|
Cash & Equivalents
|
0.98M | 6.65M | 1.82M | 3.74M | 7.38M | 2.01M |
|
Short-term Investments
|
| | 0.04M | 0.08M | 0.07M | 0.01M |
|
Cash & Current Investments
|
0.98M | 6.65M | 1.87M | 3.82M | 7.45M | 2.02M |
|
Receivables - Net
|
6.07M | 7.90M | 17.50M | 14.14M | 15.10M | 8.05M |
|
Receivables - Other
|
| | 0.05M | | 0.00M | 0.02M |
|
Receivables
|
6.07M | 7.90M | 17.55M | 14.14M | 15.10M | 8.07M |
|
Inventory
|
5.74M | 13.07M | 30.43M | 20.59M | 10.55M | 8.13M |
|
Prepaid Assets
|
0.62M | 4.69M | 5.44M | 2.86M | 2.35M | 3.11M |
|
Current Assets
|
13.40M | 32.31M | 55.18M | 41.26M | 35.01M | 19.37M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.06M | 0.54M | 0.54M | 0.37M | 0.39M |
|
Long-Term Investments
|
| | | | 0.03M | 0.39M |
|
Goodwill
|
| | 6.09M | 3.03M | 3.03M | 3.03M |
|
Intangibles
|
| | 4.93M | 4.28M | 3.63M | 2.98M |
|
Goodwill & Intangibles
|
| | 11.02M | 7.31M | 6.66M | 6.02M |
|
Long-Term Deferred Tax
|
| | | 2.16M | 2.45M | 3.72M |
|
Other Non-Current Assets
|
| 1.36M | 0.93M | 0.99M | 0.65M | 1.84M |
|
Non-Current Assets
|
0.27M | 3.33M | 23.40M | 18.84M | 16.29M | 16.27M |
|
Assets
|
13.67M | 35.64M | 78.58M | 60.09M | 51.30M | 35.64M |
|
Accounts Payables
|
4.22M | 3.94M | 0.19M | 13.24M | 11.23M | 7.18M |
|
Notes Payables
|
1.33M | 0.16M | | | 0.49M | |
|
Payables
|
5.55M | 4.10M | 0.19M | 13.24M | 11.72M | 7.18M |
|
Short term Debt
|
0.13M | 0.03M | 1.88M | 2.02M | 5.50M | 3.74M |
|
Current Leases
|
0.26M | 0.73M | 2.58M | 2.16M | 2.04M | 1.36M |
|
Current Taxes
|
0.72M | 0.79M | 0.30M | 0.28M | 0.28M | 0.28M |
|
Current Deferred Revenue
|
0.74M | 0.30M | 0.27M | 0.35M | | |
|
Total Current Liabilities
|
10.24M | 9.02M | 22.88M | 23.33M | 23.77M | 14.45M |
|
Non-Current Debt
|
0.13M | 0.46M | 12.31M | 9.79M | | |
|
Minority Interest
|
| | -0.01M | -0.02M | -0.04M | -0.05M |
|
Non-Current Deferred Tax Liability
|
| | 0.94M | 2.16M | | |
|
Operating Leases
|
| 1.17M | 8.27M | 8.27M | 6.55M | 4.28M |
|
Total Non-Current Liabilities
|
0.50M | 1.63M | 23.30M | 15.90M | 4.51M | 2.91M |
|
Total Liabilities
|
10.74M | 10.65M | 46.18M | 39.23M | 28.28M | 17.37M |
|
Total Debt
|
0.27M | 0.49M | 14.19M | 11.81M | 5.50M | 3.74M |
|
Common Equity
|
2.93M | 24.99M | 32.40M | 20.86M | 23.02M | 18.28M |
|
Shareholder's Equity
|
2.93M | 24.99M | 32.40M | 20.86M | 23.02M | 18.28M |
|
Liabilities and Shareholders Equity
|
13.67M | 35.64M | 78.58M | 60.09M | 51.30M | 35.64M |
|
Retained Earnings
|
2.52M | 1.75M | 3.26M | -8.70M | -10.23M | -15.20M |
|
Treasury Shares
|
| | 0.01M | 0.04M | 0.00M | 463.00 |