|
Cash & Equivalents
|
4.20M | 4.20M | 0.63M | 0.65M | 1.03M | 0.63M | 1.12M | 0.53M | 0.78M | 8.17M | 0.28M | 1.29M | 6.36M | 22.68M |
|
Short-term Investments
|
| | | | | | | | | | | | 0.66M | 2.44M |
|
Cash & Current Investments
|
4.20M | 4.20M | 0.63M | 0.65M | 1.03M | 0.63M | 1.12M | 0.53M | 0.78M | 8.17M | 0.28M | 1.29M | 7.01M | 25.12M |
|
Receivables - Net
|
-1.64M | 0.00M | | 10.15M | 10.61M | | 8.88M | | 10.51M | 0.16M | 18.07M | 19.10M | 16.47M | 13.96M |
|
Receivables - Other
|
| 51.00 | | | 0.00M | | | | 0.78M | | | | 2.76M | |
|
Receivables
|
-1.64M | 0.00M | | 10.15M | 10.61M | | 8.88M | | 11.29M | 0.16M | 18.07M | 19.10M | 19.23M | 13.96M |
|
Inventory
|
-0.43M | 7.36M | | 5.90M | 8.27M | | 11.26M | | 9.70M | 1.03M | 7.98M | 12.10M | 12.45M | 13.76M |
|
Prepaid Assets
|
-3.17M | 3.89M | | 6.25M | 6.00M | | 5.92M | | 7.65M | -0.58M | 8.97M | 9.80M | 6.02M | 9.39M |
|
Current Assets
|
| 14.79M | | 23.02M | 25.91M | | 27.17M | | 29.42M | 35.50M | 35.30M | 42.28M | 41.96M | 62.23M |
|
Property, Plant & Equipment (Net)
|
| 7.31M | | 10.44M | 10.15M | | 9.71M | | 9.97M | 8.81M | 10.04M | 11.33M | 13.04M | 14.97M |
|
Long-Term Deferred Tax
|
| 47.00 | | | 0.60M | | | | 0.45M | | | | 2.07M | 2.17M |
|
Other Non-Current Assets
|
| 0.09M | | 0.10M | 0.46M | | 0.70M | | 0.09M | 0.76M | 0.09M | -0.17M | 0.26M | 0.26M |
|
Non-Current Assets
|
| 7.40M | | 10.55M | 10.61M | | 10.41M | | 10.06M | 9.57M | 10.12M | 11.59M | 21.98M | 37.70M |
|
Assets
|
| 22.19M | | 33.56M | 36.51M | | 37.58M | | 39.48M | 45.07M | 45.42M | 53.87M | 63.93M | 99.94M |
|
Accounts Payables
|
-0.57M | 4.71M | | 7.40M | 8.42M | | 7.98M | | 9.46M | -1.90M | 8.53M | 9.83M | 9.58M | 10.02M |
|
Notes Payables
|
| 0.58M | | 3.80M | 3.46M | | 2.79M | | 1.63M | | | | | |
|
Payables
|
-0.57M | 5.30M | | 11.20M | 11.88M | | 10.77M | | 11.09M | -1.90M | 8.53M | 9.83M | 9.58M | 10.02M |
|
Other Accumulated Expenses
|
-0.23M | 0.25M | | 0.49M | 0.32M | | 0.23M | | 0.34M | 0.35M | 0.37M | 0.42M | 0.31M | 0.34M |
|
Short term Debt
|
| | | | 1.49M | | | | 0.15M | 0.14M | 0.11M | 0.25M | 0.14M | |
|
Current Leases
|
| 0.16M | | 0.20M | 0.39M | | 0.43M | | | | | | | |
|
Current Deferred Revenue
|
-0.63M | 0.01M | | -0.01M | | | | | | | | | | |
|
Total Current Liabilities
|
| 22.66M | | 25.06M | 26.61M | | 27.39M | | 28.53M | 22.86M | 9.07M | 10.49M | 10.08M | 10.34M |
|
Non-Current Debt
|
| | | | | | | | | | 13.09M | 18.83M | 20.74M | 27.26M |
|
Non-Current Deffered Revenue
|
0.17M | 0.07M | | -0.07M | | | | | | | | | | |
|
Operating Leases
|
| 2.23M | | 2.17M | 2.34M | | 2.11M | | 1.87M | 1.63M | 1.56M | 1.57M | 1.46M | 1.40M |
|
Other Non-Current Liabilities
|
| | | 6.87M | 4.72M | | 4.72M | | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M | 4.72M |
|
Total Non-Current Liabilities
|
| 6.23M | | 2.52M | 2.76M | | 2.44M | | 2.37M | 2.15M | 15.22M | 21.05M | 22.73M | 29.28M |
|
Total Liabilities
|
133.00M | 28.90M | | 27.58M | 29.37M | 127.97M | 29.82M | | 30.90M | 25.01M | 174.26M | 31.54M | -70.94M | -63.17M |
|
Total Debt
|
| | | | 1.49M | | | | 0.15M | 0.14M | 13.20M | 19.09M | 20.89M | 27.26M |
|
Common Equity
|
-133.00M | -6.71M | | 5.99M | 7.15M | -127.97M | 7.76M | | 8.59M | 20.06M | -128.84M | 22.33M | 134.87M | 163.11M |
|
Shareholder's Equity
|
| -6.71M | | | 7.15M | | | | 8.59M | | | | 31.13M | 60.32M |
|
Liabilities and Shareholders Equity
|
| 22.19M | | 33.56M | 36.51M | | 37.58M | | 39.48M | 45.07M | 45.42M | 53.87M | 63.93M | 99.94M |
|
Retained Earnings
|
| -128.97M | | -135.02M | -127.76M | | -131.50M | | -129.24M | -129.66M | -128.84M | -127.93M | -125.88M | -124.84M |