|
Cash & Equivalents
|
3.17M | 4.40M | 3.17M | 1.95M | 3.52M | 1.97M | 0.97M | 3.31M | 1.20M | 0.48M | 0.38M | 0.70M | 0.06M | 0.01M | 7.18M |
|
Cash & Current Investments
|
3.17M | 4.40M | 3.17M | 1.95M | 3.52M | 1.97M | 0.97M | 3.31M | 1.20M | 0.48M | 0.38M | 0.70M | 0.06M | 0.01M | 7.18M |
|
Receivables - Net
|
5.03M | 7.45M | 6.26M | 12.28M | 10.95M | 11.54M | 10.51M | 10.04M | 5.80M | 7.23M | 4.17M | 6.11M | 0.11M | 0.27M | 0.33M |
|
Receivables - Other
|
| | | | | | 1.25M | 6.50M | 1.74M | 1.33M | 1.48M | 6.11M | 0.11M | 0.27M | 0.33M |
|
Receivables
|
5.03M | 7.45M | 6.26M | 12.28M | 10.95M | 11.54M | 11.76M | 16.54M | 7.55M | 8.55M | 5.65M | 12.21M | 0.21M | 0.53M | 0.66M |
|
Raw Materials
|
| | | | | | | | | 0.20M | 0.20M | 0.10M | | | |
|
Finished Goods
|
| | | | | 0.37M | 0.14M | | | | | | | | |
|
Inventory
|
16.59M | 18.46M | 17.27M | 16.65M | 16.11M | 16.73M | 16.29M | 0.76M | 0.80M | 1.35M | 1.63M | 1.10M | 0.37M | | |
|
Current Deferred Tax Assets
|
| 0.17M | | 1.81M | 2.08M | | 2.01M | 1.10M | | | | | | | |
|
Prepaid Assets
|
0.52M | 1.03M | 1.33M | 0.62M | 1.10M | 1.35M | 0.76M | 0.51M | 1.04M | 0.36M | 1.14M | 1.42M | 0.39M | 0.07M | 1.52M |
|
Current Assets
|
25.21M | 31.89M | 28.56M | 33.39M | 34.48M | 32.71M | 28.55M | 21.12M | 8.94M | 8.84M | 6.94M | 7.56M | 9.17M | 0.35M | 35.00M |
|
Buildings
|
| | | | | | 1.95M | 2.07M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
11.75M | 12.54M | 12.25M | 11.42M | 11.76M | 10.98M | 10.12M | 0.54M | 0.21M | 0.32M | 0.73M | 2.11M | 2.71M | | |
|
Long-Term Investments
|
| | | | | | | | | | | | 0.32M | 0.29M | |
|
Goodwill
|
1.12M | 1.12M | 0.04M | | | 0.04M | 0.04M | | | | | | | | 11.71M |
|
Intangibles
|
| 0.34M | | | | 0.04M | 0.06M | 24.72M | 30.00M | 30.29M | 30.61M | 4.58M | 20.03M | 17.85M | 18.67M |
|
Goodwill & Intangibles
|
1.12M | 1.46M | 0.04M | | | 0.08M | 0.06M | 24.72M | 20.99M | 30.29M | 30.61M | 4.58M | 20.03M | 17.85M | 30.39M |
|
Long-Term Deferred Tax
|
0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 1.98M | 2.08M | 4.58M | 3.55M | | | | | | |
|
Other Non-Current Assets
|
1.06M | 1.23M | 0.97M | 0.93M | 0.71M | 0.66M | 0.56M | 0.52M | 0.66M | 0.27M | 0.23M | 1.56M | 8.61M | 0.01M | 16.93M |
|
Non-Current Assets
|
14.66M | 14.91M | 13.25M | 12.87M | 12.48M | 14.13M | 13.31M | 25.77M | 26.10M | 20.20M | 17.41M | 7.61M | 37.58M | 18.14M | 47.44M |
|
Assets
|
39.86M | 46.81M | 41.80M | 46.26M | 46.96M | 46.85M | 41.86M | 46.89M | 35.04M | 29.03M | 24.35M | 15.16M | 46.76M | 18.49M | 82.44M |
|
Accounts Payables
|
4.47M | 4.32M | 4.96M | 5.88M | 6.38M | 7.02M | 6.14M | 3.32M | 3.17M | 4.37M | 4.89M | 5.23M | 2.28M | 2.27M | 3.23M |
|
Notes Payables
|
| | | | | | | 5.58M | 0.68M | 2.47M | 1.00M | 1.00M | 0.23M | | 0.81M |
|
Payables
|
4.47M | 4.32M | 4.96M | 5.88M | 6.38M | 7.02M | 6.14M | 8.90M | 3.84M | 6.84M | 5.89M | 6.23M | 2.51M | 2.27M | 4.04M |
|
Accumulated Expenses
|
0.04M | 4.45M | 4.31M | 7.89M | 0.03M | 0.04M | 8.89M | 6.56M | | | | 1.20M | 1.01M | 3.63M | 2.55M |
|
Other Accumulated Expenses
|
| 0.30M | | | | | | | | | | | 0.05M | | 2.85M |
|
Short term Debt
|
10.14M | 10.69M | 10.56M | 9.66M | 9.24M | 12.67M | 10.33M | 5.58M | 0.68M | 0.28M | 0.14M | 0.29M | 0.27M | | 0.56M |
|
Current Leases
|
| | 0.13M | 0.27M | 0.39M | 0.54M | 0.31M | | | 1.08M | 1.20M | 1.30M | 1.63M | | 0.01M |
|
Current Taxes
|
0.06M | | | | | 4.80M | 4.20M | 4.56M | 4.72M | 5.44M | 5.80M | 6.02M | 6.30M | | |
|
Current Deferred Revenue
|
| 0.10M | | | | 0.41M | 0.23M | 0.30M | | | | | | | |
|
Curent Deferred Tax Liability
|
| | 0.15M | | | | | | | | | | | | |
|
Total Current Liabilities
|
23.88M | 20.45M | 20.93M | 24.56M | 24.89M | 29.87M | 27.46M | 15.76M | 9.68M | 17.57M | 20.60M | 19.37M | 23.94M | 5.91M | 40.94M |
|
Capital Leases
|
| | | | | 0.99M | 0.56M | 0.03M | | | | | | | |
|
Non-Current Debt
|
2.50M | 7.25M | 6.36M | 5.45M | 5.12M | 4.57M | 0.43M | | | | | 1.32M | | | 11.57M |
|
Non-Current Deffered Revenue
|
1.34M | 0.85M | 0.36M | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | 14.51M | 14.51M | 3.86M |
|
Minority Interest
|
1.94M | 2.20M | 1.60M | 1.91M | 1.94M | 0.72M | 0.41M | | | | | | | | 3.92M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | 0.20M | 20.38M | | 2.85M |
|
Non-Current Deferred Tax Liability
|
| 0.88M | 1.04M | 1.09M | 1.05M | 1.98M | | 4.58M | 3.55M | 0.27M | | | 0.20M | 0.64M | 1.04M |
|
Operating Leases
|
| | | | | | | | | 0.85M | 1.39M | 2.47M | 3.82M | | 0.11M |
|
Other Non-Current Liabilities
|
| | | 0.52M | 0.37M | 0.36M | 0.36M | 0.31M | 0.20M | | | 0.68M | 0.05M | 0.03M | 0.11M |
|
Total Non-Current Liabilities
|
| | | 31.10M | 31.05M | 34.45M | 30.28M | 20.34M | 13.23M | | | 23.16M | 29.89M | 7.25M | 53.66M |
|
Total Liabilities
|
27.72M | 29.43M | 28.57M | 31.61M | 31.42M | 34.80M | 30.65M | 20.65M | 13.43M | 18.69M | 21.98M | 23.84M | 29.94M | 7.29M | 53.77M |
|
Total Debt
|
12.64M | 17.94M | 16.92M | 15.11M | 14.36M | 17.24M | 10.77M | 5.58M | 0.68M | 0.28M | 0.14M | 1.61M | 0.27M | | 12.13M |
|
Common Equity
|
17.38M | 17.38M | 13.23M | 14.65M | 15.54M | 12.04M | 11.21M | 26.24M | 21.61M | 10.34M | 2.37M | -8.68M | 2.31M | -3.31M | 20.89M |
|
Shareholder's Equity
|
17.38M | 17.38M | 13.23M | 14.65M | 15.54M | 12.04M | 11.21M | 26.24M | 21.61M | 10.34M | 2.37M | -8.68M | 2.31M | -3.31M | 20.89M |
|
Liabilities and Shareholders Equity
|
39.86M | 46.81M | 41.80M | 46.26M | 46.96M | 46.85M | 41.86M | 46.89M | 35.04M | 29.03M | 24.35M | 15.16M | 46.76M | 18.49M | 82.44M |
|
Retained Earnings
|
-9.26M | -4.80M | -8.65M | -7.63M | -6.86M | -9.58M | -11.03M | -10.91M | -16.52M | -28.42M | -36.92M | -53.80M | -42.82M | -50.63M | -56.88M |
|
Preferred Shares
|
| | | | | | | | | | | | | | 8.55M |