|
Accumulated Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.00M | 0.00M | 0.00M | 0.01M |
|
Receivables - Accured
|
| | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | |
|
Receivables - Doubtful
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | |
|
Cash & Equivalents
|
0.60M | 0.49M | 0.41M | 0.46M | 8.76M | 4.10M | 0.89M | 0.73M | 0.61M | 1.34M | 1.42M | 4.26M | 3.71M | 1.94M | 1.46M | 1.00M | 22.92M | 19.25M | 8.38M | 14.59M | 12.20M | 13.28M | 0.25M | 0.39M | 0.01M | 7.40M | 1.65M | 5.18M | 0.49M | 0.30M | 0.03M |
|
Receivables - Net
|
| | | 21.19M | 23.17M | 16.45M | 12.16M | 3.08M | 5.92M | 6.79M | 6.58M | 2.22M | 2.54M | 1.04M | 1.68M | 1.67M | | | | | | | 0.03M | 0.20M | 0.14M | 0.22M | 0.15M | 2.60M | 2.66M | | |
|
Receivables - Other
|
| | | 0.05M | 0.06M | 1.32M | 1.11M | 0.22M | 0.27M | 0.47M | 0.09M | 0.05M | 0.02M | 1.82M | 0.10M | 0.56M | 0.49M | 0.50M | 0.50M | 0.73M | 0.89M | 0.85M | 1.10M | 1.03M | 0.09M | 1.18M | 0.15M | 0.01M | 0.01M | 0.04M | 0.05M |
|
Receivables
|
| | | 21.24M | 23.22M | 17.77M | 13.27M | 3.30M | 6.19M | 7.26M | 6.67M | 2.27M | 2.55M | 2.86M | 1.78M | 2.23M | | | | | | | 1.13M | 1.22M | 0.23M | 1.40M | 0.30M | 2.61M | 2.67M | | |
|
Raw Materials
|
| | | | | | | 1.97M | | | | | | | | | | | | | | | | | | | | | | | |
|
Work In Process
|
| | | 9.20M | | | | 258.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | 0.04M | | | | | | | | | | | | 1.05M | | | | | | | | | | | | | | | |
|
Inventory
|
| | | 9.24M | 4.89M | 2.36M | 5.61M | 1.37M | | 1.34M | 1.42M | 1.20M | 1.18M | 1.25M | 1.43M | 1.05M | | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | | | | | | 0.49M | | | |
|
Prepaid Assets
|
0.02M | 0.04M | 0.02M | 19.86M | 25.00M | 31.60M | 31.99M | 1.64M | | 2.56M | 3.06M | 4.07M | 3.78M | 4.14M | 4.88M | 4.78M | 4.94M | 8.75M | 21.92M | 1.60M | 1.86M | 1.64M | 872.00 | 0.08M | 0.19M | 0.17M | 4.58M | 1.29M | 1.05M | 0.52M | 0.16M |
|
Current Deferred Tax Assets
|
| | | 0.98M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
0.09M | 0.11M | 0.03M | 44.13M | 56.38M | 55.08M | 51.47M | 9.66M | | 13.38M | 13.40M | 11.59M | 11.79M | 13.23M | 12.60M | 11.98M | 28.43M | 28.58M | 30.92M | 15.93M | 15.37M | 16.17M | 1.38M | 1.61M | 0.43M | 8.97M | 6.63M | 9.08M | 6.13M | 2.58M | 1.95M |
|
Property, Plant & Equipment (Net)
|
| | | 2.19M | 2.23M | 6.40M | 6.06M | 0.03M | | 5.59M | 5.29M | 0.02M | 0.08M | 0.08M | 0.08M | 0.08M | 0.25M | 5.73M | 5.24M | 0.28M | 0.28M | 0.24M | 0.00M | 502.00 | 504.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Investments
|
50.16M | 50.06M | 40.43M | 40.41M | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | |
|
Goodwill
|
| | | | | 7.21M | 6.96M | 7.39M | | 14.37M | 13.82M | 11.65M | 14.32M | 14.33M | 7.75M | 11.65M | 7.75M | 7.75M | 7.75M | 6.59M | 6.59M | 6.59M | 2.12M | 2.19M | 2.20M | 2.08M | | | | | |
|
Intangibles
|
| | | 1.20M | 1.18M | 3.05M | 2.87M | 2.79M | | 2.69M | 2.56M | | 1.13M | 1.13M | 1.18M | 1.23M | 1.22M | 3.05M | 3.14M | 255.00 | 205.00 | 145.00 | | | | 0.75M | 3.25M | 3.31M | 3.65M | 4.89M | 1.16M |
|
Goodwill & Intangibles
|
| | | 1.20M | 1.18M | 10.27M | 9.82M | 10.18M | | 17.05M | 16.38M | 11.65M | 15.45M | 15.46M | 8.93M | 12.88M | 8.97M | 10.80M | 10.89M | 6.59M | 6.59M | 6.59M | 2.12M | 2.19M | 2.20M | 2.83M | 3.25M | 3.31M | 3.65M | 4.89M | 1.16M |
|
Long-Term Deferred Tax
|
| | | 0.98M | 0.80M | 0.58M | 0.62M | 0.12M | | 0.21M | 0.25M | 0.04M | | | | 0.13M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.06M | 2.05M | 0.01M | 0.01M | 23.17M | | 0.27M | 0.23M | 10.75M | 18.88M | 15.46M | 16.07M | 13.00M | 8.97M | 10.80M | 10.89M | 34.30M | 32.49M | 12.95M | 15.07M | 2.19M | 2.20M | 2.84M | | 3.56M | 3.37M | 4.41M | 1.42M |
|
Non-Current Assets
|
50.16M | 50.06M | 40.43M | 2.25M | 4.28M | 10.86M | 10.46M | 17.43M | | 17.27M | 16.63M | 21.27M | 19.04M | 15.63M | 25.04M | 13.16M | 9.22M | 16.54M | 16.13M | 50.54M | 22.25M | 18.08M | 16.45M | 2.19M | 2.63M | 11.81M | 7.28M | 5.13M | 4.95M | 5.88M | 2.88M |
|
Assets
|
50.25M | 50.17M | 40.46M | 48.57M | 60.66M | 72.34M | 67.98M | 32.85M | | 36.52M | 35.55M | 32.85M | 30.83M | 28.86M | 37.65M | 25.14M | 37.65M | 45.11M | 47.05M | 50.54M | 48.15M | 29.37M | 16.45M | 3.80M | 2.63M | 11.81M | 13.91M | 14.21M | 11.07M | 8.45M | 4.83M |
|
Accounts Payables
|
0.01M | 0.01M | 0.09M | 0.24M | 0.53M | 1.62M | 1.52M | 1.79M | | 2.28M | 2.47M | 4.12M | 0.97M | 2.59M | 1.07M | 1.13M | 0.54M | 0.51M | 0.14M | 5.01M | 4.99M | 5.08M | 5.23M | 0.13M | 0.09M | 0.00M | 0.00M | 0.02M | 0.19M | 0.11M | 0.16M |
|
Notes Payables
|
| | | 2.31M | 2.39M | 2.27M | 2.18M | 0.51M | | 2.84M | 2.95M | | 0.44M | 0.44M | 0.46M | 0.90M | 3.20M | 5.67M | 10.58M | 7.17M | | | | 0.20M | | | | 0.02M | 0.04M | 0.06M | 0.17M |
|
Payables
|
0.01M | 0.01M | 0.09M | 2.54M | 2.92M | 3.88M | 3.70M | 2.30M | | 5.13M | 5.42M | 4.12M | 1.40M | 3.02M | 1.52M | 2.03M | 3.74M | 6.18M | 10.72M | 12.18M | 4.99M | 5.08M | 5.23M | 0.32M | 0.09M | 0.00M | 0.00M | 0.04M | 0.23M | 0.18M | 0.33M |
|
Accumulated Expenses
|
0.08M | 0.10M | 0.21M | 0.39M | | | | | | | | | | | | 8.77M | 5.72M | 7.66M | 12.56M | 1.62M | 1.62M | | 0.01M | 0.01M | | | | 0.00M | | | 0.04M |
|
Other Accumulated Expenses
|
| | | | | | | | | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | 287.00 |
|
Short term Debt
|
| | | 2.31M | 0.14M | 2.27M | 2.18M | 0.51M | | 0.51M | | | 0.44M | 0.44M | 0.46M | 0.48M | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.19M | 0.10M | | | | | | | | | | | 0.32M | 0.36M | 0.31M | 0.29M | 0.41M |
|
Current Taxes
|
0.14M | 0.14M | 0.14M | 15.56M | 17.89M | 17.96M | 16.60M | 0.01M | | 0.43M | 0.58M | 202.00 | 0.02M | 0.00M | 0.00M | 0.07M | 0.76M | 0.25M | 0.30M | 2.25M | 2.99M | 2.97M | 363.00 | 0.01M | 0.00M | 269.00 | | | | | |
|
Current Deferred Revenue
|
| | | | 0.55M | 0.39M | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.23M | 0.25M | 0.45M | 21.25M | 23.93M | 29.61M | 27.75M | 13.34M | | 12.70M | 12.55M | 16.18M | 13.82M | 5.69M | 4.30M | 3.19M | 5.00M | 6.92M | 11.50M | 18.45M | 15.05M | 16.53M | 5.71M | 0.33M | 0.12M | 0.11M | 0.33M | 0.40M | 0.54M | 0.46M | 0.74M |
|
Capital Leases
|
| | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | 0.02M | 0.15M | 0.15M | 0.15M | | 0.15M | 0.14M | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.07M | 0.09M | 0.10M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
40.00M | 40.00M | 30.37M | 30.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 5.38M | 3.81M | 0.39M | 0.38M | 0.29M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 13.49M | | | | 10.41M | 10.25M | | | 0.03M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | 1.32M | 1.33M | 1.25M | 1.18M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.31M | 0.31M |
|
Other Non-Current Liabilities
|
| | | 0.07M | 0.11M | | | | | 0.19M | 0.18M | | | | | | | | | 15.83M | | | | 0.33M | | | | | | | |
|
Total Non-Current Liabilities
|
| | | 0.07M | 23.93M | 0.25M | 0.25M | 0.15M | | 0.33M | 0.32M | 0.30M | 0.30M | 0.06M | 0.06M | 0.03M | | | | 0.01M | 0.01M | 0.01M | | | | | 1.39M | 1.65M | 1.66M | 1.56M | 1.49M |
|
Total Liabilities
|
40.23M | 40.25M | 30.82M | 21.32M | 24.03M | 29.86M | 28.01M | 13.49M | | 13.03M | 12.87M | 16.49M | 14.12M | 5.75M | 4.37M | 3.22M | 5.00M | 6.92M | 11.50M | 18.46M | 15.06M | 16.53M | 5.71M | 0.33M | 0.12M | 0.11M | 1.72M | 2.05M | 2.20M | 2.02M | 2.23M |
|
Total Debt
|
| | | 2.31M | 0.17M | 2.42M | 2.33M | 0.65M | | 0.66M | 0.14M | | 0.44M | 0.44M | 0.46M | 0.48M | | | | | | | | | | | | | | | |
|
Common Equity
|
10.02M | 9.92M | 9.64M | 27.25M | 36.62M | 42.49M | 39.98M | 19.36M | | 23.48M | 22.68M | 5.96M | 16.72M | 23.11M | 24.60M | 21.91M | 32.65M | 38.19M | 35.56M | 32.08M | 33.09M | 12.84M | 10.74M | 3.47M | 2.51M | 11.70M | 12.19M | 12.16M | 8.87M | 6.43M | 2.60M |
|
Shareholder's Equity
|
10.02M | 9.92M | 9.64M | 27.25M | 36.62M | 42.49M | 39.98M | 19.36M | | 23.48M | 22.68M | 5.96M | 16.72M | 23.11M | 24.60M | 21.91M | 32.65M | 38.19M | 35.56M | 32.08M | 33.09M | 12.84M | 10.74M | 3.47M | 2.51M | 11.70M | 12.19M | 12.16M | 8.87M | 6.43M | 2.60M |
|
Liabilities and Shareholders Equity
|
50.25M | 50.17M | 40.46M | 48.57M | 60.66M | 72.34M | 67.98M | 32.85M | | 36.52M | 35.55M | 32.85M | 30.83M | 28.86M | 37.65M | 25.14M | 37.65M | 45.11M | 47.05M | 50.54M | 48.15M | 29.37M | 16.45M | 3.80M | 2.63M | 11.81M | 13.91M | 14.21M | 11.07M | 8.45M | 4.83M |
|
Retained Earnings
|
-0.79M | -0.89M | -1.16M | 13.82M | 14.62M | 16.46M | 16.71M | 15.27M | | 15.90M | 16.03M | -1.56M | -1.37M | 5.40M | 4.91M | 0.95M | -25.39M | -28.60M | -31.24M | -26.02M | -25.03M | -45.40M | -49.49M | -56.84M | -56.86M | -57.02M | -60.45M | -69.36M | -73.34M | -76.92M | -80.66M |
|
Treasury Shares
|
| | | 3.22M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | |
|
Shares Outstanding
|
2.56M | 2.56M | 2.56M | 17.99M | 11.37M | 24.07M | 23.79M | 19.90M | 20.28M | 21.77M | 21.77M | 20.82M | 28.51M | 28.51M | 29.18M | 0.98M | 0.43M | 38.43M | 1.54M | 1.54M | 1.29M | 1.54M | 1.84M | 1.84M | 1.71M | 3.05M | 3.05M | 5.45M | 7.94M | 9.50M | 10.17M |