|
Cash & Equivalents
|
7.77M | 4.02M | 2.07M | 2.32M | 1.81M | 5.53M | 0.94M | 17.80M | 16.85M | 5.43M | 5.43M | 4.58M | 31.48M | 30.05M | 49.16M | 24.53M |
|
Short-term Investments
|
| | | | | | | | | | | | | 17.85M | | |
|
Cash & Current Investments
|
7.77M | 4.02M | 2.07M | 2.32M | 1.81M | 5.53M | 0.94M | 17.80M | 16.85M | 5.43M | 5.43M | 4.58M | 31.48M | 47.91M | 49.16M | 24.53M |
|
Receivables - Net
|
| 2.63M | 2.59M | 2.67M | 3.44M | 1.40M | 0.53M | 4.07M | 2.86M | 4.86M | 3.72M | 5.20M | 12.86M | 16.59M | 9.80M | 14.19M |
|
Receivables - Other
|
| | | | | | | | | | 14.00M | | | | 0.20M | 3.60M |
|
Receivables
|
| 2.63M | 2.59M | 2.67M | 3.44M | 1.40M | 0.53M | 4.07M | 2.86M | 4.86M | 17.72M | 5.20M | 12.86M | 16.59M | 10.00M | 17.79M |
|
Raw Materials
|
| | | | | | | 4.27M | 5.75M | 5.47M | 5.05M | 5.86M | 9.51M | 15.95M | 22.41M | 30.64M |
|
Work In Process
|
| | | | | | | 2.06M | 3.07M | 3.58M | 2.92M | 2.99M | 5.46M | 5.76M | 13.59M | 9.26M |
|
Finished Goods
|
| | | | | | | 0.28M | 0.23M | 0.01M | 0.02M | 0.00M | 0.08M | 2.19M | 1.47M | 2.09M |
|
Inventory
|
| 4.96M | 6.07M | | | 7.12M | 7.03M | 6.60M | 9.05M | 9.06M | 7.99M | 8.85M | 15.05M | 23.91M | 37.47M | 42.00M |
|
Prepaid Assets
|
| 0.16M | 0.20M | | | 0.26M | 0.25M | 0.96M | 0.70M | 0.69M | 0.51M | 0.55M | 0.61M | 0.62M | 1.42M | 8.06M |
|
Current Assets
|
| 10.57M | 10.93M | | | 14.29M | 8.75M | 29.38M | 29.46M | 20.03M | 17.65M | 19.18M | 60.01M | 89.03M | 97.85M | 88.78M |
|
Construction in Progress
|
| | | | | | | | | | | | | | 0.64M | 0.36M |
|
Property, Plant & Equipment (Net)
|
| 0.95M | 0.51M | | 0.47M | 0.48M | 1.20M | 1.42M | 1.20M | 1.04M | 0.66M | 0.68M | 1.20M | 2.76M | 3.25M | 8.97M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | 2.10M |
|
Goodwill
|
| | | | | | | | | | | | | | | 10.72M |
|
Intangibles
|
| | | | | | | | | | | | | | | 12.00M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | 10.78M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 23.60M | 0.20M | 1.30M | 21.99M | 19.11M |
|
Other Non-Current Assets
|
| 0.56M | 0.17M | | | 0.10M | 0.09M | 0.10M | 0.30M | 0.23M | 0.15M | 0.20M | 0.20M | 0.23M | 0.30M | 0.55M |
|
Non-Current Assets
|
| 1.51M | 0.69M | | | 0.57M | 1.30M | 1.51M | 1.50M | 1.27M | 2.92M | 2.48M | 2.32M | 9.11M | 30.06M | 59.73M |
|
Assets
|
| 12.08M | 11.61M | | | 14.87M | 10.05M | 30.89M | 30.95M | 21.31M | 20.57M | 21.66M | 62.33M | 98.14M | 127.91M | 148.51M |
|
Accounts Payables
|
| 0.89M | 1.51M | | | 0.72M | 1.41M | 2.81M | 1.76M | 1.93M | 0.94M | 2.89M | 4.20M | 9.21M | 5.33M | 6.73M |
|
Notes Payables
|
| | | | | | | 3.26M | 1.34M | 1.00M | | 0.03M | | | | |
|
Payables
|
| 0.89M | 1.51M | | | 0.72M | 1.41M | 6.07M | 3.10M | 2.94M | 0.94M | 2.92M | 4.20M | 9.21M | 5.33M | 6.73M |
|
Accumulated Expenses
|
| 1.43M | 1.39M | | | 1.04M | 1.55M | 1.61M | 1.65M | 0.41M | 1.44M | 2.16M | 3.61M | 4.14M | 1.20M | 1.33M |
|
Other Accumulated Expenses
|
| | | | | 0.09M | 0.23M | 0.12M | 0.10M | 0.17M | 0.14M | 0.41M | 1.50M | 1.73M | 3.37M | 6.02M |
|
Short term Debt
|
| | | | | | | | 6.11M | | 0.65M | 1.68M | | | | |
|
Current Leases
|
| | | | | | | | | | 0.66M | 0.74M | 0.79M | 0.14M | 0.47M | 0.91M |
|
Current Taxes
|
| | | | | 0.10M | 0.06M | 0.07M | 0.03M | 0.03M | 0.03M | 0.01M | | | | |
|
Current Deferred Revenue
|
| 0.22M | 0.56M | | | | | 0.20M | 0.29M | 0.54M | 0.17M | 0.16M | 0.15M | 2.82M | 1.34M | 1.98M |
|
Total Current Liabilities
|
| 2.54M | 4.86M | | | 6.52M | 4.68M | 7.88M | 11.15M | 5.51M | 3.87M | 9.06M | 11.01M | 16.31M | 10.51M | 15.64M |
|
Non-Current Debt
|
| | 1.41M | | | | | | | | 1.03M | | | | | |
|
Non-Current Deffered Revenue
|
| 0.24M | 0.18M | | | | 0.13M | 0.10M | 0.46M | 0.19M | 0.02M | 0.10M | 0.07M | 0.03M | 0.04M | 0.04M |
|
Minority Interest
|
| | -0.02M | | | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | 0.34M | -0.20M | 1.30M | | 0.21M |
|
Operating Leases
|
| | | | | | | | | | 1.60M | 1.01M | 0.21M | 6.16M | 5.73M | 9.92M |
|
Other Non-Current Liabilities
|
| 0.20M | 0.12M | | | 0.01M | | | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Total Non-Current Liabilities
|
| 2.78M | 5.03M | | | 10.31M | | | | | | 10.17M | 11.29M | 22.50M | 16.28M | 25.59M |
|
Total Liabilities
|
| 2.98M | 5.16M | | | 10.32M | 10.77M | 14.10M | 11.67M | 5.85M | 6.52M | 10.22M | 11.34M | 22.54M | 16.32M | 25.64M |
|
Total Debt
|
| | 1.41M | | | | | | 6.11M | | 1.68M | 1.68M | | | | |
|
Common Equity
|
11.28M | 9.10M | 6.48M | 4.99M | 7.03M | 4.55M | -0.72M | 16.79M | 19.29M | 15.45M | 14.08M | 11.45M | 50.99M | 75.60M | 111.59M | 122.87M |
|
Shareholder's Equity
|
11.28M | 9.10M | 6.48M | 4.99M | 7.03M | 4.55M | -0.72M | 16.79M | 19.29M | 15.45M | 14.08M | 11.45M | 50.99M | 75.60M | 111.59M | 122.87M |
|
Liabilities and Shareholders Equity
|
| 12.08M | 11.61M | | | 14.87M | 10.05M | 30.89M | 30.95M | 21.31M | 20.57M | 21.66M | 62.33M | 98.14M | 127.91M | 148.51M |
|
Retained Earnings
|
| -41.33M | -44.70M | | | -54.34M | 2.24M | 2.25M | -66.25M | -71.48M | -74.29M | -76.31M | -66.86M | -52.31M | -19.15M | -23.06M |
|
Treasury Shares
|
| | | | | | | 32.00 | 47.00 | 23.00 | 0.01M | 0.13M | 0.18M | 0.34M | 0.29M | 0.66M |