|
Cash & Equivalents
|
11.83M | 15.48M | 11.37M | 15.75M | 0.05M | 0.08M | 0.13M | 0.41M | 2.97M | 0.01M | 1.06M |
|
Cash & Current Investments
|
11.83M | 15.48M | 11.37M | 15.75M | 0.05M | 0.08M | 0.13M | 0.41M | 2.97M | 0.01M | 1.06M |
|
Receivables - Net
|
11.89M | 13.63M | 14.42M | 15.87M | 23.07M | 9.17M | 8.91M | 28.82M | 24.59M | 13.49M | 13.33M |
|
Receivables - Other
|
0.26M | 13.18M | 12.97M | 1.09M | 3.06M | 4.76M | 3.47M | 5.44M | 4.45M | 3.70M | 9.88M |
|
Receivables
|
12.15M | 26.81M | 27.39M | 16.97M | 26.14M | 13.93M | 12.38M | 34.26M | 29.05M | 17.19M | 23.21M |
|
Inventory
|
0.27M | 0.13M | 0.25M | 0.09M | 0.11M | | | 17.55M | 5.54M | 64.56M | 56.43M |
|
Prepaid Assets
|
1.42M | 0.30M | 0.28M | 0.46M | 1.80M | 0.08M | 1.87M | 0.04M | 0.02M | 0.02M | 0.02M |
|
Current Assets
|
25.66M | 42.72M | 39.29M | 50.69M | 21.70M | 21.53M | 23.50M | 39.28M | 39.56M | 70.06M | 82.46M |
|
Property, Plant & Equipment (Net)
|
0.21M | 2.32M | 4.42M | 4.26M | 4.15M | 3.82M | 3.68M | 3.54M | 3.44M | 3.34M | 3.23M |
|
Long-Term Investments
|
1.75M | 1.73M | 1.70M | 1.91M | 1.88M | 1.72M | 1.66M | 1.69M | 1.68M | 31.04M | 79.91M |
|
Intangibles
|
4.27M | 6.76M | 6.42M | 14.25M | 6.92M | 1.37M | 1.24M | 16.92M | | | |
|
Goodwill & Intangibles
|
4.27M | 6.76M | 6.42M | 14.25M | 6.92M | 1.37M | 1.24M | 16.92M | | | |
|
Long-Term Deferred Tax
|
0.14M | 0.18M | 0.19M | 0.12M | | | | | | | |
|
Other Non-Current Assets
|
9.60M | 5.00M | 13.48M | 13.18M | 13.49M | 12.35M | 7.95M | 12.14M | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets
|
9.81M | 16.10M | 17.89M | 25.00M | 14.81M | 12.74M | 11.63M | 9.98M | 9.69M | 34.36M | 83.13M |
|
Assets
|
35.47M | 58.82M | 57.19M | 75.69M | 36.51M | 34.28M | 35.13M | 49.26M | 49.25M | 75.23M | 87.41M |
|
Accounts Payables
|
1.40M | 3.63M | 1.42M | 1.75M | 11.39M | 9.01M | 0.44M | 4.03M | 0.32M | 34.16M | 0.28M |
|
Notes Payables
|
3.13M | 5.82M | 1.96M | 4.62M | 0.86M | 0.47M | 0.45M | 0.27M | 0.27M | 0.15M | |
|
Payables
|
4.53M | 9.45M | 3.38M | 6.37M | 12.25M | 9.49M | 0.88M | 4.30M | 0.59M | 34.30M | 0.28M |
|
Accumulated Expenses
|
| | | | 0.99M | 1.09M | | | | | |
|
Other Accumulated Expenses
|
0.06M | 0.02M | | 0.02M | 0.21M | 0.19M | | | | | |
|
Short term Debt
|
3.13M | 5.82M | | 0.74M | 0.86M | 0.47M | | 0.27M | | 0.15M | |
|
Current Leases
|
| 0.31M | 0.26M | 0.24M | 0.10M | 0.01M | 0.01M | 0.24M | 0.24M | 0.17M | 0.17M |
|
Current Taxes
|
1.94M | 3.53M | 4.26M | 6.57M | 3.29M | 0.84M | 0.79M | 0.81M | 0.80M | 0.79M | 0.80M |
|
Current Deferred Revenue
|
0.08M | -0.08M | 0.00M | 0.94M | 1.50M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Total Current Liabilities
|
7.12M | 13.68M | 11.50M | 16.24M | 18.28M | 17.41M | 18.64M | 5.66M | 6.72M | 40.65M | 3.58M |
|
Non-Current Debt
|
0.09M | 0.01M | | 0.51M | 0.52M | | | | | | |
|
Convertible Debt
|
| | | 0.74M | | 1.39M | 1.16M | | | | |
|
Minority Interest
|
| | | 0.11M | 2.46M | 2.42M | 2.43M | 5.38M | | | |
|
Liabilities from Discontinued Operations
|
| | | 2.06M | 4.86M | 6.70M | 7.77M | | | | |
|
Operating Leases
|
| 0.37M | 0.26M | 0.30M | 0.06M | 0.03M | 0.03M | 2.14M | 2.01M | 1.67M | 1.59M |
|
Other Non-Current Liabilities
|
0.09M | 0.39M | 0.26M | 2.20M | | 2.34M | 2.17M | 2.98M | 2.75M | 2.44M | 2.37M |
|
Total Non-Current Liabilities
|
0.09M | 0.39M | 11.50M | 0.51M | 0.58M | 2.34M | 18.64M | 2.98M | 6.72M | 0.77M | 0.77M |
|
Total Liabilities
|
7.21M | 14.07M | 11.76M | 16.74M | 18.86M | 19.75M | 20.81M | 8.64M | 9.48M | 43.09M | 5.95M |
|
Total Debt
|
3.22M | 5.83M | | 1.24M | 1.38M | 0.47M | | 0.27M | | 0.15M | |
|
Common Equity
|
28.26M | 44.75M | | 58.95M | 17.65M | 14.53M | 11.89M | 40.62M | 39.78M | 32.14M | 81.47M |
|
Shareholder's Equity
|
28.26M | 44.75M | 45.43M | 58.95M | 17.65M | 14.53M | | 40.62M | | 32.14M | |
|
Liabilities and Shareholders Equity
|
35.47M | 58.82M | 57.19M | 75.69M | 36.51M | 34.28M | 35.13M | 49.26M | 49.25M | 75.23M | 87.41M |
|
Retained Earnings
|
15.17M | 24.13M | 25.39M | 31.39M | -25.75M | -35.11M | -39.48M | -56.83M | -58.13M | -66.36M | -67.21M |