|
Cash & Equivalents
|
11.43M | 16.68M | 55.51M | 17.19M | 7.44M | 13.41M | 12.10M | 5.57M | 11.21M | 4.06M | 3.80M | 1.07M | 0.98M | 17.84M | 1.42M |
|
Short-term Investments
|
| | | 3.20M | 6.99M | 7.16M | 5.03M | 2.69M | 0.95M | 3.03M | 1.12M | 1.79M | | 3.48M | |
|
Cash & Current Investments
|
11.43M | 16.68M | 55.51M | 20.39M | 14.43M | 20.57M | 17.13M | 8.26M | 12.16M | 7.09M | 4.92M | 2.86M | 0.98M | 21.32M | 1.42M |
|
Receivables - Net
|
9.95M | 8.46M | 8.39M | 9.38M | 9.92M | 8.69M | 7.46M | 7.79M | 6.78M | 5.47M | 5.19M | 4.99M | 3.60M | 3.28M | 2.21M |
|
Receivables
|
9.95M | 8.46M | 8.39M | 9.38M | 9.92M | 8.69M | 7.46M | 7.79M | 6.78M | 5.47M | 5.19M | 4.99M | 3.60M | 3.28M | 2.21M |
|
Raw Materials
|
| | 0.73M | 1.36M | 3.06M | | 2.29M | 0.20M | 1.79M | 0.85M | 1.18M | 4.08M | 4.50M | 2.09M | 2.42M |
|
Finished Goods
|
| | 10.14M | 10.92M | 11.41M | | 9.09M | 14.22M | 11.43M | 10.59M | 9.28M | 5.95M | 4.46M | 8.54M | 8.80M |
|
Inventory
|
8.78M | 12.56M | 10.87M | 10.76M | 12.77M | 13.45M | 11.38M | 14.41M | 13.23M | 11.44M | 10.46M | 10.03M | 8.96M | 10.62M | 0.39M |
|
Current Deferred Tax Assets
|
3.39M | 2.99M | 3.35M | 3.33M | 1.70M | 1.63M | | | | | | | | | |
|
Prepaid Assets
|
0.45M | 0.74M | 1.37M | 2.69M | 2.14M | 1.81M | 2.64M | 1.86M | 2.19M | 1.07M | 1.54M | 4.02M | 7.81M | 4.06M | 3.89M |
|
Current Assets
|
34.00M | 41.43M | 79.29M | 48.07M | 40.96M | 46.15M | 40.14M | 33.89M | 34.37M | 25.18M | 29.28M | 29.44M | 77.43M | 43.32M | 18.75M |
|
Property, Plant & Equipment (Net)
|
2.96M | 2.34M | 1.71M | 1.82M | 2.04M | 1.59M | 1.51M | 1.55M | 1.39M | 1.04M | 0.91M | 0.74M | 0.38M | 0.53M | 0.50M |
|
Long-Term Investments
|
| | | 22.33M | 19.16M | 19.20M | 21.36M | 10.35M | 3.76M | 1.52M | 1.76M | 1.22M | | 0.92M | |
|
Goodwill
|
0.73M | 1.15M | 3.47M | 3.47M | 12.72M | 12.72M | 12.72M | | | | | | | | |
|
Intangibles
|
2.75M | 2.69M | 5.67M | 3.71M | 7.90M | 11.23M | 5.68M | 6.54M | 10.25M | 14.01M | 19.25M | 25.09M | 2.07M | 1.69M | 1.54M |
|
Goodwill & Intangibles
|
3.47M | 3.84M | 9.15M | 7.18M | 20.62M | 23.95M | 18.40M | 6.54M | 10.25M | 14.01M | 19.25M | 25.09M | 2.07M | 1.69M | 1.54M |
|
Long-Term Deferred Tax
|
0.91M | | 1.26M | 1.02M | 5.09M | 6.16M | 6.06M | 8.77M | 11.46M | | | | | | |
|
Other Non-Current Assets
|
0.02M | 0.04M | 0.06M | 0.09M | 0.12M | 0.12M | 0.39M | 0.31M | 0.20M | 4.61M | 4.60M | 4.60M | 0.12M | 0.11M | 14.04M |
|
Non-Current Assets
|
0.02M | 0.04M | 12.65M | 32.99M | 47.90M | 47.38M | 47.98M | 33.99M | 24.55M | 29.93M | 33.04M | 36.75M | 6.32M | 7.38M | 7.79M |
|
Assets
|
43.98M | 49.56M | 91.94M | 81.06M | 88.86M | 93.53M | 88.12M | 67.88M | 58.91M | 55.11M | 62.32M | 66.19M | 83.75M | 50.69M | 26.54M |
|
Accounts Payables
|
2.36M | 2.81M | 2.30M | 2.73M | 3.06M | 2.81M | 3.54M | 4.12M | 3.73M | 2.87M | 3.95M | 5.39M | 1.28M | 1.95M | 0.08M |
|
Notes Payables
|
| | | | | | | | | | 0.67M | 3.48M | 3.73M | | |
|
Payables
|
2.36M | 2.81M | 2.30M | 2.73M | 3.06M | 2.81M | 3.54M | 4.12M | 3.73M | 2.87M | 4.62M | 8.87M | 5.02M | 1.95M | 0.08M |
|
Accumulated Expenses
|
4.57M | 2.23M | 2.14M | 1.76M | 2.69M | 2.24M | 1.89M | 1.84M | 2.00M | 3.21M | 2.35M | 2.55M | 3.04M | 2.29M | 0.36M |
|
Other Accumulated Expenses
|
| | 0.80M | 0.98M | | 0.31M | 0.23M | 0.09M | 0.35M | 0.45M | 0.15M | 0.13M | 0.45M | 0.44M | 0.38M |
|
Short term Debt
|
| | | | | | | | | | 0.67M | 3.48M | 3.73M | | |
|
Current Leases
|
| | | | | | | | | | | | | | 0.26M |
|
Current Taxes
|
| 0.30M | 14.78M | | | | | | | | | | | | |
|
Current Deferred Revenue
|
4.31M | 3.40M | 3.59M | 4.16M | 5.00M | 4.55M | 3.88M | 4.63M | 0.28M | 0.17M | 0.12M | 0.05M | 0.06M | 0.03M | 0.02M |
|
Total Current Liabilities
|
11.24M | 8.75M | 22.82M | 8.65M | 10.76M | 9.61M | 9.32M | 10.60M | 6.01M | 6.25M | 7.10M | 11.47M | 8.12M | 4.26M | 3.54M |
|
Non-Current Debt
|
| | | | | | | | | 2.22M | 3.25M | 1.53M | | | |
|
Convertible Debt
|
| | | | | | | | | 2.22M | | | | | |
|
Non-Current Deffered Revenue
|
0.58M | 0.49M | 0.42M | 0.29M | 0.25M | 0.15M | 0.10M | 0.10M | 0.14M | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 2.85M |
|
Non-Current Deferred Tax Liability
|
| 0.10M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | 3.10M | 2.02M | 1.49M | 1.03M | 0.49M | 0.67M | 0.51M |
|
Other Non-Current Liabilities
|
0.42M | 0.55M | 2.03M | 1.79M | 1.84M | 1.20M | 1.25M | 0.61M | 0.57M | 0.14M | 0.68M | 0.66M | 1.01M | 1.08M | 1.15M |
|
Total Non-Current Liabilities
|
11.82M | 9.35M | 23.24M | 8.94M | 11.00M | 9.76M | 9.42M | 10.70M | 6.14M | 10.49M | 11.83M | 14.03M | 8.61M | 4.93M | 4.06M |
|
Total Liabilities
|
12.25M | 9.89M | 25.27M | 10.73M | 12.84M | 10.96M | 10.68M | 11.31M | 6.71M | 10.63M | 12.51M | 14.69M | 9.62M | 6.01M | 5.21M |
|
Total Debt
|
| | | | | | | | | 2.22M | 3.92M | 5.02M | 3.73M | | |
|
Common Equity
|
31.73M | 39.66M | 66.67M | 70.33M | 76.02M | 82.57M | 77.45M | 47.47M | 57.86M | 58.54M | 49.81M | 51.50M | 74.13M | 44.69M | 21.33M |
|
Shareholder's Equity
|
31.73M | 39.66M | 66.67M | 70.33M | 76.02M | 82.57M | 77.45M | 47.47M | 57.86M | 58.54M | 49.81M | 51.50M | 74.13M | 44.69M | 21.33M |
|
Liabilities and Shareholders Equity
|
43.98M | 49.56M | 91.94M | 81.06M | 88.86M | 93.53M | 88.12M | 67.88M | 58.91M | 55.11M | 62.32M | 66.19M | 83.75M | 50.69M | 26.54M |
|
Retained Earnings
|
-7.35M | -0.42M | 26.23M | 28.99M | 31.08M | 36.44M | 30.98M | 9.16M | -5.47M | -13.88M | -13.38M | -21.07M | -0.52M | -1.08M | -10.06M |
|
Treasury Shares
|
| | 0.09M | 0.30M | 0.27M | | 0.54M | 0.55M | 0.02M | | | | | | |