|
Cash & Equivalents
|
0.06M | 0.59M | 0.70M | 0.43M | 0.90M | 6.29M | 5.29M | 1.65M | 0.32M | 0.20M | 0.20M |
|
Short-term Investments
|
| | | | | 1.00M | 1.01M | 1.02M | | | |
|
Cash & Current Investments
|
0.06M | 0.59M | 0.70M | 0.43M | 0.90M | 7.29M | 6.30M | 2.67M | 0.32M | 0.20M | 0.20M |
|
Receivables - Net
|
7.09M | 2.15M | 5.60M | 1.08M | 4.94M | 5.13M | 3.29M | 0.05M | 0.06M | 0.02M | 0.01M |
|
Receivables - Other
|
0.90M | 0.81M | 0.57M | 0.03M | 0.94M | 0.91M | 0.35M | 0.37M | 0.50M | 0.84M | 0.98M |
|
Receivables
|
7.99M | 2.96M | 6.17M | 1.11M | 5.88M | 6.04M | 3.65M | 0.42M | 0.56M | 0.86M | 0.99M |
|
Finished Goods
|
5.97M | | | 1.52M | | | | | | | |
|
Inventory
|
5.97M | 6.96M | 5.34M | 1.52M | 0.20M | | | | | | |
|
Prepaid Assets
|
0.48M | 0.32M | 0.44M | 0.29M | 0.36M | 0.29M | 0.43M | 0.34M | 0.25M | 0.12M | 0.29M |
|
Current Assets
|
14.49M | 10.83M | 12.65M | 9.82M | 7.84M | 13.62M | 12.42M | 11.04M | 10.25M | 9.92M | 9.74M |
|
Property, Plant & Equipment (Net)
|
| | | | 0.06M | 0.42M | 0.41M | 0.40M | 0.39M | 0.38M | 0.37M |
|
Goodwill
|
| | | | 0.44M | 0.44M | 0.57M | 1.04M | 1.04M | 1.04M | 0.57M |
|
Intangibles
|
| | | | 0.51M | | | 1.06M | 1.03M | 1.01M | 0.82M |
|
Goodwill & Intangibles
|
| | | | 0.94M | 0.44M | 0.57M | 2.11M | 2.08M | 2.05M | 1.38M |
|
Long-Term Deferred Tax
|
0.09M | 0.08M | 0.04M | 0.05M | 0.28M | 0.41M | 0.97M | | 600.00 | | |
|
Other Non-Current Assets
|
| | | 8.40M | | | | 2.54M | 0.10M | | |
|
Non-Current Assets
|
0.23M | 0.31M | 0.25M | 0.24M | 2.10M | 2.65M | 4.41M | 4.34M | 4.26M | 3.98M | 3.06M |
|
Assets
|
14.72M | 11.14M | 12.90M | 10.06M | 9.93M | 16.28M | 16.83M | 15.38M | 14.51M | 13.90M | 12.80M |
|
Accounts Payables
|
0.09M | | 0.09M | 0.04M | 0.05M | 0.00M | 0.01M | 0.02M | 0.03M | 0.00M | 0.00M |
|
Notes Payables
|
0.09M | 0.09M | | 0.50M | | 1.00M | | | | | |
|
Payables
|
0.17M | 0.09M | 0.09M | 0.54M | 0.05M | 1.00M | 0.01M | 0.02M | 0.03M | 0.00M | 0.00M |
|
Accumulated Expenses
|
0.62M | | 0.31M | 0.20M | 0.54M | 0.46M | 0.24M | 0.22M | 0.26M | 0.32M | 0.48M |
|
Other Accumulated Expenses
|
| 0.03M | 0.02M | 0.01M | | | | | | | |
|
Short term Debt
|
0.03M | 0.09M | 0.03M | 0.50M | | 1.00M | | | | | |
|
Current Leases
|
0.15M | 0.06M | 0.05M | 0.04M | 0.15M | 0.44M | 0.38M | 0.44M | 0.52M | 0.61M | 0.64M |
|
Current Taxes
|
| | | | | | | | 0.01M | 0.01M | 0.01M |
|
Total Current Liabilities
|
12.20M | 7.71M | 5.14M | 2.36M | 1.54M | 1.24M | 0.84M | 0.88M | 0.92M | 0.98M | 1.30M |
|
Non-Current Debt
|
0.68M | 1.87M | 0.87M | 0.64M | 0.69M | 0.63M | 0.62M | 0.61M | 0.60M | 0.59M | 0.58M |
|
Liabilities from Discontinued Operations
|
| | | 1.92M | | | | 0.05M | | | |
|
Operating Leases
|
| 0.18M | 0.16M | 0.15M | 0.63M | 1.27M | 1.42M | 1.27M | 1.11M | 0.95M | 0.78M |
|
Total Non-Current Liabilities
|
| | | | | | | 1.88M | | | 1.36M |
|
Total Liabilities
|
12.87M | 8.55M | 5.96M | 3.15M | 2.82M | 2.46M | 2.87M | 2.76M | 2.63M | 2.52M | 2.66M |
|
Total Debt
|
0.71M | 1.96M | 0.90M | 1.14M | 0.69M | 1.63M | 0.62M | 0.61M | 0.60M | 0.59M | 0.58M |
|
Common Equity
|
1.85M | 2.59M | 6.94M | 6.90M | 7.12M | 13.81M | 13.95M | 12.62M | 11.88M | 11.38M | 10.14M |
|
Shareholder's Equity
|
1.85M | 2.59M | 6.94M | 6.90M | 7.12M | 13.81M | 13.95M | 12.62M | 11.88M | 11.38M | 10.14M |
|
Liabilities and Shareholders Equity
|
14.72M | 11.14M | 12.90M | 10.06M | 9.93M | 16.28M | 16.83M | 15.38M | 14.51M | 13.90M | 12.80M |
|
Retained Earnings
|
0.37M | 0.42M | 0.55M | 0.51M | -0.10M | -0.71M | -2.53M | -4.68M | -5.43M | -5.95M | -7.26M |