|
Cash & Equivalents
|
2.59M | 5.47M | 4.85M | 6.44M | 0.12M | 5.70M | 2.17M | 16.04M | 59.25M | 15.27M | 41.17M | 69.36M | 12.79M | 1.12M | 0.49M | 0.89M | 0.80M |
|
Short-term Investments
|
| 0.60M | | 0.50M | 0.02M | | 1.62M | 1.68M | | 39.44M | 35.14M | | | | | | 621.00 |
|
Cash & Current Investments
|
2.59M | 6.07M | 4.85M | 6.94M | 0.14M | 5.70M | 3.78M | 17.72M | 59.25M | 54.71M | 76.31M | 69.36M | 12.79M | 1.12M | 0.49M | 0.89M | 0.80M |
|
Receivables - Net
|
5.14M | -3.63M | 8.60M | -5.10M | 13.83M | 4.94M | 10.61M | 13.80M | 24.47M | 5.71M | 16.36M | 27.34M | -9.05M | -1.54M | -10.55M | 4.64M | -15.95M |
|
Receivables - Other
|
0.09M | 0.09M | 0.00M | 0.02M | 0.00M | -3.68M | | | | -7.86M | 7.44M | | | 0.11M | | 0.10M | |
|
Receivables
|
5.24M | -3.54M | 8.60M | -5.08M | 13.83M | 1.27M | 10.61M | 13.80M | 24.47M | -2.16M | 23.80M | 27.34M | -9.05M | -1.43M | -10.55M | 4.73M | -15.95M |
|
Raw Materials
|
| | 1.74M | | 1.42M | | 0.56M | | | | | | | | | | |
|
Finished Goods
|
| | 172.00 | | 0.01M | | | | | | | | | | | | |
|
Inventory
|
4.11M | -0.65M | 5.87M | | 14.03M | | 0.14M | -0.10M | 1.37M | -3.91M | 0.72M | 0.44M | -3.27M | -26.40M | -1.40M | 3.69M | 1.54M |
|
Current Deferred Tax Assets
|
0.28M | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02M | -0.14M | 0.14M | 0.23M | 0.23M | 0.04M | 0.12M | 0.04M | 0.49M | 9.20M | 0.21M | 0.41M | -0.22M | -0.05M | 1.05M | 0.55M | 1.18M |
|
Current Assets
|
13.74M | 21.05M | 21.34M | 30.41M | 29.71M | | 37.02M | 46.64M | 155.31M | 162.56M | 153.25M | 156.56M | 158.17M | 155.27M | 161.93M | 109.92M | 93.13M |
|
Property, Plant & Equipment (Net)
|
0.10M | 0.08M | 0.14M | 0.12M | 0.14M | | 0.04M | 0.27M | 0.08M | 11.11M | 0.04M | 0.03M | 0.02M | 0.02M | 0.04M | 0.05M | 0.04M |
|
Long-Term Investments
|
| | | | 27.64M | | 30.22M | | | 0.16M | 0.14M | 7.33M | 6.90M | 6.97M | 7.03M | 106.05M | 6.93M |
|
Goodwill
|
| | | | | | | | | | -0.00M | | | | | | |
|
Intangibles
|
| | | 0.10M | 0.04M | | 0.08M | 0.06M | 0.04M | -11.01M | 0.01M | | 9.59M | | 9.97M | | 9.83M |
|
Goodwill & Intangibles
|
| | | 0.10M | 0.04M | | 0.08M | 0.06M | 0.04M | -11.01M | 0.00M | | 9.59M | | 9.33M | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | 0.16M | 0.17M | | | | | |
|
Other Non-Current Assets
|
| 0.00M | 0.60M | 0.60M | 0.62M | | 1.62M | 1.62M | 9.31M | | 9.64M | | | | 1.00M | 8.92M | |
|
Non-Current Assets
|
0.10M | 0.70M | 0.74M | 0.82M | 0.78M | | 1.17M | 1.06M | 10.38M | 12.24M | 10.53M | 17.99M | 16.63M | 16.64M | 24.81M | 120.51M | 53.91M |
|
Assets
|
13.84M | 21.75M | 22.08M | 31.23M | 30.48M | 31.71M | 38.19M | 47.71M | 165.69M | 174.80M | 163.78M | 174.55M | 174.80M | 171.91M | 186.73M | 230.43M | 147.03M |
|
Accounts Payables
|
0.42M | -0.14M | 0.34M | 0.42M | 0.29M | 0.15M | 0.02M | 0.07M | 0.06M | 0.71M | 0.20M | 0.99M | 0.95M | 2.65M | 3.01M | 0.96M | 0.84M |
|
Notes Payables
|
1.65M | 1.75M | 1.46M | 5.25M | 2.93M | 1.83M | 0.59M | 1.97M | 2.17M | 2.21M | 2.18M | 1.46M | 2.41M | | 5.26M | 4.09M | 2.52M |
|
Payables
|
2.07M | 1.61M | 1.80M | 5.67M | 3.22M | 1.98M | 0.60M | 2.03M | 2.23M | 2.92M | 2.38M | 2.45M | 3.36M | 2.65M | 8.26M | 5.05M | 3.36M |
|
Accumulated Expenses
|
| | 0.05M | | 0.00M | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
0.05M | 0.03M | 0.30M | 0.29M | 0.87M | -0.21M | 0.70M | 0.16M | 0.16M | 0.14M | 0.90M | 0.37M | -0.23M | 0.77M | 0.94M | 0.80M | 2.10M |
|
Short term Debt
|
1.65M | | 1.46M | 0.66M | 2.65M | | 1.71M | | 2.17M | | 3.45M | 1.58M | 2.41M | | 0.20M | | |
|
Current Leases
|
| | | | | | 0.09M | 0.15M | 0.16M | 0.22M | 0.05M | 0.07M | 0.07M | 0.05M | 3.39M | 3.26M | 5.03M |
|
Current Taxes
|
| -0.05M | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| 0.07M | | 0.05M | 0.01M | 0.05M | | 622.00 | | | | | | | | | |
|
Total Current Liabilities
|
2.53M | 2.19M | 2.22M | 8.53M | 8.15M | | 8.37M | 7.91M | 4.15M | 3.28M | 8.29M | 11.86M | 10.71M | 7.12M | 10.06M | 58.57M | 9.96M |
|
Non-Current Debt
|
0.66M | 0.70M | 0.64M | 0.05M | 2.65M | | 1.71M | 2.02M | 0.14M | 0.10M | 0.29M | 0.18M | 1.65M | | 0.50M | 3.39M | 0.29M |
|
Convertible Debt
|
| | | | | | | | | | 2.18M | 6.23M | 5.79M | 5.88M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 1.46M | | | | | |
|
Minority Interest
|
0.90M | 0.95M | 0.88M | 0.90M | 0.84M | | 0.87M | 0.90M | 0.92M | | | | | | 0.03M | -0.18M | -0.26M |
|
Liabilities from Discontinued Operations
|
| | | | | | 2.02M | | 1.54M | | | | 1.54M | | 1.08M | | 1.86M |
|
Operating Leases
|
| | | | | 157.00 | 0.15M | 0.00M | 0.76M | 0.22M | 0.56M | -0.03M | -0.06M | 0.44M | 4.03M | 2.24M | -3.07M |
|
Other Non-Current Liabilities
|
| | 0.23M | 0.23M | | | 0.97M | 0.98M | | 0.99M | 3.45M | | | 1.26M | 0.45M | 0.11M | |
|
Total Non-Current Liabilities
|
| | 2.63M | 8.30M | | | 0.67M | 7.51M | 0.75M | 3.16M | 0.81M | 12.56M | 2.11M | 6.29M | 6.66M | 5.63M | 13.22M |
|
Total Liabilities
|
3.19M | 2.89M | 2.86M | 8.53M | 8.15M | | 9.04M | 8.49M | 4.89M | 4.15M | 9.10M | 12.56M | 12.82M | 7.56M | 16.72M | 64.20M | 23.18M |
|
Total Debt
|
2.31M | 0.70M | 2.10M | 0.70M | 5.31M | | 3.43M | 2.02M | 2.32M | 0.10M | 3.74M | 1.76M | 4.06M | | 0.70M | 3.39M | 0.29M |
|
Common Equity
|
10.65M | 18.85M | 19.21M | 22.70M | 22.34M | | 29.16M | 39.22M | 160.79M | | 154.68M | | 161.98M | | 170.02M | | 124.12M |
|
Shareholder's Equity
|
10.65M | 17.90M | 19.21M | 21.81M | 22.34M | | 29.16M | | 160.79M | 170.65M | 154.68M | 161.99M | 161.98M | 164.35M | 170.02M | 166.41M | 124.12M |
|
Liabilities and Shareholders Equity
|
13.84M | 21.75M | 22.08M | 31.23M | 30.48M | 31.71M | 38.19M | 47.71M | 165.69M | 174.80M | 163.78M | 174.55M | 174.80M | 171.91M | 186.73M | 230.43M | 147.03M |
|
Retained Earnings
|
3.77M | 5.20M | 7.00M | 6.83M | 6.32M | | 6.77M | 8.13M | 9.13M | 12.26M | 14.90M | 17.11M | 16.91M | 18.51M | -7.66M | 13.22M | -11.31M |