|
Cash & Equivalents
|
1.57M | 12.96M | 0.19M | 5.03M | 18.05M | 18.05M | 0.20M | 0.20M | 0.32M | 0.23M | 0.39M |
|
Short-term Investments
|
| | 3.10M | | | | | | | | |
|
Cash & Current Investments
|
1.57M | 12.96M | 3.29M | 5.03M | 18.05M | 18.05M | 0.20M | 0.20M | 0.32M | 0.23M | 0.39M |
|
Receivables - Net
|
8.73M | | 12.38M | | 18.76M | | -11.27M | 33.37M | 19.52M | 1.37M | 1.65M |
|
Receivables - Other
|
| | 21.15M | 3.46M | 0.12M | | -0.77M | 0.03M | | 18.08M | |
|
Receivables
|
8.73M | | 33.53M | | 18.88M | | -12.04M | 33.40M | 19.52M | 19.45M | 1.65M |
|
Raw Materials
|
1.87M | | 0.93M | | 0.54M | | | | | | |
|
Finished Goods
|
0.94M | | 0.18M | | 0.25M | | | | | | |
|
Inventory
|
2.81M | 0.91M | 1.12M | 0.86M | 0.78M | -2.49M | -2.15M | 4.03M | -1.62M | 2.07M | 3.64M |
|
Current Deferred Tax Assets
|
0.32M | | | | | | | | | | |
|
Prepaid Assets
|
9.32M | -0.87M | 10.80M | 8.40M | 18.26M | 52.41M | -21.76M | 8.88M | -5.32M | 20.72M | 21.45M |
|
Current Assets
|
0.02M | | 48.89M | 47.19M | 74.22M | 79.30M | 72.45M | 68.22M | 61.50M | 45.45M | 65.77M |
|
Construction in Progress
|
5.24M | | 5.25M | | 5.29M | | 5.16M | | | | |
|
Property, Plant & Equipment (Net)
|
0.00M | | 14.29M | 17.60M | 14.54M | 14.82M | 13.83M | 13.26M | 2.01M | 1.10M | 0.88M |
|
Long-Term Investments
|
23.65M | 45.57M | | | | | | | | | 40.60M |
|
Intangibles
|
1.36M | | 0.07M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 6.21M | 5.90M | |
|
Goodwill & Intangibles
|
1.36M | | 0.07M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 6.21M | 5.90M | |
|
Long-Term Deferred Tax
|
0.02M | | 0.03M | 0.03M | | | | | | | |
|
Other Non-Current Assets
|
1.18M | | 3.78M | 1.26M | 4.22M | 1.17M | 28.36M | 28.19M | 28.52M | 27.10M | |
|
Non-Current Assets
|
10.69M | | 20.08M | 24.06M | 20.73M | 57.88M | 53.75M | 50.20M | 36.86M | 58.70M | 41.55M |
|
Assets
|
10.70M | 50.30M | 68.96M | 71.24M | 94.94M | 137.18M | 126.20M | 118.42M | 98.36M | 104.15M | 107.31M |
|
Accounts Payables
|
4.83M | -2.86M | 1.78M | 2.49M | 7.49M | 18.44M | 5.45M | -2.56M | -4.02M | 0.47M | 0.15M |
|
Notes Payables
|
1.61M | 1.22M | 1.24M | 2.05M | 3.71M | 4.28M | 4.65M | | | | |
|
Payables
|
6.44M | -1.64M | 3.02M | 4.54M | 11.20M | 22.72M | 10.09M | -2.56M | -4.02M | 0.47M | 0.15M |
|
Accumulated Expenses
|
0.64M | 0.19M | 0.55M | 0.45M | 0.52M | 0.46M | 2.77M | 2.30M | 0.30M | 0.02M | 0.06M |
|
Other Accumulated Expenses
|
0.05M | | 0.10M | | | | 0.30M | | 0.30M | | 0.30M |
|
Short term Debt
|
1.61M | 0.87M | 1.43M | 0.02M | 3.71M | 0.11M | 4.65M | 4.70M | 0.61M | 0.61M | 0.61M |
|
Current Leases
|
0.07M | | 0.04M | 0.08M | 0.03M | 0.05M | 0.03M | | | | |
|
Current Taxes
|
0.24M | 0.04M | 0.24M | 0.20M | 0.59M | 0.47M | -0.51M | 0.08M | 108.00 | 0.00M | 0.00M |
|
Current Deferred Revenue
|
0.12M | -0.05M | 0.11M | -0.06M | 0.10M | 0.10M | 0.08M | 0.22M | | | |
|
Total Current Liabilities
|
7.70M | 1.06M | 5.64M | 5.81M | 30.46M | 24.48M | 22.44M | 15.49M | 1.45M | 1.81M | 4.73M |
|
Non-Current Debt
|
| | 0.02M | | 0.42M | 0.68M | 0.03M | | | | |
|
Convertible Debt
|
| | | | | 3.12M | 2.03M | 1.20M | | 0.44M | 3.43M |
|
Non-Current Deffered Revenue
|
0.56M | | 0.49M | 0.44M | 0.21M | 0.16M | 0.12M | 0.08M | | | |
|
Non-Current Deferred Tax Liability
|
| | 0.10M | 0.07M | 0.05M | 0.06M | 0.03M | 0.03M | | | |
|
Operating Leases
|
0.07M | | 0.03M | 0.04M | 0.05M | | 0.03M | | | | |
|
Other Non-Current Liabilities
|
0.13M | 0.23M | 0.32M | 0.46M | 0.52M | 0.53M | 0.53M | 0.53M | 0.01M | 0.01M | 0.01M |
|
Total Non-Current Liabilities
|
8.20M | -0.23M | 5.97M | 5.90M | 30.63M | 27.97M | 22.11M | 15.07M | | -0.01M | 0.61M |
|
Total Liabilities
|
8.32M | | 6.28M | 6.36M | 31.16M | 28.50M | 22.63M | 15.60M | 1.45M | | 5.34M |
|
Total Debt
|
1.61M | 0.87M | 1.45M | 0.02M | 4.13M | 0.79M | 4.68M | 4.70M | 0.61M | 0.61M | 0.61M |
|
Common Equity
|
23.12M | | 62.68M | | 63.78M | | 103.56M | | 96.91M | | 101.97M |
|
Shareholder's Equity
|
23.12M | 44.51M | 62.68M | 64.89M | 63.78M | 108.67M | 103.56M | 102.82M | 96.91M | 102.34M | 101.97M |
|
Liabilities and Shareholders Equity
|
10.70M | 50.30M | 68.96M | 71.24M | 94.94M | 137.18M | 126.20M | 118.42M | 98.36M | 104.15M | 107.31M |
|
Treasury Shares
|
| | 47.97M | 47.97M | | | | | | | |
|
Retained Earnings
|
-1.18M | -0.44M | 0.39M | 1.25M | -6.53M | -2.76M | -8.77M | -7.66M | -3.94M | -8.72M | -7.67M |
|
Preferred Shares
|
1.80M | | | | | | | | | | |