|
Cash & Equivalents
|
1.51M | 1.51M | 2.97M | 2.17M |
|
Cash & Current Investments
|
1.51M | 1.51M | 2.97M | 2.17M |
|
Receivables - Net
|
33.94M | -4.14M | 46.58M | 40.82M |
|
Receivables - Other
|
0.39M | | 0.00M | 0.00M |
|
Receivables
|
34.34M | -4.14M | 46.58M | 40.83M |
|
Raw Materials
|
0.52M | | 0.35M | |
|
Work In Process
|
0.31M | | 0.23M | |
|
Finished Goods
|
0.31M | | 0.72M | |
|
Inventory
|
1.14M | -0.00M | 1.30M | -0.11M |
|
Prepaid Assets
|
5.81M | -4.04M | 10.27M | 15.98M |
|
Current Assets
|
40.08M | | 61.42M | 60.75M |
|
Property, Plant & Equipment (Net)
|
6.14M | | 7.14M | 6.71M |
|
Goodwill
|
0.06M | | 0.06M | 0.06M |
|
Intangibles
|
0.03M | | 0.02M | 0.01M |
|
Goodwill & Intangibles
|
0.08M | | 0.07M | 0.07M |
|
Long-Term Deferred Tax
|
0.81M | | 0.71M | 0.70M |
|
Other Non-Current Assets
|
7.70M | -0.01M | 8.02M | -0.03M |
|
Non-Current Assets
|
16.63M | | 16.55M | 16.24M |
|
Assets
|
56.71M | | 77.96M | 76.99M |
|
Accounts Payables
|
0.55M | 0.01M | 1.25M | 2.14M |
|
Notes Payables
|
8.17M | | 16.17M | 13.95M |
|
Payables
|
8.72M | 0.01M | 17.42M | 16.09M |
|
Accumulated Expenses
|
0.75M | | 0.80M | 0.69M |
|
Other Accumulated Expenses
|
3.79M | | 3.70M | 4.50M |
|
Short term Debt
|
0.82M | -0.01M | 0.87M | 0.72M |
|
Current Leases
|
0.50M | | 0.26M | 0.12M |
|
Current Taxes
|
0.77M | | 2.87M | 2.45M |
|
Current Deferred Revenue
|
0.50M | 0.05M | 0.79M | 0.28M |
|
Total Current Liabilities
|
18.98M | | 34.62M | 35.47M |
|
Non-Current Debt
|
1.61M | | 3.44M | 5.81M |
|
Non-Current Deffered Revenue
|
0.88M | | | |
|
Minority Interest
|
-0.04M | -0.04M | 0.10M | -0.07M |
|
Non-Current Deferred Tax Liability
|
| | 0.05M | 0.02M |
|
Operating Leases
|
0.41M | -0.30M | 0.14M | -0.20M |
|
Other Non-Current Liabilities
|
| | 4.59M | 4.61M |
|
Total Non-Current Liabilities
|
2.03M | | 3.58M | 5.90M |
|
Total Liabilities
|
21.00M | | 38.20M | 41.37M |
|
Total Debt
|
2.43M | -0.01M | 4.31M | 6.53M |
|
Common Equity
|
35.75M | | 39.76M | 35.62M |
|
Shareholder's Equity
|
35.75M | | 39.76M | |
|
Liabilities and Shareholders Equity
|
56.71M | | 77.96M | 76.99M |
|
Retained Earnings
|
14.39M | | 26.76M | 15.45M |
|
Preferred Shares
|
| | 29.00 | |