|
Cash & Equivalents
|
7.09M | 2.54M | 1.33M | 1.36M | 0.68M | 1.66M |
|
Cash & Current Investments
|
7.09M | 2.54M | 1.33M | 1.36M | 0.68M | 1.66M |
|
Receivables - Net
|
4.66M | 18.50M | -5.91M | 14.10M | 7.69M | 27.27M |
|
Receivables
|
4.66M | 18.50M | -5.91M | 14.10M | 7.69M | 27.27M |
|
Inventory
|
2.18M | 0.48M | 0.54M | 0.15M | 0.32M | 0.12M |
|
Current Deferred Tax Assets
|
1.13M | 1.34M | | | | |
|
Prepaid Assets
|
7.00M | 9.16M | 6.13M | 6.35M | 3.52M | 4.22M |
|
Current Assets
|
17.50M | 31.98M | 23.27M | 21.96M | 12.21M | 33.27M |
|
Property, Plant & Equipment (Net)
|
0.40M | | 0.63M | | 0.58M | |
|
Non-Current Assets
|
0.40M | 0.76M | 6.61M | 6.75M | 7.48M | 7.28M |
|
Assets
|
17.90M | 32.74M | 29.88M | 28.71M | 19.69M | 40.55M |
|
Accounts Payables
|
5.10M | 18.97M | 14.32M | 13.20M | 9.13M | 26.31M |
|
Payables
|
5.10M | 18.97M | 14.32M | 13.20M | 9.13M | 26.31M |
|
Accumulated Expenses
|
4.75M | 0.49M | 3.85M | 0.17M | 2.24M | |
|
Other Accumulated Expenses
|
| 0.00M | | | | |
|
Short term Debt
|
0.16M | 0.11M | 0.21M | 0.21M | 1.10M | 1.10M |
|
Current Leases
|
| 0.04M | 0.04M | 0.04M | 0.04M | 0.02M |
|
Current Taxes
|
1.36M | 1.13M | 0.71M | 0.28M | 0.04M | 0.02M |
|
Current Deferred Revenue
|
0.00M | 3.00M | 1.87M | 1.52M | | |
|
Total Current Liabilities
|
11.36M | 24.14M | 19.16M | 16.80M | 11.69M | 32.58M |
|
Capital Leases
|
| 0.11M | 0.10M | 0.09M | 0.07M | 0.07M |
|
Non-Current Debt
|
0.53M | 0.45M | 0.32M | 0.21M | 0.10M | 0.05M |
|
Non-Current Deferred Tax Liability
|
0.00M | 0.00M | | | | |
|
Operating Leases
|
| 0.06M | 0.04M | 0.02M | 0.04M | |
|
Total Non-Current Liabilities
|
0.53M | 0.62M | 0.46M | 0.32M | 1.27M | 1.21M |
|
Total Liabilities
|
11.89M | 24.77M | 19.62M | 17.12M | 12.96M | 33.79M |
|
Total Debt
|
0.69M | 0.56M | 0.53M | 0.43M | 1.20M | 1.15M |
|
Common Equity
|
6.01M | 7.97M | 10.26M | 11.59M | 6.73M | 6.76M |
|
Shareholder's Equity
|
6.01M | | 10.26M | | 6.73M | |
|
Liabilities and Shareholders Equity
|
17.90M | 32.74M | 29.88M | 28.71M | 19.69M | 40.55M |
|
Retained Earnings
|
4.89M | 6.85M | 5.98M | 7.32M | 2.45M | 2.49M |