|
Accumulated Depreciation
|
| | -1.55M | | | | 2.05M | | | | 1.51M | | | | 2.10M | | | | 2.96M | | | | 4.85M | | | | | | | 10.79M | | 11.29M | 11.50M | 11.59M | | | | | | | | | | | |
|
Receivables - Fees
|
| | 1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Equivalents
|
1.77M | 7.56M | 3.06M | 33.21M | 18.76M | 1.82M | 7.79M | 4.47M | 7.54M | 3.72M | 47.93M | 37.08M | 21.92M | 60.80M | 88.40M | 77.59M | 77.73M | 70.24M | 60.04M | 49.14M | 35.84M | 95.04M | 107.92M | 105.43M | 97.80M | 92.46M | 63.70M | 21.33M | 8.27M | 51.63M | 39.35M | 27.92M | 20.93M | 20.77M | 13.35M | 7.41M | 13.39M | 9.38M | 18.58M | 14.02M | 11.12M | 8.86M | 5.39M | 6.79M | 21.29M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | 17.38M | 3.29M | 3.21M | 4.18M | 2.01M | 0.66M | 0.10M | 0.15M | 0.16M | 0.18M | 0.36M | 0.51M | 0.31M | | | | | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | 17.38M | 3.29M | 3.21M | 4.18M | 2.01M | 0.66M | 0.10M | 0.15M | 0.16M | 0.18M | 0.36M | 0.51M | 0.31M | | | | | | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.42M | 0.68M | 1.01M | 0.16M | 0.28M | 0.58M | 0.72M | 0.65M | 0.68M | 0.77M | 0.80M | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.41M | 0.28M | 0.19M | | | 0.07M | 0.16M | 0.04M | | | 0.34M | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.08M | 0.38M | 0.17M | 1.26M | 1.09M | 0.91M | 0.23M | 0.36M | 0.22M | 0.10M | 0.04M | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.91M | 1.33M | 1.38M | 1.42M | 1.36M | 1.56M | 1.11M | 1.04M | 0.90M | 0.87M | 1.18M | | | | | | | | | | | |
|
Prepaid Assets
|
| | 2.10M | 0.76M | 1.21M | 2.06M | 2.36M | 3.50M | 1.76M | | 2.00M | 2.14M | 1.35M | 1.03M | 0.90M | 1.09M | 0.87M | 1.07M | 0.95M | 0.98M | 2.32M | 0.88M | 1.73M | 1.52M | 1.24M | 1.07M | 1.89M | 2.18M | 1.34M | 2.59M | 2.23M | 2.81M | 2.23M | 1.86M | 0.53M | 1.40M | 1.02M | 2.19M | 1.37M | 2.01M | 1.08M | 0.55M | 0.79M | 0.91M | 0.63M |
|
Current Assets
|
| | 5.78M | 37.00M | 39.01M | 34.08M | 38.15M | 31.07M | 33.69M | | 61.77M | 50.33M | 35.23M | 77.00M | 104.56M | 93.97M | 93.22M | 86.64M | 76.30M | 65.42M | 53.52M | 122.59M | 118.95M | 112.79M | 105.55M | 96.92M | 71.31M | 58.97M | 51.75M | 50.49M | 42.81M | 32.00M | 24.54M | 24.57M | 17.35M | 8.84M | 14.42M | 11.58M | 19.95M | 16.04M | 12.20M | 9.42M | 6.18M | 7.70M | 21.92M |
|
Buildings
|
| | 1.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | 0.80M | 0.71M | 1.67M | 2.23M | 2.31M | 2.54M | 2.62M | | 2.48M | 2.40M | 2.35M | 3.41M | 5.18M | 6.16M | 6.82M | 9.47M | 9.82M | 9.85M | 9.71M | 8.74M | 8.61M | 8.20M | 7.79M | 8.85M | 15.65M | 15.94M | 15.78M | 15.93M | 15.93M | 11.07M | 10.89M | 10.26M | | | | | | | | | | | |
|
Long-Term Investments
|
| | | | | | | | | | | | 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M |
|
Long-Term Deferred Tax
|
| | 27.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.20M | -0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | 0.20M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.07M | 5.00M | 5.00M | 5.00M | 0.26M | 0.26M | 0.25M | 13.94M | 3.48M | 0.07M | 0.02M | | | | | | | | |
|
Non-Current Assets
|
| | 1.05M | -37.00M | 1.98M | 2.62M | 2.69M | 2.92M | 2.95M | | 2.75M | 2.65M | 5.57M | 3.66M | 5.47M | 6.45M | 7.16M | 9.80M | 10.12M | 10.18M | 10.04M | 8.97M | 8.84M | 8.43M | 8.02M | 9.08M | 16.03M | 20.62M | 20.51M | 27.40M | 29.16M | 24.14M | 23.77M | 22.92M | 8.94M | 8.89M | 8.84M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M | 8.82M |
|
Assets
|
| | 6.83M | | 40.99M | 36.70M | 40.84M | 33.99M | 36.64M | | 64.52M | 52.98M | 40.80M | 80.66M | 110.03M | 100.42M | 100.37M | 96.44M | 86.42M | 75.59M | 63.56M | 131.56M | 127.78M | 121.22M | 113.57M | 106.00M | 87.35M | 79.59M | 72.26M | 77.89M | 71.97M | 56.13M | 48.31M | 47.49M | 26.29M | 17.73M | 23.26M | 20.39M | 28.77M | 24.86M | 21.01M | 18.24M | 14.99M | 16.52M | 30.74M |
|
Accounts Payables
|
| | 0.54M | 1.31M | 1.85M | 2.63M | 1.53M | 1.14M | 1.20M | | 6.89M | 3.94M | 1.30M | 1.25M | 6.25M | 2.19M | 2.80M | 2.87M | 2.43M | 2.69M | 1.60M | 1.70M | 1.56M | 3.60M | 2.86M | 1.35M | 3.23M | 1.94M | 2.23M | 2.12M | 2.71M | 2.40M | 2.00M | 1.26M | 1.40M | 1.21M | 1.03M | 1.34M | 1.27M | 0.81M | 0.40M | 0.67M | 0.33M | 0.83M | 0.53M |
|
Notes Payables
|
| | 6.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 7.35M | 1.31M | 1.85M | 2.63M | 1.53M | 1.14M | 1.20M | | 6.89M | 3.94M | 1.30M | 1.25M | 6.25M | 2.19M | 2.80M | 2.87M | 2.43M | 2.69M | 1.60M | 1.70M | 1.56M | 3.60M | 2.86M | 1.35M | 3.23M | 1.94M | 2.23M | 2.12M | 2.71M | 2.40M | 2.00M | 1.26M | 1.40M | 1.21M | 1.03M | 1.34M | 1.27M | 0.81M | 0.40M | 0.67M | 0.33M | 0.83M | 0.53M |
|
Accumulated Expenses
|
| | 0.86M | -1.13M | 1.78M | 1.69M | 2.51M | 2.13M | 2.48M | | 4.65M | 3.38M | 2.93M | 3.05M | 3.90M | 1.90M | 2.96M | 2.04M | 3.65M | 2.78M | 2.05M | 2.34M | 3.96M | 2.44M | 2.91M | 4.14M | 3.25M | 3.98M | 5.33M | 6.52M | 4.32M | 4.26M | 4.40M | 2.53M | 1.42M | 1.85M | 1.79M | 2.44M | 1.34M | 1.74M | 1.64M | 1.25M | 1.01M | 1.15M | 2.04M |
|
Other Accumulated Expenses
|
| | 0.85M | | 0.15M | 0.10M | | | | | | | | | | | | | 0.61M | | | | 0.81M | | | | | | | 1.17M | | | | 0.34M | | | | 0.32M | | | | 0.29M | | | |
|
Short term Debt
|
| | 5.20M | 3.99M | | 0.68M | 3.80M | 5.68M | 7.01M | | 7.44M | 7.66M | 7.89M | 8.13M | | | 2.21M | 4.51M | 6.86M | 9.29M | 9.51M | | 4.54M | 9.19M | 13.94M | 9.18M | 8.75M | 8.76M | 8.78M | 8.80M | 8.81M | 9.89M | 7.89M | 5.36M | 3.32M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.50M | 0.73M | 1.07M | 1.18M | 1.14M | 1.36M | 0.10M | 0.05M | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | 0.77M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | 0.62M | 2.50M | 2.50M | 2.60M | 0.79M | 0.61M | 0.15M | 3.01M | 2.60M | 1.36M | 0.96M | 0.36M | | | 1.24M | 1.24M | 1.24M | 1.21M | 1.19M | 1.15M | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 13.41M | 5.80M | 3.78M | 5.09M | 7.84M | 8.95M | 10.69M | | 14.33M | 14.98M | 12.12M | 12.43M | 6.87M | 4.61M | 8.74M | 10.37M | 13.73M | 15.36M | 13.31M | 7.88M | 12.78M | 16.80M | 21.03M | 15.53M | 15.54M | 15.19M | 17.07M | 18.51M | 17.03M | 17.69M | 15.65M | 13.77M | 9.46M | 4.22M | 3.57M | 4.51M | 3.34M | 3.27M | 2.76M | 2.65M | 1.99M | 2.63M | 3.21M |
|
Non-Current Debt
|
| | | | 8.73M | 8.20M | 15.28M | 13.50M | 12.32M | | 8.53M | 6.54M | 4.50M | 2.38M | 14.36M | 14.49M | 22.43M | 20.36M | 18.02M | 15.85M | 13.62M | 20.72M | 16.38M | 11.94M | 7.41M | 12.14M | 11.27M | 9.37M | 6.95M | 5.01M | 3.04M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.24M | 0.20M | | | 0.01M | 0.34M | 0.38M | | 0.31M | 0.28M | 0.25M | 0.22M | 2.01M | 2.01M | 1.69M | 1.69M | 1.63M | 1.63M | 1.59M | 0.44M | 0.59M | 2.44M | 3.11M | 3.92M | | | 1.24M | 1.15M | 1.12M | 1.09M | 1.06M | 1.04M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 3.28M | 1.16M | 0.76M | 0.73M | 0.73M | 0.72M | 0.72M | 0.72M | 0.65M | 0.65M | 0.65M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 4.62M | 4.66M | 3.75M | 4.76M | 4.50M | 4.59M | 4.66M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | 0.24M | 0.04M | | | 0.23M | | 5.48M | | 7.50M | 9.25M | 17.89M | 12.42M | 13.45M | 14.09M | 11.73M | 4.65M | 5.86M | 0.85M | 0.92M | 0.63M | 1.18M | 0.80M | 0.60M | 0.83M | 0.18M | 0.13M | 85.98M | 85.29M | 84.61M | 0.85M | 0.83M | 7.10M | 1.79M | 3.09M | 1.38M | 1.78M | 2.78M | 2.33M | 2.08M | 1.06M | 0.88M | 0.76M | 1.85M |
|
Total Non-Current Liabilities
|
| | 16.54M | -0.04M | | | 23.14M | | 23.54M | | 23.17M | 21.81M | 16.87M | 15.03M | 23.43M | 21.26M | 33.10M | 32.72M | 33.90M | 33.66M | 29.25M | 90.96M | 93.49M | 96.98M | 99.47M | 101.89M | 114.48M | 115.45M | 29.30M | 28.50M | 25.63M | 22.14M | 19.94M | 18.57M | 10.26M | 4.22M | 3.57M | 4.51M | 9.66M | 9.80M | 9.29M | 9.17M | 8.52M | 9.13M | 9.71M |
|
Total Liabilities
|
| | 16.78M | | 12.57M | 13.35M | 23.37M | 22.96M | 29.02M | | 30.67M | 31.06M | 34.76M | 27.46M | 36.87M | 35.35M | 44.83M | 37.37M | 39.76M | 34.51M | 30.17M | 91.59M | 94.67M | 97.78M | 100.07M | 102.73M | 114.66M | 115.58M | 115.28M | 113.79M | 110.24M | 22.99M | 20.77M | 25.67M | 12.05M | 7.31M | 4.95M | 6.29M | 12.44M | 12.13M | 11.37M | 10.23M | 9.40M | 9.89M | 11.56M |
|
Total Debt
|
| | 5.20M | 3.99M | 8.73M | 8.88M | 19.08M | 19.18M | 19.34M | | 15.97M | 14.21M | 12.39M | 10.52M | 14.36M | 14.49M | 24.64M | 24.87M | 24.87M | 25.14M | 23.13M | 20.72M | 20.92M | 21.13M | 21.35M | 21.32M | 20.01M | 18.14M | 15.73M | 13.80M | 11.85M | 9.89M | 7.89M | 5.36M | 3.32M | | | | | | | | | | |
|
Common Equity
|
| | -65.89M | 31.96M | 28.41M | 23.36M | 17.47M | 11.03M | 7.63M | | 33.85M | 21.92M | 6.04M | 53.20M | 73.16M | 65.06M | 55.55M | 59.08M | 46.66M | 41.09M | 33.39M | 39.97M | 33.11M | 23.44M | 13.50M | 3.27M | -27.31M | -35.99M | -43.02M | -35.89M | -38.27M | 33.14M | 27.23M | 21.81M | 14.24M | 10.42M | 18.31M | 14.11M | 16.33M | 12.73M | 9.64M | 8.00M | 5.60M | 6.63M | 19.18M |
|
Shareholder's Equity
|
| | -65.89M | | 28.41M | 23.36M | 17.47M | 11.03M | 7.63M | | 33.85M | 21.92M | 6.04M | 53.20M | 73.16M | 65.06M | 55.55M | 59.08M | 46.66M | 41.09M | 33.39M | 39.97M | 33.11M | 23.44M | 13.50M | 3.27M | -27.31M | -35.99M | -43.02M | -35.89M | -38.27M | 33.14M | 27.23M | 21.81M | 14.24M | 10.42M | 18.31M | 14.11M | 16.33M | 12.73M | 9.64M | 8.00M | 5.60M | 6.63M | 19.18M |
|
Liabilities and Shareholders Equity
|
| | 6.83M | | 40.99M | 36.70M | 40.84M | 33.99M | 36.64M | | 64.52M | 52.98M | 40.80M | 80.66M | 110.03M | 100.42M | 100.37M | 96.44M | 86.42M | 75.59M | 63.56M | 131.56M | 127.78M | 121.22M | 113.57M | 106.00M | 87.35M | 79.59M | 72.26M | 77.89M | 71.97M | 56.13M | 48.31M | 47.49M | 26.29M | 17.73M | 23.26M | 20.39M | 28.77M | 24.86M | 21.01M | 18.24M | 14.99M | 16.52M | 30.74M |
|
Retained Earnings
|
| | -68.56M | | -76.53M | -82.29M | -88.66M | -95.73M | -102.92M | | -122.03M | -134.79M | -152.24M | -163.22M | -145.45M | -155.08M | -165.66M | -164.99M | -178.81M | -188.83M | -197.73M | -192.66M | -203.21M | -214.19M | -225.28M | -236.68M | -447.44M | -457.29M | -465.67M | -473.58M | -482.26M | -411.60M | -418.35M | -425.83M | -433.98M | -438.35M | -439.71M | -444.23M | -448.18M | -452.01M | -455.36M | -457.23M | -459.82M | -463.31M | -467.75M |
|
Preferred Shares
|
| | 55.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | 0.16M | | | | 0.07M | | | | | | | | | | | | 1.67M | 1.83M | 1.83M | 0.09M | 2.03M | 1.64M | 0.09M | 0.08M | 0.09M | 0.09M | 0.08M | 0.09M | 0.18M | 0.22M | 0.22M | 0.21M | 0.14M | 0.24M | 0.24M |
|
Shares Outstanding
|
| | 2,008.80M | 1.70M | | | 19.57M | | | | 37.06M | | | | 43.05M | | | | 43.71M | | | | 45.27M | | | | 5.96M | 5.96M | 5.97M | 6.84M | 7.36M | 7.37M | 7.41M | 8.24M | 10.92M | 10.99M | 16.95M | 16.95M | 16.99M | 16.99M | 17.03M | 17.03M | 17.10M | 20.52M | 45.59M |
|
Tangible Book Value
|
| | -7.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |