|
Cash & Equivalents
|
1.20M | | 0.59M | 2.01M | 0.42M | 1.18M | 1.59M | 1.03M | 1.04M | 0.43M | 0.37M | 0.39M |
|
Cash & Current Investments
|
1.20M | | 0.59M | 2.01M | 0.42M | 1.18M | 1.59M | 1.03M | 1.04M | 0.43M | 0.37M | 0.39M |
|
Receivables - Net
|
0.31M | | 0.86M | 1.28M | 0.45M | 0.76M | 0.35M | 0.31M | 0.14M | 0.14M | 0.20M | 0.23M |
|
Receivables
|
0.31M | | 0.86M | 1.28M | 0.45M | 0.76M | 0.35M | 0.31M | 0.14M | 0.14M | 0.20M | 0.23M |
|
Raw Materials
|
0.52M | | | | 0.65M | 0.64M | 0.30M | 0.31M | 0.31M | 0.31M | 0.35M | 0.26M |
|
Finished Goods
|
1.13M | | | | 0.46M | 1.02M | 1.07M | 1.03M | 0.36M | 0.17M | 0.37M | 0.45M |
|
Inventory
|
1.66M | | 2.95M | 2.56M | 1.11M | 1.66M | 1.37M | 1.34M | 0.67M | 0.48M | 0.72M | 0.71M |
|
Prepaid Assets
|
0.49M | | 0.69M | 0.57M | 0.37M | 0.59M | 0.48M | 0.29M | 0.83M | 0.32M | 0.41M | 0.42M |
|
Current Assets
|
4.58M | | 5.72M | 7.05M | 4.69M | 4.85M | 4.45M | 3.55M | 2.87M | 1.95M | 1.71M | 1.74M |
|
Property, Plant & Equipment (Net)
|
11.68M | | 12.58M | 10.82M | 9.19M | 9.69M | 7.58M | 7.07M | 0.27M | 0.18M | 0.26M | 0.47M |
|
Long-Term Investments
|
0.21M | | | 0.00M | 2.07M | 1.08M | 0.31M | 0.83M | | | | |
|
Goodwill
|
| | 3.58M | 3.58M | | 3.59M | 16.27M | 17.99M | 17.12M | 17.12M | 29.35M | 30.37M |
|
Intangibles
|
25.49M | | 1.73M | 1.36M | 12.70M | 5.85M | 8.42M | 8.40M | 3.10M | 3.10M | 6.70M | 8.71M |
|
Goodwill & Intangibles
|
25.49M | | 5.32M | 4.94M | 12.70M | 9.44M | 24.69M | 26.39M | 20.22M | 20.22M | 36.05M | 39.08M |
|
Other Non-Current Assets
|
14.89M | | 14.65M | 12.38M | 5.95M | 2.82M | 1.48M | 1.48M | | 0.05M | 0.14M | 0.16M |
|
Non-Current Assets
|
35.94M | | 32.64M | 29.48M | 27.38M | 27.11M | 5.22M | 22.96M | 21.93M | 21.79M | 37.66M | 43.32M |
|
Assets
|
40.51M | 39.47M | 38.36M | 36.53M | 32.07M | 31.96M | 38.25M | 38.68M | 24.82M | 23.77M | 39.39M | 45.08M |
|
Accounts Payables
|
19.24M | | 10.43M | 12.16M | 16.60M | 26.07M | 24.50M | 25.68M | 6.21M | 6.84M | 11.58M | 11.36M |
|
Notes Payables
|
29.66M | | 25.88M | 28.52M | 22.59M | 22.57M | 3.72M | 3.79M | 0.65M | 0.83M | 1.13M | 1.14M |
|
Payables
|
48.90M | | 36.30M | 40.68M | 39.19M | 48.64M | 28.23M | 29.46M | 6.86M | 7.67M | 12.71M | 12.50M |
|
Accumulated Expenses
|
2.11M | | 5.61M | 7.23M | 1.42M | 1.95M | 0.45M | 0.63M | 0.23M | 0.13M | 0.17M | 0.36M |
|
Other Accumulated Expenses
|
0.67M | | | | 3.61M | 4.69M | 7.82M | 3.82M | | 0.15M | 0.73M | 1.04M |
|
Current Leases
|
1.84M | | 2.13M | 2.05M | 1.25M | 1.96M | 0.74M | 0.78M | 0.17M | 0.16M | 0.13M | 0.43M |
|
Current Taxes
|
10.07M | | 10.58M | 10.89M | 9.17M | 17.08M | 20.94M | 21.91M | 1.62M | 1.87M | 9.82M | 10.90M |
|
Total Current Liabilities
|
59.15M | | 54.62M | 60.84M | 62.55M | 65.72M | 49.70M | 51.87M | 9.66M | 9.54M | 22.53M | 25.45M |
|
Non-Current Debt
|
4.81M | | 6.64M | 4.07M | 6.49M | 6.47M | 5.64M | 5.40M | 2.32M | 2.26M | 3.67M | 3.98M |
|
Preferred Stock Liabilities
|
| | | | | | 0.68M | 1.56M | 2.00M | 2.38M | 2.83M | 4.61M |
|
Minority Interest
|
| | | | | | -0.48M | -0.87M | | | | |
|
Liabilities from Discontinued Operations
|
1.38M | | | | 14.19M | | 0.54M | 0.50M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.11M | 0.14M | 1.48M | 1.63M | 1.77M | 1.77M | 2.08M | 2.24M |
|
Operating Leases
|
13.54M | | 12.30M | 10.20M | 9.69M | 10.23M | 4.06M | 3.88M | 1.98M | 1.93M | 1.89M | 3.92M |
|
Other Non-Current Liabilities
|
| | | | | | 1.92M | 4.16M | 9.89M | 10.08M | 12.29M | 13.50M |
|
Total Non-Current Liabilities
|
| | | | 77.77M | 80.60M | 3.35M | 3.41M | 13.41M | 13.55M | 16.56M | 19.61M |
|
Total Liabilities
|
77.05M | 73.17M | 73.57M | 75.12M | 77.77M | 80.60M | 62.06M | 66.16M | 29.56M | 29.03M | 45.95M | 52.35M |
|
Total Debt
|
4.81M | | 6.64M | 4.07M | 6.49M | 6.47M | 5.64M | 5.40M | 2.32M | 2.26M | 3.67M | 3.98M |
|
Common Equity
|
-36.54M | -33.70M | -35.31M | -38.59M | -45.70M | -48.64M | -24.01M | -28.16M | -6.75M | -7.65M | -9.39M | -11.88M |
|
Shareholder's Equity
|
-36.54M | -33.70M | -35.31M | -38.59M | -45.70M | -48.64M | -24.01M | -28.16M | -6.75M | -7.65M | -9.39M | -11.88M |
|
Liabilities and Shareholders Equity
|
40.51M | 39.47M | 38.36M | 36.53M | 32.07M | 31.96M | 38.25M | 38.68M | 24.82M | 23.77M | 39.39M | 45.08M |
|
Treasury Shares
|
0.02M | | | | 0.01M | | | | | | | |
|
Retained Earnings
|
-440.05M | | -442.89M | -446.25M | -454.18M | -457.23M | -433.41M | -437.02M | -421.08M | -421.65M | -423.53M | -426.09M |
|
Preferred Shares
|
| | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |