|
Cash & Equivalents
|
0.58M | 0.53M | 1.28M | 0.02M |
|
Cash & Current Investments
|
0.58M | 0.53M | 1.28M | 0.02M |
|
Receivables - Net
|
0.04M | 0.09M | 0.84M | 0.07M |
|
Receivables - Other
|
0.21M | 0.99M | 0.84M | 0.17M |
|
Receivables
|
0.25M | 1.07M | 1.68M | 0.25M |
|
Inventory
|
1.16M | 2.76M | 5.12M | 4.85M |
|
Prepaid Assets
|
0.02M | 0.42M | 0.77M | 0.34M |
|
Current Assets
|
2.01M | 4.78M | 8.83M | 5.56M |
|
Property, Plant & Equipment (Net)
|
0.06M | 0.10M | 0.10M | 0.06M |
|
Goodwill
|
6.48M | 18.26M | 8.97M | 8.97M |
|
Intangibles
|
7.49M | 14.29M | 15.58M | 9.98M |
|
Goodwill & Intangibles
|
13.97M | 32.56M | 24.55M | 18.96M |
|
Long-Term Deferred Tax
|
9.13M | 13.10M | 16.73M | 17.88M |
|
Other Non-Current Assets
|
0.21M | 0.37M | 2.63M | 0.08M |
|
Non-Current Assets
|
14.34M | 31.71M | 24.91M | 19.78M |
|
Assets
|
16.35M | 36.49M | 33.74M | 25.34M |
|
Accounts Payables
|
5.67M | 6.56M | 8.02M | 7.54M |
|
Notes Payables
|
4.50M | 3.50M | 9.00M | 4.88M |
|
Payables
|
10.17M | 10.06M | 17.02M | 12.42M |
|
Accumulated Expenses
|
1.25M | 2.24M | 3.94M | 4.76M |
|
Other Accumulated Expenses
|
| | 0.56M | 0.40M |
|
Short term Debt
|
0.99M | 2.50M | 1.83M | 2.33M |
|
Current Leases
|
| | 0.10M | 1.21M |
|
Current Deferred Revenue
|
0.00M | 0.28M | 0.20M | |
|
Total Current Liabilities
|
20.28M | 35.05M | 40.89M | 23.22M |
|
Non-Current Debt
|
0.71M | 0.71M | 0.15M | 0.15M |
|
Convertible Debt
|
1.22M | 5.50M | | |
|
Preferred Stock Liabilities
|
0.01M | 0.02M | | |
|
Liabilities from Discontinued Operations
|
| | 1.07M | |
|
Non-Current Deferred Tax Liability
|
| | | 0.37M |
|
Operating Leases
|
| | | 1.21M |
|
Other Non-Current Liabilities
|
0.11M | 12.18M | 12.10M | 0.10M |
|
Total Non-Current Liabilities
|
22.10M | 31.40M | 29.09M | 23.63M |
|
Total Liabilities
|
22.21M | 43.58M | 41.19M | 23.73M |
|
Total Debt
|
1.70M | 3.22M | 1.98M | 2.48M |
|
Common Equity
|
-5.86M | -7.09M | -7.45M | 1.60M |
|
Shareholder's Equity
|
-5.86M | -7.09M | -7.45M | 1.60M |
|
Liabilities and Shareholders Equity
|
16.35M | 36.49M | 33.74M | 25.34M |
|
Retained Earnings
|
-33.35M | -65.70M | -103.75M | -113.99M |
|
Preferred Shares
|
0.00M | | 0.00M | 0.00M |