|
Cash & Equivalents
|
0.66M | 1.36M | 3.90M | 1.32M | 28.51M | 14.40M | 14.40M | 2.75M | 2.75M | 0.23M | 1.04M | 2.61M |
|
Short-term Investments
|
| | | | | | -2.70M | 0.89M | -0.54M | 0.89M | 0.89M | 1.08M |
|
Cash & Current Investments
|
0.66M | 1.36M | 3.90M | 1.32M | 28.51M | 14.40M | 11.69M | 3.64M | 2.22M | 1.12M | 1.93M | 3.68M |
|
Receivables - Net
|
| 15.16M | | 26.10M | 26.57M | 1.32M | 25.13M | | | | | 35.91M |
|
Receivables - Other
|
-0.16M | 0.03M | | 0.05M | | 0.04M | -1.37M | | | 4.41M | 0.53M | 8.12M |
|
Receivables
|
| 15.19M | | 26.15M | 26.57M | 1.36M | 23.76M | | | | | 44.03M |
|
Inventory
|
| | | | | | | 8.86M | | 12.70M | 7.89M | |
|
Prepaid Assets
|
-0.63M | 3.18M | 1.18M | 3.58M | -4.45M | 9.35M | -1.52M | 8.86M | -2.57M | 4.87M | 4.85M | 5.25M |
|
Current Assets
|
| 20.52M | -0.26M | 32.41M | 62.91M | 50.83M | 42.31M | 32.25M | 34.98M | 40.93M | 43.41M | 67.54M |
|
Buildings
|
| | | 0.12M | 0.12M | 0.02M | 0.99M | | | | | |
|
Property, Plant & Equipment (Net)
|
| 0.07M | | 0.05M | 0.11M | 0.07M | 1.51M | 0.84M | 0.51M | 0.47M | 1.22M | 1.20M |
|
Long-Term Investments
|
| | | 18.87M | | 29.92M | | 13.82M | | 0.54M | 0.54M | |
|
Goodwill
|
| | | | | | | | | | | 2.04M |
|
Intangibles
|
| 1.70M | | 2.20M | | 3.00M | 3.03M | 0.12M | 2.15M | | | |
|
Goodwill & Intangibles
|
| 1.70M | | 2.20M | | 2.20M | 2.12M | 0.12M | 0.12M | | | 2.04M |
|
Long-Term Deferred Tax
|
| 0.08M | | 0.14M | 0.40M | 0.46M | 0.52M | 4.36M | | | | |
|
Other Non-Current Assets
|
21.51M | 0.25M | | 33.07M | | 10.01M | | 5.12M | | 0.27M | | 0.79M |
|
Non-Current Assets
|
| -0.25M | 0.26M | 0.27M | -0.74M | 10.01M | -573.00 | 5.12M | 0.23M | 0.21M | 0.75M | 47.34M |
|
Assets
|
| 22.90M | | 34.43M | 65.86M | 64.37M | 61.17M | 39.05M | 41.19M | 42.23M | 98.20M | 114.88M |
|
Accounts Payables
|
2.17M | 2.80M | 0.32M | 1.90M | -0.66M | 0.97M | 1.24M | 2.70M | 2.75M | 11.81M | -1.03M | |
|
Notes Payables
|
| 1.84M | | 5.14M | 3.99M | 3.43M | 5.22M | 3.97M | 4.18M | 4.25M | 4.51M | 4.78M |
|
Payables
|
2.17M | 4.63M | 0.32M | 7.04M | 3.32M | 4.40M | 6.46M | 6.67M | 6.93M | 16.06M | 3.48M | 4.78M |
|
Accumulated Expenses
|
| | | 0.06M | 0.18M | 0.13M | 0.13M | | | | 0.51M | 0.12M |
|
Other Accumulated Expenses
|
| 0.12M | | 0.08M | | 0.15M | | 0.00M | 0.03M | 0.00M | | 0.00M |
|
Short term Debt
|
| | | 0.23M | -0.23M | 0.36M | -0.13M | 1.16M | 0.42M | 0.42M | 0.41M | 0.73M |
|
Current Leases
|
-0.09M | 0.10M | -0.06M | 0.10M | -0.06M | 0.21M | -0.07M | 0.07M | -0.03M | 0.05M | 0.04M | 0.03M |
|
Current Taxes
|
| 2.37M | | 4.23M | | 4.70M | | 4.33M | 4.33M | 4.12M | 4.14M | 4.53M |
|
Current Deferred Revenue
|
-0.25M | 1.76M | -0.42M | 1.65M | -1.25M | 0.05M | 0.72M | 0.39M | 1.32M | 3.17M | 53.41M | 1.87M |
|
Total Current Liabilities
|
| 8.99M | | 13.32M | 10.52M | 10.09M | 13.46M | 12.83M | 16.53M | 25.39M | 23.68M | 45.96M |
|
Non-Current Debt
|
| | | 1.67M | 1.51M | 1.25M | 0.17M | | 0.74M | 1.52M | 1.30M | 2.33M |
|
Minority Interest
|
| 0.81M | | | | 0.01M | 0.22M | -0.56M | -0.69M | 0.02M | 0.03M | 0.03M |
|
Operating Leases
|
| 0.29M | | 0.20M | 0.05M | 0.25M | 0.16M | 0.10M | 0.01M | 0.05M | 43.82M | 44.98M |
|
Other Non-Current Liabilities
|
9.18M | | | 14.87M | | 11.11M | | | | | 0.56M | |
|
Total Non-Current Liabilities
|
-9.18M | | | 0.23M | | 0.49M | | | | | 68.80M | |
|
Total Liabilities
|
| 9.18M | | 15.10M | 12.08M | 11.60M | 13.79M | 12.87M | 17.28M | 26.91M | 69.35M | 93.27M |
|
Total Debt
|
| | | 1.90M | 1.28M | 1.61M | 0.05M | 1.16M | 1.15M | 1.93M | 1.72M | 3.06M |
|
Common Equity
|
7.52M | 13.72M | | 19.33M | | 52.77M | | 26.18M | | 15.33M | | 21.61M |
|
Shareholder's Equity
|
7.52M | 13.72M | | 19.33M | 53.78M | 52.77M | 47.38M | 26.18M | 23.91M | 15.33M | 28.85M | 21.61M |
|
Liabilities and Shareholders Equity
|
| 22.90M | | 34.43M | 65.86M | 64.37M | 61.17M | 39.05M | 41.19M | 42.23M | 98.20M | 114.88M |
|
Retained Earnings
|
| 6.69M | | 10.50M | 10.79M | 11.03M | 6.20M | -13.34M | -15.71M | -27.01M | -24.47M | -33.93M |