.78M | 0.03M | 39.20M | 0.15M | | | 0.49M | | 0.36M | 1.26M | 0.22M | 0.35M | 0.25M | 0.29M |
|
Accounts Payables
|
| | 0.26M | | 0.26M | | | | 6.60M | | | | 3.13M | 5.23M | 5.26M | 4.17M | 7.02M | 3.95M | 5.30M | 2.74M | 3.11M | 1.96M | 2.21M | 3.12M | | | | | | | | 0.01M | | | |
|
Notes Payables
|
| | 0.41M | | 0.41M | 0.26M | 0.32M | 0.74M | | | | | | | | | | | | | | | | | 0.31M | | | 0.51M | | 0.52M | 0.58M | 0.68M | 0.91M | 0.91M | 0.91M |
|
Payables
|
| | 0.67M | | 0.67M | 0.26M | 0.32M | 0.74M | 6.60M | | | | 3.13M | 5.23M | 5.26M | 4.17M | 7.02M | 3.95M | 5.30M | 2.74M | 3.11M | 1.96M | 2.21M | 3.12M | 0.31M | | | 0.51M | | 0.52M | 0.58M | 0.69M | 0.91M | 0.91M | 0.91M |
|
Accumulated Expenses
|
| | 0.04M | | 0.04M | 0.03M | 0.03M | 0.10M | | | | | | | | | | | | | | | | | 0.36M | | | 0.66M | | 0.80M | 0.90M | 0.99M | 0.99M | 0.99M | 1.00M |
|
Short term Debt
|
| | 1.91M | | 1.91M | 0.17M | 0.05M | 0.06M | | | | | | | | | | | | | | | | | 0.16M | | | 0.15M | | 0.11M | 0.22M | 0.16M | 0.21M | 0.15M | 0.22M |
|
Total Current Liabilities
|
| | 2.62M | | | | 0.39M | 0.89M | 31.99M | | | | 31.53M | 35.02M | 33.72M | 26.14M | 35.65M | 28.51M | 27.69M | 24.45M | 10.42M | 16.02M | 18.46M | 16.82M | 0.91M | | | 1.40M | | 1.54M | 1.81M | 1.96M | 2.25M | 2.20M | 2.30M |
|
Non-Current Debt
|
| | | | | | | | 0.22M | | | | 0.05M | 0.10M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 18.47M | 16.90M | 17.64M | 18.53M | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | 0.52M | | 0.52M | 0.58M | 0.68M | 0.91M | 0.91M | 0.91M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.00M | | 0.22M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | 0.15M | | 0.11M | 0.22M | 0.16M | 0.21M | 0.15M | 0.22M |
|
Total Non-Current Liabilities
|
| | | | | | | | 0.22M | | | | 0.05M | 0.10M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 18.51M | 16.93M | 17.68M | 18.57M | 0.75M | | | 1.25M | | 1.43M | 1.59M | 1.80M | 2.04M | 2.06M | 2.08M |
|
Total Liabilities
|
| | 2.62M | | 2.62M | 0.46M | 0.39M | 0.89M | 32.21M | 28.77M | 32.54M | 37.13M | 31.58M | 32.72M | 33.77M | 26.19M | 35.70M | 28.56M | 27.73M | 24.49M | 28.93M | 32.95M | 36.14M | 35.39M | 0.91M | 0.96M | 1.07M | 1.40M | 1.04M | 1.54M | 1.81M | 1.96M | 2.25M | 2.20M | 2.30M |
|
Total Debt
|
| | 1.91M | | 1.91M | 0.17M | 0.05M | 0.06M | 0.22M | | | | 0.05M | 0.10M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 18.47M | 16.90M | 17.64M | 18.53M | 0.16M | | | 0.15M | | 0.11M | 0.22M | 0.16M | 0.21M | 0.15M | 0.22M |
|
Common Equity
|
| | -2.13M | | -2.13M | -0.29M | -0.24M | -0.65M | 7.90M | | | | 7.66M | 7.91M | 7.40M | 7.33M | 6.56M | 5.77M | -0.09M | 4.62M | 4.43M | 3.83M | 0.03M | 3.82M | -0.76M | -0.96M | -1.07M | -0.91M | -1.04M | -1.17M | -0.55M | -1.74M | -1.90M | -1.96M | -2.02M |
|
Shareholder's Equity
|
| | -2.13M | | -2.13M | -0.29M | -0.24M | -0.65M | 7.90M | | | | 7.66M | 7.91M | 7.40M | 7.33M | 6.56M | 5.77M | -0.09M | 4.62M | 4.43M | 3.83M | 0.03M | 3.82M | -0.76M | -0.96M | -1.07M | -0.91M | -1.04M | -1.17M | -0.55M | -1.74M | -1.90M | -1.96M | -2.02M |
|
Liabilities and Shareholders Equity
|
| | 0.50M | | 0.50M | 0.17M | 0.16M | 0.24M | 40.11M | 36.98M | 40.70M | 45.42M | 39.24M | 40.63M | 41.17M | 33.51M | 42.25M | 34.33M | 32.99M | 29.11M | 33.36M | 36.78M | 0.03M | 39.20M | 0.15M | | | 0.49M | | 0.36M | 1.26M | 0.22M | 0.35M | 0.25M | 0.29M |
|
Treasury Shares
|
| | 9.84M | | 9.84M | 9.84M | 9.84M | 9.84M | | | | | | | | 2.29M | -0.15M | | | | | | | | | | | | | | | 38.19M | | | |
|
Retained Earnings
|
| | -9.04M | | -9.04M | -9.12M | -9.59M | -9.72M | -7.01M | | | | -6.75M | -7.06M | -7.31M | -7.64M | -7.62M | -7.94M | -8.08M | -8.38M | -8.64M | -9.28M | -0.11M | -9.88M | -0.46M | | | -0.86M | | 1.12M | -1.69M | -1.81M | -2.13M | -2.18M | -2.30M |
|
Preferred Shares
|
| | | | | | | 0.08M | 50.00 | | | | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 | 45.00 | 50.00 | 0.01M | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |