|
Cash & Equivalents
|
4.22M | 7.70M | 7.87M | 1.46M | 0.66M | 18.43M | 4.07M | 1.55M | 1.17M |
|
Short-term Investments
|
| 0.16M | 0.04M | | | | | 0.00M | 2.00 |
|
Cash & Current Investments
|
4.22M | 7.86M | 7.91M | 1.46M | 0.66M | 18.43M | 4.07M | 1.55M | 1.17M |
|
Receivables - Net
|
1.70M | 0.45M | 0.92M | 0.07M | 0.40M | 2.61M | 120.22M | 12.28M | 21.55M |
|
Receivables - Other
|
0.25M | 0.17M | | 0.61M | 0.12M | 0.04M | 0.14M | 0.50M | 0.50M |
|
Receivables
|
1.95M | 0.62M | 0.92M | 0.68M | 0.52M | 2.65M | 120.36M | 12.78M | 22.05M |
|
Inventory
|
| | | | | 22.43M | 13.14M | 3.51M | 27.17M |
|
Prepaid Assets
|
0.30M | 0.40M | 0.00M | 5.12M | 5.42M | 40.49M | 13.14M | 3.79M | 4.17M |
|
Current Assets
|
8.57M | 21.54M | 8.40M | 7.31M | 6.20M | 87.32M | 116.82M | 87.12M | 52.30M |
|
Property, Plant & Equipment (Net)
|
0.08M | 0.10M | 0.10M | 0.05M | 0.02M | 0.32M | 0.69M | 0.01M | 0.01M |
|
Long-Term Investments
|
| | 0.34M | | | | | | |
|
Goodwill
|
| | | 7.12M | | | | | |
|
Intangibles
|
1.75M | 3.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.06M | 0.06M |
|
Goodwill & Intangibles
|
1.75M | 3.10M | 0.01M | 7.13M | 0.01M | 0.01M | 0.06M | 0.06M | 0.06M |
|
Long-Term Deferred Tax
|
| | 1.56M | 0.24M | 0.11M | 0.13M | 7.17M | 3.49M | 2.71M |
|
Other Non-Current Assets
|
0.08M | 15.93M | | 7.87M | | | | 76.91M | 6.31M |
|
Non-Current Assets
|
1.90M | 3.20M | 0.45M | 7.21M | 0.03M | 0.70M | 8.41M | 10.43M | 9.06M |
|
Assets
|
10.47M | 24.75M | 8.85M | 14.51M | 6.23M | 88.02M | 125.23M | 97.55M | 61.37M |
|
Accounts Payables
|
0.89M | 0.01M | 0.08M | 0.00M | 0.00M | 14.12M | 64.50M | 19.91M | 12.91M |
|
Notes Payables
|
| 1.30M | | | | 42.23M | 4.57M | | |
|
Payables
|
0.89M | 1.31M | 0.08M | 0.00M | 0.00M | 56.35M | 69.07M | 19.91M | 12.91M |
|
Accumulated Expenses
|
| | | | | | | 1.83M | 2.51M |
|
Other Accumulated Expenses
|
1.08M | 1.03M | 1.70M | 1.75M | 1.82M | 1.22M | 8.09M | 9.24M | 2.20M |
|
Short term Debt
|
0.21M | 0.06M | 1.35M | 0.61M | 0.71M | 1.57M | | | |
|
Current Leases
|
| | | | | 0.05M | 0.16M | 0.01M | |
|
Current Taxes
|
| 0.01M | | | | 3.14M | 14.29M | 13.84M | 15.39M |
|
Current Deferred Revenue
|
0.20M | | | | | 0.04M | 4.57M | 3.71M | 539.00 |
|
Total Current Liabilities
|
6.22M | 16.63M | 3.13M | 2.66M | 2.54M | 62.82M | 94.52M | 77.98M | 39.49M |
|
Non-Current Deffered Revenue
|
| | | | | 0.15M | 0.10M | 0.06M | |
|
Liabilities from Discontinued Operations
|
| 14.22M | | 0.30M | | | | 29.44M | 6.47M |
|
Operating Leases
|
| | | | | 0.05M | 0.17M | 0.07M | |
|
Other Non-Current Liabilities
|
| 2.41M | 3.13M | 2.44M | | | | | |
|
Total Non-Current Liabilities
|
| 14.22M | | 0.22M | | 0.15M | 0.27M | 0.13M | 0.02M |
|
Total Liabilities
|
6.22M | 16.63M | 3.13M | 2.66M | 2.54M | 62.97M | 94.79M | 78.11M | 39.50M |
|
Total Debt
|
0.21M | 0.06M | 1.35M | 0.61M | 0.71M | 1.57M | | | |
|
Common Equity
|
4.25M | 8.12M | 5.72M | 11.85M | 3.69M | 25.05M | 30.44M | 19.43M | 21.87M |
|
Shareholder's Equity
|
4.25M | 8.12M | 5.72M | 11.85M | 3.69M | 25.05M | 30.44M | 19.43M | 21.87M |
|
Liabilities and Shareholders Equity
|
10.47M | 24.75M | 8.85M | 14.51M | 6.23M | 88.02M | 125.23M | 97.55M | 61.37M |
|
Retained Earnings
|
2.20M | 6.10M | -2.31M | -3.88M | -4.95M | -1.46M | 9.74M | -9.74M | -10.42M |