|
Cash & Equivalents
|
0.07M | 0.87M | 6.46M | | 5.60M | 3.72M | 1.75M | 1.90M | 0.83M | 0.50M | 0.61M | 0.40M | 0.14M | 2.12M | 1.25M | 0.50M | 5.30M | 6.70M | 8.95M |
|
Short-term Investments
|
| | | 0.92M | 1.03M | 2.44M | 1.47M | | | | 0.13M | 0.09M | 0.55M | 0.24M | 0.42M | 4.20M | 2.80M | 1.13M | 0.12M |
|
Cash & Current Investments
|
0.07M | 0.87M | 6.46M | 0.92M | 6.62M | 6.16M | 3.22M | 1.90M | 0.83M | 0.50M | 0.74M | 0.49M | 0.69M | 2.36M | 1.67M | 4.70M | 8.10M | 7.83M | 9.07M |
|
Receivables - Net
|
0.14M | 1.45M | 1.54M | 0.96M | 1.00M | | 0.76M | 0.10M | 1.65M | 1.75M | 0.65M | 0.70M | 0.50M | 0.20M | 0.20M | 0.20M | | 0.25M | 0.80M |
|
Receivables - Other
|
0.60M | | 0.70M | 0.13M | 2.30M | 2.30M | 0.76M | 0.76M | 0.76M | | 0.04M | 0.02M | 0.02M | 0.32M | 0.90M | 0.90M | 0.60M | 0.60M | |
|
Receivables
|
0.73M | 1.45M | 2.24M | 1.09M | 3.30M | | 1.52M | 0.86M | 2.41M | 1.75M | 0.69M | 0.72M | 0.52M | 0.52M | 1.10M | 1.10M | | 0.85M | 0.80M |
|
Inventory
|
| | 0.43M | 0.05M | | | 0.01M | | | | 0.01M | | 0.01M | | | | | | |
|
Current Deferred Tax Assets
|
| 0.47M | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.72M | -0.68M | 2.50M | 0.70M | 4.80M | 0.76M | 0.43M | 0.66M | 0.64M | 0.57M | 0.43M | 0.37M | 0.30M | 0.21M | 0.12M | 0.05M | 0.01M | 0.02M | 0.62M |
|
Current Assets
|
3.70M | 4.35M | 10.59M | 5.24M | 9.85M | 9.35M | 5.99M | 6.35M | 6.79M | 6.67M | 2.54M | 1.95M | 1.62M | 3.19M | 2.90M | 5.79M | 8.64M | 8.69M | 10.44M |
|
Property, Plant & Equipment (Net)
|
0.05M | 0.04M | 0.05M | 0.61M | 0.57M | 0.18M | 0.27M | 0.26M | 0.25M | 0.23M | 0.09M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | | | |
|
Long-Term Investments
|
| | 1.28M | 1.29M | 1.03M | | 0.34M | 0.43M | 0.07M | 0.28M | 0.13M | 0.46M | | | | | | | |
|
Goodwill
|
| | | 25.90M | | | | | | | | | | | | | | | |
|
Intangibles
|
| | 0.46M | 0.66M | 0.81M | 0.54M | 0.38M | 0.38M | 0.38M | 0.09M | 0.32M | 0.05M | 0.03M | 0.01M | 0.32M | | | | |
|
Goodwill & Intangibles
|
| 0.43M | 0.46M | 0.33M | 0.23M | 0.19M | 0.15M | 0.38M | 0.38M | 0.09M | 0.32M | 0.05M | 0.03M | 0.01M | 0.32M | | | | |
|
Long-Term Deferred Tax
|
| | | 0.96M | 0.77M | | 1.67M | 0.49M | 1.76M | 0.64M | | | | | | | | | |
|
Other Non-Current Assets
|
0.10M | | 0.16M | 38.99M | 0.23M | -0.07M | 0.14M | 0.09M | 0.09M | 0.09M | 0.09M | | | | | | | | |
|
Non-Current Assets
|
0.05M | -4.35M | 0.07M | 5.68M | 1.55M | -5.55M | 2.14M | 2.21M | 1.64M | 1.50M | 1.23M | 1.09M | 0.87M | 0.14M | 0.11M | 0.10M | | | |
|
Assets
|
3.75M | | 12.34M | 45.79M | 11.40M | 3.80M | 8.14M | 8.56M | 8.43M | 8.17M | 3.77M | 3.04M | 2.49M | 3.33M | 3.01M | 5.88M | 8.64M | 8.69M | 10.44M |
|
Accounts Payables
|
| | | 482.00 | 0.51M | | 2.28M | 2.71M | 1.34M | 482.00 | 0.29M | 0.38M | 0.43M | 0.12M | 0.96M | 0.58M | 0.50M | 0.01M | 0.51M |
|
Payables
|
| | | 482.00 | 0.51M | | 2.28M | 2.71M | 1.34M | 482.00 | 0.29M | 0.38M | 0.43M | 0.12M | 0.96M | 0.58M | 0.50M | 0.01M | 0.51M |
|
Accumulated Expenses
|
0.29M | 0.01M | 0.06M | 0.44M | 0.51M | 1.97M | 2.27M | 2.71M | 1.34M | 1.51M | 0.21M | 0.38M | 0.36M | 0.02M | | | | | 0.16M |
|
Other Accumulated Expenses
|
0.03M | | 0.00M | 1.93M | 0.28M | | 0.13M | 3.30M | 2.50M | 2.60M | 0.73M | 0.00M | 0.71M | | 0.14M | 0.08M | 943.00 | 0.01M | 0.80M |
|
Short term Debt
|
0.03M | | | 0.14M | | | | | | | | | | | | | 0.25M | 0.25M | 0.25M |
|
Current Leases
|
| | | 0.43M | 0.38M | 0.26M | 0.43M | 0.52M | 0.51M | 0.48M | 0.42M | 0.38M | 0.29M | 0.06M | 0.01M | 0.02M | | | |
|
Current Taxes
|
0.86M | 0.45M | 0.67M | 0.66M | 0.06M | | | | 0.57M | 0.58M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Current Deferred Revenue
|
0.55M | 0.16M | 0.42M | 0.51M | 0.37M | 0.27M | 0.09M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | |
|
Total Current Liabilities
|
1.73M | 1.59M | 1.14M | 7.78M | 1.33M | 2.56M | 2.80M | 3.31M | 2.49M | 2.64M | 1.54M | 1.50M | 1.45M | 0.20M | 0.99M | 0.63M | 0.80M | 0.30M | 0.78M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 0.25M | 0.25M | | | |
|
Minority Interest
|
| | | 17.21M | 0.12M | -0.08M | -0.37M | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 8.92M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | 0.64M | 0.77M | 0.27M | 0.99M | 0.95M | 0.83M | 0.75M | 0.69M | 0.63M | 0.53M | 0.03M | 0.02M | 0.01M | | | |
|
Other Non-Current Liabilities
|
0.03M | | | 0.26M | | | | | | | 0.70M | 0.70M | | | 0.25M | | 0.25M | | |
|
Total Non-Current Liabilities
|
-0.03M | | | 3.25M | | | | | | | 1.53M | 1.43M | | | 1.01M | | 0.52M | | |
|
Total Liabilities
|
| | 1.14M | 11.17M | 1.71M | 2.83M | 3.78M | 4.25M | 3.31M | 3.38M | 2.23M | 2.13M | 1.98M | 0.23M | 1.26M | 0.89M | 0.77M | 0.28M | 0.78M |
|
Total Debt
|
0.03M | | | 0.14M | | | | | | | | | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Common Equity
|
2.01M | | 11.20M | 34.62M | 9.68M | 7.46M | 4.72M | 4.31M | 5.12M | 4.78M | 1.54M | 0.91M | 0.51M | 3.10M | 1.75M | 5.00M | 7.87M | 8.41M | 9.66M |
|
Shareholder's Equity
|
2.01M | 3.23M | | 34.62M | 9.68M | 31.50M | 4.72M | 4.31M | 5.12M | 4.78M | 1.54M | 0.91M | 0.51M | 3.10M | 1.75M | 5.00M | 7.87M | 8.41M | 9.66M |
|
Liabilities and Shareholders Equity
|
3.75M | | 12.34M | 45.79M | 11.40M | 3.80M | 8.14M | 8.56M | 8.43M | 8.17M | 3.77M | 3.04M | 2.49M | 3.33M | 3.01M | 5.88M | 8.64M | 8.69M | 10.44M |
|
Retained Earnings
|
1.04M | 2.09M | 1.39M | -13.49M | -22.06M | -24.22M | -24.78M | -25.25M | -24.44M | -24.78M | -27.67M | -28.29M | -28.70M | -29.51M | -30.86M | -31.23M | -33.13M | -34.72M | -35.46M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | 3.36M | 0.14M |