|
Cash & Equivalents
|
0.50M | 0.53M | 0.36M | 0.30M | 0.13M | 4.26M | 3.01M | 3.94M | 26.85M | 11.23M | 6.15M | 5.00M | 2.78M | 1.48M | 3.48M | 2.09M | 4.39M | 3.83M | 2.05M | 3.22M | 1.36M | 0.35M | 0.33M | 0.47M | 8.96M |
|
Short-term Investments
|
| | | | | | | | | 2.91M | 2.91M | | 2.91M | 2.91M | 3.23M | 4.58M | 2.28M | 0.84M | 0.24M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Cash & Current Investments
|
0.50M | 0.53M | 0.36M | 0.30M | 0.13M | 4.26M | 3.01M | 3.94M | 26.85M | 14.13M | 9.05M | 5.00M | 5.69M | 4.39M | 6.71M | 6.67M | 6.67M | 4.68M | 2.29M | 3.28M | 1.42M | 0.40M | 0.38M | 0.52M | 9.01M |
|
Receivables - Net
|
| | | | 0.02M | 0.26M | 0.01M | 0.12M | 0.12M | 0.70M | 0.35M | 1.61M | 0.65M | 0.03M | 0.86M | 0.71M | 0.00M | 0.01M | 0.01M | 0.16M | 0.50M | 0.28M | 0.03M | 0.12M | 0.36M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | 0.20M | | | 21.54M |
|
Receivables
|
| | | | 0.02M | 0.26M | 0.01M | 0.12M | 0.12M | 0.70M | 0.35M | 1.61M | 0.65M | 0.03M | 0.86M | 0.71M | 0.00M | 0.01M | 0.01M | 0.16M | 0.50M | 0.48M | 0.03M | 0.12M | 21.89M |
|
Inventory
|
| | | | 0.29M | 0.23M | 0.25M | 0.26M | 0.64M | 0.30M | 0.47M | | 0.40M | 0.15M | 0.27M | 0.33M | 0.09M | 0.80M | 0.40M | 0.74M | 0.52M | 0.23M | 0.34M | 0.84M | 0.89M |
|
Prepaid Assets
|
| | | | 0.05M | 0.22M | 0.30M | 0.19M | 0.06M | 0.62M | 0.93M | | 0.88M | 0.12M | 0.91M | 0.64M | 0.61M | 1.47M | 1.59M | 1.71M | 1.03M | 0.92M | 2.23M | 2.18M | 3.16M |
|
Current Assets
|
| | | | 0.54M | 4.96M | 3.59M | 4.80M | 28.41M | 16.28M | 10.81M | | 8.40M | 6.75M | 9.00M | 9.17M | 8.17M | 7.69M | 4.34M | 5.95M | 3.48M | 2.58M | 4.03M | 21.94M | 58.49M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.04M | 0.04M | 0.03M | | 0.11M | 0.11M | 0.06M | | 0.09M | 0.05M | 0.08M | 0.15M | 0.03M | 0.03M | 0.03M | 0.05M | 0.10M | 0.09M | 0.09M | 0.09M | 0.08M |
|
Long-Term Investments
|
| | | | | | | | | | | | | 2.91M | | | | | | | | | | | |
|
Goodwill
|
| | | | 0.31M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | 0.94M | | 0.94M | 0.94M | 0.94M | 0.94M | | | | | | | | 12.59M | 12.59M |
|
Intangibles
|
| | | | 0.88M | 0.12M | 0.52M | 0.50M | 0.48M | 0.68M | 0.29M | | 0.31M | | 0.27M | 0.26M | 1.38M | 4.51M | 4.41M | 4.31M | 4.45M | 4.36M | 4.33M | 7.17M | 7.64M |
|
Goodwill & Intangibles
|
| | | | 1.19M | 1.06M | 1.46M | 1.27M | 1.38M | 1.62M | 1.38M | | 1.25M | 0.94M | 1.22M | 1.20M | 1.38M | 4.51M | 4.41M | 4.31M | 4.45M | 4.36M | 4.33M | 19.76M | 20.23M |
|
Other Non-Current Assets
|
| | | | 0.00M | 0.04M | | | | | | | | 1.85M | | | | | | | | | | | 2.20M |
|
Non-Current Assets
|
| | | | 1.23M | 1.57M | 1.49M | 1.52M | 3.04M | 2.59M | 2.49M | | 3.68M | 1.94M | 1.90M | 1.91M | 3.17M | 5.02M | 4.87M | 4.75M | 4.90M | 4.76M | 4.66M | 20.12M | 22.55M |
|
Assets
|
| | | | 1.77M | 6.53M | 5.08M | 6.32M | 31.45M | 18.87M | 13.30M | | 12.09M | 8.69M | 10.91M | 11.08M | 11.33M | 12.71M | 9.21M | 10.69M | 8.38M | 7.34M | 8.69M | 42.07M | 81.04M |
|
Accounts Payables
|
| | | | 0.01M | 0.69M | 0.45M | 0.40M | 0.80M | 1.24M | 0.49M | | 0.57M | 1.55M | 1.82M | 1.78M | 1.69M | 1.49M | 1.05M | 1.11M | 1.27M | 2.22M | 2.84M | 6.16M | 3.06M |
|
Notes Payables
|
| | | | 1.38M | 0.69M | | | | | | | | | | | | | | | | | | 0.78M | 0.28M |
|
Payables
|
| | | | 1.38M | 1.38M | 0.45M | 0.40M | 0.80M | 1.24M | 0.49M | | 0.57M | 1.55M | 1.82M | 1.78M | 1.69M | 1.49M | 1.05M | 1.11M | 1.27M | 2.22M | 2.84M | 6.94M | 3.34M |
|
Accumulated Expenses
|
| | | | 0.07M | 0.11M | 0.09M | 0.12M | 0.09M | 0.16M | 0.32M | | 0.30M | 0.04M | 0.59M | 0.97M | 0.09M | 0.27M | 0.26M | 0.40M | 0.31M | 1.67M | 0.54M | 2.32M | 2.08M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 0.13M | 0.12M | 0.21M | | | | | | | | | |
|
Short term Debt
|
| | | | | 0.53M | | 2.00M | | | | | 1.89M | 2.00M | 2.00M | 2.00M | 2.00M | 1.50M | 1.57M | 1.57M | 0.05M | 5.25M | 5.34M | 8.68M | 0.05M |
|
Current Leases
|
| | | | 0.01M | 0.02M | 0.02M | | 0.12M | 0.12M | 0.16M | | 0.16M | 0.16M | 0.19M | 0.20M | 0.21M | 0.21M | 0.22M | 0.24M | 0.21M | 0.21M | 0.22M | 0.26M | 0.06M |
|
Total Current Liabilities
|
| | | | 2.53M | 2.13M | 0.65M | 2.61M | 1.10M | 1.57M | 1.02M | | 2.96M | 4.51M | 4.64M | 5.00M | 4.26M | 3.59M | 3.40M | 3.37M | 1.83M | 9.40M | 9.19M | 18.93M | 5.52M |
|
Non-Current Debt
|
| | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | 0.01M | | | | | | | | | | | |
|
Convertible Debt
|
| | | | 0.99M | 0.69M | 0.34M | 0.33M | 0.23M | 0.28M | 0.28M | | 0.48M | 2.00M | | | | 1.50M | 1.07M | 1.57M | | 5.25M | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 0.59M | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.03M | 0.01M | | | 0.72M | 0.70M | 0.62M | | 0.56M | 0.52M | 0.46M | 0.41M | 0.36M | 0.11M | 0.05M | 0.24M | 0.21M | 0.11M | 0.87M | 0.87M | 0.87M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 0.02M | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | 1.98M | 0.11M | | 0.05M | |
|
Total Liabilities
|
| | | | 2.56M | 2.13M | 0.65M | 2.61M | 1.82M | 2.27M | 1.64M | -10.70M | 3.53M | 5.03M | 5.10M | 5.41M | 4.62M | 3.89M | 3.64M | 4.23M | 2.00M | 9.51M | 9.24M | 18.98M | 5.52M |
|
Total Debt
|
| | | | 0.08M | 0.61M | 0.08M | 2.09M | 0.08M | | | | 1.89M | 2.01M | 2.00M | 2.00M | 2.00M | 1.50M | 1.57M | 1.57M | 0.05M | 5.25M | 5.34M | 8.68M | 0.05M |
|
Common Equity
|
| | | | -0.79M | 4.39M | 4.43M | 3.72M | 29.63M | 16.60M | 11.65M | 10.70M | 8.56M | 3.67M | 5.81M | 5.67M | 6.71M | 8.82M | 5.57M | 6.47M | 6.38M | -2.17M | -0.54M | 23.09M | 75.52M |
|
Shareholder's Equity
|
| | | | -0.79M | 4.39M | 4.43M | 3.72M | 29.63M | 16.60M | 11.65M | 10.70M | 8.56M | 3.67M | 5.81M | 5.67M | 6.71M | 8.82M | 5.57M | 6.47M | 6.38M | -2.17M | -0.54M | 23.09M | 75.52M |
|
Liabilities and Shareholders Equity
|
| | | | 1.77M | 6.53M | 5.08M | 6.32M | 31.45M | 18.87M | 13.30M | | 12.09M | 8.69M | 10.91M | 11.08M | 11.33M | 12.71M | 9.21M | 10.69M | 8.38M | 7.34M | 8.69M | 42.07M | 81.04M |
|
Treasury Shares
|
| | | | | | | | | 2.83M | -2.00M | -0.69M | -0.14M | 1.68M | | 0.05M | 0.02M | | | | | | | | |
|
Retained Earnings
|
| | | | -2.51M | -7.27M | -9.47M | -13.62M | -18.43M | -35.37M | -38.29M | | -42.07M | -50.60M | -51.91M | -52.27M | -60.00M | -65.68M | -81.36M | -89.63M | -101.56M | -115.09M | -120.42M | -107.26M | -140.84M |
|
Preferred Shares
|
| | | | | 0.01M | | | 0.02M | | | | | | | | | | | | | | | 40.00 | 182.00 |