|
Cash & Equivalents
|
4.40M | 3.35M | 3.37M | 1.71M | 2.04M | 1.23M | 1.92M | 0.49M | 0.33M | 0.06M | 17.88M | 17.72M | 1.04M | 0.25M | 0.31M | 0.10M | 0.21M | 0.18M | 0.12M | 0.54M | 8.71M | 0.34M | 0.57M | 0.44M | | 0.41M | 0.60M | 1.40M | 0.41M | 0.55M |
|
Short-term Investments
|
2.54M | 1.33M | 1.31M | 1.58M | 1.20M | 1.08M | 3.01M | 2.31M | | 1.12M | 0.19M | 0.20M | 16.02M | 16.00M | 15.51M | 11.22M | 11.12M | 10.56M | 1.58M | 1.26M | | 1.01M | 1.04M | 0.76M | | 1.84M | 5.80M | 1.43M | | 1.23M |
|
Cash & Current Investments
|
6.93M | 4.68M | 4.68M | 3.29M | 3.25M | 2.30M | 4.93M | 2.79M | 0.33M | 1.19M | 18.07M | 17.92M | 17.05M | 16.25M | 15.81M | 11.32M | 11.33M | 10.74M | 1.70M | 1.80M | 8.71M | 1.35M | 1.61M | 1.20M | | 2.26M | 6.40M | 2.84M | 0.41M | 1.78M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | 0.27M | 0.27M | | | | | | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | 0.27M | 0.27M | | | | | | | |
|
Prepaid Assets
|
0.21M | 0.17M | 0.12M | 0.12M | 0.05M | 0.03M | 0.05M | 0.03M | | 0.05M | 0.07M | 0.07M | 0.05M | 0.04M | 0.04M | 29.40M | 29.17M | 28.48M | 27.90M | 27.62M | | 24.79M | 24.53M | 24.07M | | 24.38M | 0.03M | 23.53M | 4.14M | 3.28M |
|
Current Assets
|
7.15M | 4.85M | 4.80M | 3.78M | 3.29M | 2.33M | 4.98M | 3.22M | | 1.24M | 18.14M | 17.99M | 17.47M | 17.32M | 16.95M | 13.62M | 13.39M | 12.71M | 12.14M | 11.83M | | 8.99M | 8.76M | 8.32M | | 8.60M | 8.05M | 7.70M | | 6.05M |
|
Long-Term Investments
|
0.85M | 0.43M | 0.27M | 2.02M | 0.03M | | | 0.44M | | | | | | | | | | | 1.58M | | 1.20M | | | | | | | | | |
|
Intangibles
|
9.83M | 10.57M | 11.44M | 12.10M | 12.74M | 13.34M | 14.04M | 0.02M | | 15.69M | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 15.66M | 15.66M | 15.66M | 15.66M | 15.62M | | 15.62M | 15.62M | 15.62M | | 15.62M | 15.63M | 15.63M | | 16.13M |
|
Goodwill & Intangibles
|
9.83M | 10.57M | 11.44M | 12.10M | 12.74M | 13.34M | 14.04M | 0.02M | | 15.69M | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 15.66M | 15.66M | 15.66M | 15.66M | 15.62M | | 15.62M | 15.62M | 15.62M | | 15.62M | 15.63M | 15.63M | | 16.13M |
|
Long-Term Deferred Tax
|
| | | 2.87M | | | | 3.82M | | | | 0.04M | | | | | | | | | | | | | | | 0.21M | | | |
|
Other Non-Current Assets
|
1.01M | 0.94M | 0.83M | 1.07M | 1.00M | 0.94M | 0.88M | 16.02M | | 1.16M | 0.24M | 0.04M | 0.04M | 0.36M | 0.45M | 0.13M | 0.12M | 0.12M | 0.11M | 0.18M | | 0.18M | 0.16M | 0.14M | | 0.16M | 0.12M | 0.20M | 0.19M | 0.17M |
|
Non-Current Assets
|
14.84M | 14.64M | 15.02M | 15.72M | 16.78M | 16.92M | 14.93M | 15.82M | | 16.84M | 0.26M | 0.06M | 0.06M | 0.41M | 0.50M | 15.78M | 15.78M | 15.77M | 15.77M | 15.79M | | 15.80M | 15.78M | 15.75M | | 15.78M | 15.75M | 15.83M | | 16.30M |
|
Assets
|
21.98M | 19.49M | 19.82M | 19.50M | 20.07M | 19.25M | 19.90M | 19.04M | | 18.08M | 18.40M | 18.05M | 17.54M | 17.73M | 17.45M | 29.40M | 29.17M | 28.48M | 27.90M | 27.62M | | 24.79M | 24.53M | 24.07M | | 24.38M | 23.80M | 23.53M | | 22.35M |
|
Accounts Payables
|
0.43M | 0.29M | 0.38M | 0.37M | 0.37M | 0.36M | 0.23M | 0.14M | | 0.45M | 0.07M | 0.17M | 0.08M | 0.14M | 0.08M | | | | 0.69M | 0.69M | | 0.19M | 0.23M | 0.29M | | 0.14M | 0.16M | 0.14M | | 0.21M |
|
Notes Payables
|
1.50M | 1.12M | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
1.93M | 1.41M | 0.38M | 1.17M | 0.37M | 0.36M | 0.23M | 0.14M | | 0.45M | 0.07M | 0.17M | 0.08M | 0.14M | 0.08M | | | | 0.69M | 0.69M | | 0.19M | 0.23M | 0.29M | | 0.14M | 0.16M | 0.14M | | 0.21M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | 0.17M | 0.15M | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.10M | 0.10M | 0.13M | 0.08M | 0.01M | | | | | 0.00M | | | | | | | | | | | | 0.00M | | | | | | | | |
|
Short term Debt
|
0.74M | 0.70M | 0.71M | | | | 4.81M | 4.86M | | 4.97M | | | | | | | | | | | | | | 0.01M | | 0.02M | 0.01M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | 0.04M | | 0.04M | 0.04M | 0.04M | | 0.02M | 0.01M | 0.04M | | 0.04M |
|
Curent Deferred Tax Liability
|
0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
3.03M | 2.21M | 1.22M | 1.25M | 0.38M | 0.36M | 5.03M | 5.26M | | 5.42M | 0.08M | 0.18M | 0.12M | 0.27M | 0.14M | 0.17M | | 0.13M | 0.69M | 0.73M | | 0.23M | 0.27M | 0.34M | | 0.25M | 0.17M | 0.17M | | 0.25M |
|
Non-Current Debt
|
3.52M | 3.90M | 3.97M | 3.14M | 3.20M | 3.25M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | 7.00M | | 7.00M | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
0.20M | 0.40M | 0.09M | -0.10M | -0.43M | -0.44M | -0.44M | -0.44M | | -0.34M | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | 7.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | 0.08M | | 0.02M | 0.01M | | | | | 0.06M | 0.09M | 0.08M |
|
Other Non-Current Liabilities
|
1.04M | 0.28M | 0.18M | 0.14M | 0.40M | 0.36M | 0.28M | 0.06M | | 0.03M | 0.01M | 0.00M | 0.00M | | | 0.12M | 0.12M | 0.12M | 0.12M | 0.16M | | 0.12M | 0.12M | 0.12M | | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M |
|
Total Non-Current Liabilities
|
13.55M | 11.18M | 11.16M | 11.40M | 10.57M | 10.61M | 12.03M | 12.20M | | 12.08M | 0.07M | 0.17M | 0.12M | | | 0.17M | 0.15M | 0.13M | 0.12M | 0.73M | | 0.14M | 0.13M | 0.12M | | 0.12M | 0.12M | 0.19M | -22.62M | 0.17M |
|
Total Liabilities
|
14.59M | 13.39M | 12.38M | 11.54M | 10.97M | 10.97M | 12.31M | 12.26M | | 12.11M | 0.08M | 0.18M | 0.12M | 0.27M | 0.14M | 0.29M | 0.28M | 0.26M | 0.81M | 0.89M | | 0.37M | 0.40M | 0.47M | | 0.37M | 0.30M | 0.36M | -22.49M | 0.42M |
|
Total Debt
|
4.26M | 4.60M | 4.69M | 3.14M | 3.20M | 3.25M | 4.81M | 4.86M | | 4.97M | | | | | | | | | | | | | | 0.01M | | 0.02M | 0.01M | | | |
|
Common Equity
|
7.40M | 6.09M | 7.44M | 7.96M | 9.10M | 8.28M | 7.59M | 6.78M | | 5.97M | 18.32M | 17.88M | 17.41M | 17.46M | 17.31M | 29.11M | 28.89M | 28.22M | 27.09M | 26.73M | | 24.41M | 24.13M | 23.61M | | 24.01M | 23.50M | 23.17M | 22.49M | 21.93M |
|
Shareholder's Equity
|
7.40M | 6.09M | 7.44M | 7.96M | 9.10M | 8.28M | 7.59M | 6.78M | | 5.97M | 18.32M | 17.88M | 17.41M | 17.46M | 17.31M | 29.11M | 28.89M | 28.22M | 27.09M | 26.73M | | 24.41M | 24.13M | 23.61M | | 24.01M | 23.50M | 23.17M | 22.49M | 21.93M |
|
Liabilities and Shareholders Equity
|
21.98M | 19.49M | 19.82M | 19.50M | 20.07M | 19.25M | 19.90M | 19.04M | | 18.08M | 18.40M | 18.05M | 17.54M | 17.73M | 17.45M | 29.40M | 29.17M | 28.48M | 27.90M | 27.62M | | 24.79M | 24.53M | 24.07M | | 24.38M | 23.80M | 23.53M | | 22.35M |
|
Retained Earnings
|
-43.67M | -44.11M | -44.31M | -44.73M | -45.26M | -45.80M | -46.31M | -46.56M | | -47.15M | -37.20M | -37.69M | -38.18M | -38.34M | -39.46M | -40.77M | -41.38M | -42.11M | -43.37M | -43.81M | | -46.29M | -46.65M | -47.26M | | -47.06M | -47.59M | -48.12M | -48.79M | -49.49M |
|
Treasury Shares
|
| | | | | | | | | | | 0.14M | 0.17M | 0.41M | 0.42M | 0.05M | 0.15M | 0.17M | 0.26M | 0.03M | 0.03M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | | | |