|
Cash & Equivalents
|
11.69M | 24.39M | 21.64M | 19.61M | 17.61M | 13.78M | 13.12M | 12.82M | 11.36M | 10.21M | 9.20M | 8.12M | 7.18M | 6.26M | 5.49M | 4.19M | 3.11M | 0.49M | 0.44M | 1.72M | 1.27M | 0.81M | 2.29M | 1.82M | 1.34M | 1.09M | 0.30M | 0.05M | | 0.01M | 1.74M | 0.77M | 0.73M |
|
Cash & Current Investments
|
11.69M | 24.39M | 21.64M | 19.61M | 17.61M | 13.78M | 13.12M | 12.82M | 11.36M | 10.21M | 9.20M | 8.12M | 7.18M | 6.26M | 5.49M | 4.19M | 3.11M | 0.49M | 0.44M | 1.72M | 1.27M | 0.81M | 2.29M | 1.82M | 1.34M | 1.09M | 0.30M | 0.05M | | 0.01M | 1.74M | 0.77M | 0.73M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | | 2.76M | 4.52M | 5.49M | 5.77M |
|
Receivables - Other
|
| | | | | | | 2.70M | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | | 2.76M | 4.52M | 5.49M | 5.93M |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 13.75M | | 9.63M | 9.78M | 9.59M | 12.17M |
|
Prepaid Assets
|
| | | | | 0.76M | 0.53M | 0.20M | 0.33M | 0.38M | 0.30M | 0.20M | 0.08M | 0.23M | 0.23M | 0.34M | 0.28M | 0.05M | 0.05M | 0.08M | 0.10M | 0.08M | 0.01M | 0.07M | 0.10M | 0.13M | 0.40M | 0.46M | | 0.24M | 0.42M | 0.44M | 0.24M |
|
Current Assets
|
| 25.03M | | 19.78M | 17.82M | 14.54M | 13.65M | 13.02M | 11.69M | 10.59M | 9.51M | 8.32M | 7.27M | 6.49M | 5.72M | 4.54M | 3.39M | 0.57M | 0.48M | 1.80M | 1.37M | 0.88M | 2.30M | 1.88M | 1.44M | 1.22M | 0.70M | 17.08M | | 12.80M | 16.71M | 16.53M | 19.11M |
|
Property, Plant & Equipment (Net)
|
| 0.26M | | 0.21M | 0.19M | 0.16M | 0.14M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | 1.76M | | 1.59M | 1.53M | 1.47M | 1.70M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 23.30M | | 23.29M | 23.29M | 23.29M | 26.03M |
|
Intangibles
|
| | | | | | | | 1.02M | 0.98M | 0.94M | 0.90M | 0.86M | 0.82M | 0.78M | 0.74M | 0.70M | 0.31M | 0.27M | 0.23M | 0.20M | 0.16M | 0.12M | 0.08M | 0.04M | | | 0.29M | | 0.05M | 0.06M | 0.06M | 0.36M |
|
Goodwill & Intangibles
|
| | | | | | | | 1.02M | 0.98M | 0.94M | 0.90M | 0.86M | 0.82M | 0.78M | 0.74M | 0.70M | 0.31M | 0.27M | 0.23M | 0.20M | 0.16M | 0.12M | 0.08M | 0.04M | | | 23.59M | | 23.33M | 23.35M | 23.35M | 26.39M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.60M | | 7.18M | 7.18M | 7.18M | 7.18M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.25M | 0.05M | 0.18M | 0.22M |
|
Non-Current Assets
|
| 0.26M | | 0.21M | 0.19M | 0.16M | 0.14M | 0.03M | 1.05M | 1.00M | 0.95M | 0.91M | 0.87M | 0.83M | 0.79M | 0.74M | 0.70M | 0.31M | 0.27M | 0.23M | 0.20M | 0.16M | 0.12M | 0.08M | 0.04M | | | 35.62M | | 34.42M | 35.50M | 35.35M | 39.37M |
|
Assets
|
| 25.29M | | 19.99M | 18.00M | 14.70M | 13.79M | 13.06M | 12.73M | 11.59M | 10.46M | 9.23M | 8.13M | 7.32M | 6.51M | 5.28M | 4.09M | 0.88M | 0.76M | 2.04M | 1.57M | 1.04M | 2.42M | 1.96M | 1.48M | 1.22M | 0.70M | 52.70M | 47.22M | 47.22M | 52.21M | 51.88M | 58.48M |
|
Accounts Payables
|
| 0.25M | | 0.39M | 0.34M | 0.08M | 0.14M | 0.08M | 0.21M | 0.23M | 0.31M | 0.07M | 0.20M | 0.09M | 0.25M | 0.11M | 0.23M | 0.32M | 0.39M | 0.16M | 0.20M | 0.20M | 0.24M | 0.41M | 0.24M | 0.63M | 0.80M | 2.58M | | 3.30M | 4.38M | 3.60M | 5.48M |
|
Payables
|
| 0.25M | | 0.39M | 0.34M | 0.08M | 0.14M | 0.08M | 0.21M | 0.23M | 0.31M | 0.07M | 0.20M | 0.09M | 0.25M | 0.11M | 0.23M | 0.32M | 0.39M | 0.16M | 0.20M | 0.20M | 0.24M | 0.41M | 0.24M | 0.63M | 0.80M | 2.58M | | 3.30M | 4.38M | 3.60M | 5.48M |
|
Accumulated Expenses
|
| 0.67M | | 0.64M | 0.39M | 0.03M | 0.01M | 0.01M | 0.00M | 0.06M | 0.02M | 0.03M | 0.01M | 0.01M | 0.04M | 0.32M | 0.25M | 0.07M | 0.08M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.10M | 0.02M | 0.32M | | 0.39M | 0.75M | 0.92M | 1.32M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.60M | | 6.30M | 7.74M | 8.71M | 8.30M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | | 0.74M | 0.82M | 0.83M | 1.22M |
|
Total Current Liabilities
|
| 1.82M | | 1.16M | 0.76M | 0.12M | 0.16M | 0.09M | 0.21M | 0.29M | 0.33M | 0.10M | 0.21M | 0.10M | 0.29M | 0.43M | 0.47M | 0.39M | 1.47M | 0.19M | 0.20M | 0.21M | 0.25M | 0.42M | 0.25M | 0.73M | 0.82M | 15.97M | | 12.55M | 14.66M | 16.97M | 20.02M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 2.16M | 2.25M | 2.30M | 2.35M | 2.42M | 2.48M | 2.58M | 2.64M | 5.11M | | 6.32M | 7.54M | 5.83M | 7.23M |
|
Convertible Debt
|
| | | | | | | | | | | | | | | | | 1.00M | 1.00M | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | 0.48M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | | 1.44M | 3.50M | 3.30M | 4.00M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.61M | | 8.11M | 10.58M | 8.64M | 11.31M |
|
Total Liabilities
|
| 17.37M | | 1.16M | 0.76M | 0.12M | 0.16M | 0.09M | 0.21M | 0.29M | 0.33M | 0.10M | 0.21M | 0.10M | 0.29M | 0.43M | 0.47M | 1.39M | 1.47M | 2.35M | 2.45M | 2.50M | 2.60M | 2.83M | 2.72M | 3.32M | 3.46M | 23.58M | 46.82M | 20.66M | 25.24M | 25.61M | 31.33M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | 2.16M | 2.25M | 2.30M | 2.35M | 2.42M | 2.48M | 2.58M | 2.64M | 13.71M | | 12.62M | 15.28M | 14.54M | 15.53M |
|
Common Equity
|
| 7.92M | | 18.83M | 17.24M | 14.58M | 13.63M | 12.96M | 12.52M | 11.30M | 10.13M | 9.13M | 7.93M | 7.22M | 6.22M | 4.85M | 3.62M | -0.51M | -0.71M | -0.32M | -0.88M | -1.46M | -0.18M | -0.87M | -1.24M | -2.10M | -2.76M | 2.44M | 0.40M | -3.06M | 26.97M | 26.27M | 27.16M |
|
Shareholder's Equity
|
| 7.92M | | 18.83M | 17.24M | 14.58M | 13.63M | 12.96M | 12.52M | 11.30M | 10.13M | 9.13M | 7.93M | 7.22M | 6.22M | 4.85M | 3.62M | -0.51M | -0.71M | -0.32M | -0.88M | -1.46M | -0.18M | -0.87M | -1.24M | -2.10M | -2.76M | 2.44M | 0.40M | -3.06M | 26.97M | 26.27M | 27.16M |
|
Liabilities and Shareholders Equity
|
| 25.29M | | 19.99M | 18.00M | 14.70M | 13.79M | 13.06M | 12.73M | 11.59M | 10.46M | 9.23M | 8.13M | 7.32M | 6.51M | 5.28M | 4.09M | 0.88M | 0.76M | 2.04M | 1.57M | 1.04M | 2.42M | 1.96M | 1.48M | 1.22M | 0.70M | 52.70M | 47.22M | 47.22M | 52.21M | 51.88M | 58.48M |
|
Retained Earnings
|
| -180.36M | | -170.21M | -171.83M | -174.52M | -175.49M | -176.21M | -177.16M | -178.10M | -179.09M | -180.10M | -181.30M | -182.02M | -183.04M | -184.43M | -185.66M | -190.01M | -190.21M | -190.81M | -191.37M | -191.96M | -190.68M | -191.38M | -191.75M | -192.61M | -193.28M | -190.61M | | -196.10M | -198.53M | -199.24M | -201.25M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 25.87M | | 28.48M | | 0.03M | 1.94M |