|
Assets
|
1.23M | 2.43M | 1.68M | 2.87M | 19.84M | 22.54M | 56.03M | 70.18M | 65.28M | 44.39M | 60.83M | 52.94M | 45.76M | 48.45M | 44.12M |
|
Cash & Equivalents
|
0.04M | 0.42M | 0.33M | 0.07M | 0.15M | 1.49M | 6.05M | 10.44M | 1.34M | 1.77M | 19.49M | 15.43M | 11.47M | 6.35M | 5.42M |
|
Short-term Investments
|
| | | | 0.56M | | | | | 0.41M | 0.89M | 0.01M | 0.01M | 0.92M | 1.03M |
|
Cash & Current Investments
|
0.04M | 0.42M | 0.33M | 0.07M | 0.71M | 1.49M | 6.05M | 10.44M | 1.34M | 2.18M | 20.37M | 15.44M | 11.49M | 7.27M | 6.45M |
|
Receivables - Net
|
0.73M | 0.26M | 0.29M | 0.68M | 4.11M | 4.84M | 13.69M | 15.76M | 14.24M | 7.07M | 7.03M | 7.46M | 5.40M | 9.44M | 11.32M |
|
Receivables - Other
|
| 1.13M | 0.35M | 1.21M | | | | | 1.99M | 0.77M | 1.43M | 1.15M | 0.78M | 1.74M | 0.99M |
|
Receivables
|
0.73M | 1.39M | 0.65M | 1.89M | 4.11M | 4.84M | 13.69M | 15.76M | 16.24M | 7.84M | 8.46M | 8.61M | 6.18M | 11.18M | 12.30M |
|
Raw Materials
|
| | | | | | | | | | | | | 0.89M | 0.42M |
|
Work In Process
|
| | | | | | | | | | | | | 0.11M | 0.27M |
|
Finished Goods
|
| | | | | | | | | | | | | 7.74M | 6.29M |
|
Inventory
|
0.39M | 0.32M | 0.20M | 0.16M | 6.27M | 6.52M | 15.04M | 17.68M | 12.37M | 9.15M | 10.75M | 7.58M | 9.58M | 8.74M | 6.99M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 0.03M | 0.07M |
|
Prepaid Assets
|
0.00M | 0.26M | 0.39M | 0.43M | 0.53M | 0.89M | 2.48M | 1.72M | 4.13M | 1.46M | 1.18M | 2.59M | 1.64M | 2.11M | 1.46M |
|
Current Assets
|
1.16M | 2.39M | 1.57M | 2.51M | 11.55M | 13.52M | 36.93M | 46.43M | 31.91M | 18.88M | 36.20M | 34.74M | 31.77M | 29.29M | 26.70M |
|
Buildings
|
| | | | 4.39M | 3.94M | 5.02M | 5.23M | | | | | | | |
|
Land & Improvements
|
| | | | 1.07M | 1.19M | 1.19M | 1.24M | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.06M | 0.04M | 0.02M | 0.01M | 7.40M | 8.14M | 17.65M | 20.12M | 27.30M | 16.78M | 5.97M | 6.74M | 5.28M | 9.22M | 9.13M |
|
Long-Term Investments
|
| | 0.08M | | | | | | 1.70M | | | | | | |
|
Goodwill
|
| | | | 0.84M | 0.84M | 0.92M | 3.32M | 3.32M | 4.37M | 7.22M | 7.82M | 3.91M | 4.38M | 3.71M |
|
Intangibles
|
| | | | | | | | | | | 17.50M | 11.83M | 15.89M | 14.78M |
|
Goodwill & Intangibles
|
| | | | 0.84M | 0.84M | 0.92M | 3.32M | 3.32M | 4.37M | 7.22M | 25.32M | 15.74M | 20.27M | 18.48M |
|
Long-Term Deferred Tax
|
| | | | | 0.07M | 0.07M | 1.89M | 0.92M | 2.28M | | | | | |
|
Other Non-Current Assets
|
0.00M | 0.00M | 0.01M | 0.00M | 0.05M | 0.04M | 0.54M | 0.31M | 0.13M | 2.86M | 0.38M | 17.19M | 11.47M | 1.84M | 2.19M |
|
Non-Current Assets
|
0.07M | 0.04M | 0.11M | 0.37M | 8.30M | 9.02M | 19.11M | 23.75M | 1.15M | 25.52M | 24.63M | 18.20M | 13.99M | 19.16M | 17.42M |
|
Accounts Payables
|
0.91M | 0.65M | 0.32M | 0.57M | 2.72M | 4.21M | 7.73M | 7.11M | 7.07M | 4.24M | 4.81M | 4.24M | 0.07M | 6.20M | 4.52M |
|
Notes Payables
|
0.25M | 0.02M | | | 2.36M | 1.27M | 3.75M | 6.77M | 10.91M | 6.82M | 7.03M | 9.98M | 16.89M | 14.51M | |
|
Payables
|
1.16M | 0.67M | 0.32M | 0.57M | 5.08M | 5.48M | 11.48M | 13.88M | 17.98M | 11.05M | 11.85M | 14.21M | 16.97M | 20.70M | 4.52M |
|
Accumulated Expenses
|
0.19M | 0.15M | 0.04M | 0.06M | 0.44M | 0.31M | 5.17M | 4.16M | 2.33M | 2.67M | 2.11M | 1.62M | 2.25M | 2.78M | 1.39M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.02M | 0.00M | |
|
Short term Debt
|
| | | | 0.69M | 2.13M | 3.45M | 6.77M | 10.91M | 6.82M | 7.03M | 9.98M | 16.89M | 14.51M | 4.73M |
|
Current Leases
|
| | | | | | | | | 0.02M | 0.70M | 0.83M | 0.75M | 0.74M | 0.83M |
|
Current Taxes
|
| | | | 0.06M | 0.18M | 1.04M | 1.55M | 0.57M | 0.42M | 0.09M | 0.45M | 0.09M | 0.39M | 0.31M |
|
Current Deferred Revenue
|
| | | | | 1.39M | 1.39M | 0.46M | 0.97M | 1.43M | 1.97M | 1.34M | 0.37M | 0.98M | 1.30M |
|
Total Current Liabilities
|
1.35M | 0.81M | 0.36M | 0.64M | 6.27M | 8.83M | 25.15M | 20.06M | 21.90M | 15.64M | 16.29M | 19.65M | 25.51M | 27.34M | 18.59M |
|
Capital Leases
|
| | | | | | | | 0.04M | 0.02M | | | | | |
|
Non-Current Debt
|
0.74M | 1.52M | 0.48M | 1.11M | 4.91M | 4.09M | 6.40M | 5.18M | 4.21M | 2.82M | 6.03M | 2.35M | 2.16M | 9.93M | 13.27M |
|
Convertible Debt
|
0.06M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | 0.49M | 0.47M | 0.47M | 0.61M | 0.73M | 0.66M |
|
Preferred Stock Liabilities
|
| | | | | | | | 0.00M | | | | | | |
|
Minority Interest
|
| | | | | | | | | 0.89M | 1.04M | 0.96M | 0.69M | 0.66M | 0.25M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.81M | 1.05M | |
|
Non-Current Deferred Tax Liability
|
| | | | | 0.09M | 0.09M | 1.89M | 2.05M | | | | | | |
|
Operating Leases
|
| | | | | | | | | 0.02M | 2.03M | 2.02M | 2.58M | 1.61M | 1.16M |
|
Other Non-Current Liabilities
|
| | | | | | | | | 1.22M | 0.77M | 0.84M | 0.81M | 0.50M | 5.20M |
|
Total Non-Current Liabilities
|
0.79M | 1.52M | 0.48M | | | 6.59M | 15.09M | 11.13M | 8.10M | 6.79M | 15.69M | 9.73M | 5.61M | 12.77M | 20.56M |
|
Total Liabilities
|
2.15M | 2.33M | 0.84M | 1.74M | 16.20M | 15.42M | 40.34M | 31.19M | 30.00M | 22.43M | 31.98M | 29.39M | 31.12M | 40.11M | 39.15M |
|
Total Debt
|
0.74M | 1.52M | 0.48M | 1.11M | 5.60M | 6.22M | 9.86M | 11.95M | 15.12M | 9.64M | 13.06M | 12.33M | 19.05M | 24.44M | 18.00M |
|
Common Equity
|
-0.92M | 0.09M | 0.84M | 1.13M | 3.64M | 7.13M | 15.69M | 38.99M | 35.28M | 21.08M | 27.81M | 22.59M | 13.94M | 7.69M | 4.71M |
|
Shareholder's Equity
|
-0.92M | 0.09M | 0.84M | 1.13M | 3.64M | 7.13M | 15.69M | 38.99M | 35.28M | 21.08M | 27.81M | 22.59M | 13.94M | 7.69M | 4.71M |
|
Liabilities and Shareholders Equity
|
1.23M | 2.43M | 1.68M | 2.87M | 19.84M | 22.54M | 56.03M | 70.18M | 65.28M | 44.39M | 60.83M | 52.94M | 45.76M | 48.45M | 44.12M |
|
Treasury Shares
|
| | | | | | | | | | 0.24M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Retained Earnings
|
-1.02M | -0.01M | 0.64M | 0.92M | 3.59M | 6.43M | 11.42M | 14.42M | 4.26M | -20.07M | -34.10M | -41.91M | -54.93M | -64.13M | -71.36M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |