|
Cash & Equivalents
|
0.44M | 1.96M | 0.18M | 0.07M | 0.01M | 0.68M | 0.52M | 1.74M | 0.16M | 0.34M |
|
Short-term Investments
|
| | | | | | | | | 2.57M |
|
Cash & Current Investments
|
0.44M | 1.96M | 0.18M | 0.07M | 0.01M | 0.68M | 0.52M | 1.74M | 0.16M | 2.91M |
|
Receivables - Net
|
| 0.24M | 0.03M | 0.34M | 0.04M | 0.12M | 0.04M | 0.00M | 0.18M | 0.03M |
|
Receivables
|
| 0.24M | 0.03M | 0.34M | 0.04M | 0.12M | 0.04M | 0.00M | 0.18M | 0.03M |
|
Inventory
|
0.58M | 0.68M | 0.57M | 0.55M | 0.57M | 0.56M | 0.52M | 0.48M | 0.48M | 0.50M |
|
Prepaid Assets
|
0.25M | 0.51M | 0.39M | 2.03M | 1.58M | 3.09M | 0.94M | 0.68M | 0.51M | 0.39M |
|
Current Assets
|
1.74M | 3.54M | 1.35M | 3.14M | 2.20M | 4.45M | 2.02M | 2.90M | 1.33M | 3.82M |
|
Property, Plant & Equipment (Net)
|
7.32M | 7.31M | 7.95M | 7.97M | 7.85M | 6.49M | 6.38M | 6.28M | 7.03M | 6.89M |
|
Goodwill
|
7.61M | 7.61M | 8.15M | 8.15M | 8.15M | 8.02M | 8.02M | 8.02M | 8.99M | 9.09M |
|
Intangibles
|
2.73M | 2.19M | 2.51M | 2.31M | 2.11M | 1.86M | 1.63M | 1.48M | 1.43M | 1.18M |
|
Goodwill & Intangibles
|
10.34M | 9.80M | 10.66M | 10.45M | 10.25M | 9.89M | 9.66M | 9.50M | 10.41M | 10.26M |
|
Long-Term Deferred Tax
|
1.74M | | 3.91M | | | | | | | |
|
Other Non-Current Assets
|
0.03M | 0.01M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.12M | 0.23M | 1.00M |
|
Non-Current Assets
|
18.44M | 17.76M | 20.44M | 20.26M | 19.73M | 17.95M | 18.17M | 17.76M | 19.48M | 20.13M |
|
Assets
|
20.19M | 21.30M | 21.79M | 23.40M | 21.93M | 22.40M | 20.20M | 20.66M | 20.81M | 23.96M |
|
Accounts Payables
|
1.02M | 2.30M | 3.21M | 3.52M | 3.72M | 2.07M | 1.98M | 1.77M | 1.88M | 1.70M |
|
Notes Payables
|
1.55M | 1.06M | 0.10M | 0.50M | 1.00M | 0.85M | 3.41M | | 0.26M | 3.42M |
|
Dividends payables
|
| 0.13M | 0.09M | 0.00M | | | | | | |
|
Payables
|
2.57M | 3.50M | 3.40M | 4.02M | 4.72M | 2.92M | 5.39M | 1.77M | 2.13M | 5.12M |
|
Accumulated Expenses
|
0.69M | 0.55M | 0.86M | 0.46M | 0.94M | 0.31M | 0.29M | 0.64M | 1.01M | 0.97M |
|
Short term Debt
|
| 0.86M | 1.47M | 1.50M | 3.32M | 1.40M | 3.41M | 3.16M | 3.49M | |
|
Current Leases
|
0.09M | 0.09M | 0.14M | 0.13M | 0.12M | 0.16M | 0.18M | 0.16M | 0.17M | 0.17M |
|
Total Current Liabilities
|
7.25M | 5.09M | 7.58M | 8.45M | 12.41M | 7.03M | 8.20M | 7.47M | 10.05M | 9.72M |
|
Non-Current Debt
|
13.72M | 12.92M | 13.48M | 13.19M | 11.18M | 10.92M | 8.49M | 8.28M | 8.46M | 8.25M |
|
Convertible Debt
|
3.71M | 0.10M | 0.10M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.13M | | 0.09M | | | | | | | |
|
Operating Leases
|
0.67M | 0.66M | 1.66M | 1.48M | 1.45M | 1.58M | 2.13M | 2.06M | 2.02M | 1.98M |
|
Total Liabilities
|
25.32M | 18.58M | 22.58M | 23.13M | 25.04M | 19.37M | 18.63M | 17.66M | 20.36M | 19.79M |
|
Total Debt
|
13.72M | 13.78M | 14.95M | 14.69M | 14.49M | 12.32M | 11.90M | 11.44M | 11.94M | 8.25M |
|
Common Equity
|
-5.14M | 2.71M | -0.79M | 0.27M | -3.11M | 3.03M | 1.56M | 3.00M | 0.45M | 4.17M |
|
Shareholder's Equity
|
-5.14M | 2.71M | -0.79M | 0.27M | -3.11M | 3.03M | 1.56M | 3.00M | 0.45M | 4.17M |
|
Liabilities and Shareholders Equity
|
20.19M | 21.30M | 21.79M | 23.40M | 21.93M | 22.40M | 20.20M | 20.66M | 20.81M | 23.96M |
|
Retained Earnings
|
-6.24M | -16.89M | -21.22M | -24.85M | -28.24M | -31.73M | -36.35M | -38.77M | -41.80M | -44.33M |
|
Preferred Shares
|
| 44.00 | 40.00 | 8.00 | 3.00 | | | | | 1.00 |
|
Treasury Shares
|
| | | | | | 0.87M | | | |