|
Cash & Equivalents
|
1.42M | 1.80M | 2.06M | 1.80M | 4.70M | 3.00M |
|
Cash & Current Investments
|
1.42M | 1.80M | 2.06M | 1.80M | 4.70M | 3.00M |
|
Receivables - Net
|
3.80M | 0.34M | 0.51M | 1.20M | 2.10M | 3.20M |
|
Receivables - Other
|
3.75M | 0.11M | 0.19M | 1.16M | 2.11M | 3.18M |
|
Receivables
|
7.55M | 0.45M | 0.70M | 2.36M | 4.21M | 6.38M |
|
Inventory
|
4.16M | 6.40M | 6.45M | 7.04M | 6.85M | 6.02M |
|
Prepaid Assets
|
0.06M | 0.09M | 0.03M | 0.20M | 0.10M | 0.22M |
|
Current Assets
|
5.94M | 9.01M | 9.71M | 10.92M | 14.50M | 13.16M |
|
Property, Plant & Equipment (Net)
|
2.68M | 2.00M | 1.98M | 1.97M | 1.91M | 1.82M |
|
Goodwill
|
| 2.21M | 2.21M | 2.21M | 2.21M | 2.21M |
|
Intangibles
|
7.13M | 9.44M | 9.44M | 9.44M | 9.44M | 9.44M |
|
Goodwill & Intangibles
|
7.13M | 11.65M | 11.65M | 11.65M | 11.65M | 11.65M |
|
Long-Term Deferred Tax
|
4.57M | | 5.94M | | | |
|
Other Non-Current Assets
|
0.47M | 0.55M | 0.54M | 0.53M | 0.54M | 0.54M |
|
Non-Current Assets
|
22.49M | 24.17M | 24.41M | 23.17M | 21.90M | 20.57M |
|
Assets
|
28.43M | 33.18M | 34.11M | 34.09M | 36.40M | 33.73M |
|
Accounts Payables
|
4.92M | 5.04M | 6.13M | 7.97M | 8.46M | 7.81M |
|
Payables
|
4.92M | 5.04M | 6.13M | 7.97M | 8.46M | 7.81M |
|
Short term Debt
|
0.70M | 1.88M | 2.13M | 1.70M | 1.04M | 1.93M |
|
Current Leases
|
2.75M | 3.36M | 3.60M | 3.64M | 3.69M | 3.68M |
|
Current Deferred Revenue
|
0.21M | 0.05M | 0.08M | 0.04M | 0.04M | 0.04M |
|
Total Current Liabilities
|
8.58M | 10.33M | 11.94M | 13.35M | 13.23M | 13.45M |
|
Non-Current Debt
|
2.40M | 9.70M | 9.21M | 8.95M | 8.68M | 6.53M |
|
Non-Current Deferred Tax Liability
|
0.02M | | 0.03M | | | |
|
Operating Leases
|
8.46M | 13.58M | 10.58M | 9.66M | 8.73M | 7.83M |
|
Other Non-Current Liabilities
|
| | | 1.20M | 1.20M | 1.20M |
|
Total Non-Current Liabilities
|
| | | 30.76M | 29.44M | 26.62M |
|
Total Liabilities
|
19.44M | 30.25M | 31.73M | 31.96M | 30.64M | 27.82M |
|
Total Debt
|
3.11M | 11.58M | 11.34M | 10.64M | 9.72M | 8.47M |
|
Common Equity
|
8.99M | 2.93M | 2.38M | 2.13M | 5.76M | 5.91M |
|
Shareholder's Equity
|
8.99M | 2.93M | 2.38M | 2.13M | 5.76M | 5.91M |
|
Liabilities and Shareholders Equity
|
28.43M | 33.18M | 34.11M | 34.09M | 36.40M | 33.73M |
|
Retained Earnings
|
| -0.18M | -0.73M | -1.44M | -1.78M | -3.01M |
|
Preferred Shares
|
| | | | 3.00 | 3.00 |