|
Cash & Equivalents
|
0.03M | | | | 26.05M | 21.03M | 20.62M | 16.62M | 12.91M | 0.52M | 0.41M | 1.18M |
|
Short-term Investments
|
0.01M | | | | | | | | | | | |
|
Cash & Current Investments
|
0.04M | | | | 26.05M | 21.03M | 20.62M | 16.62M | 12.91M | 0.52M | 0.41M | 1.18M |
|
Receivables - Net
|
| | 32.87M | 24.76M | 11.86M | 9.42M | 12.76M | 16.28M | 18.95M | 10.00M | 18.68M | 10.43M |
|
Receivables - Other
|
30.49M | 39.52M | 3.88M | 5.36M | 1.90M | 0.86M | 0.12M | 1.55M | 2.33M | 0.32M | 0.06M | 0.11M |
|
Receivables
|
| | 36.74M | 30.13M | 13.76M | 10.27M | 12.88M | 17.83M | 21.28M | 10.32M | 18.75M | 10.54M |
|
Work In Process
|
0.04M | 0.06M | | | | | | | | | | |
|
Finished Goods
|
0.62M | 0.74M | | | | | | | | | | |
|
Inventory
|
0.67M | 0.79M | 3.53M | 2.45M | 1.81M | 1.25M | 1.44M | 1.85M | 1.16M | 0.44M | | |
|
Prepaid Assets
|
0.01M | | | | | | | | 0.08M | | | |
|
Current Assets
|
0.05M | | 62.10M | 56.34M | 40.34M | 31.33M | 32.73M | 31.46M | 24.23M | 6.47M | 19.49M | 11.61M |
|
Construction in Progress
|
16.40M | 6.54M | | | | 12.17M | | | | | | |
|
Property, Plant & Equipment (Net)
|
27.04M | 33.32M | 30.54M | 26.76M | 27.82M | 12.17M | 6.08M | 2.84M | 3.80M | 2.79M | 2.43M | 2.13M |
|
Long-Term Investments
|
57.17M | | | | | | | | | | | |
|
Intangibles
|
| | 0.69M | 0.62M | 0.65M | 0.60M | 0.58M | 0.60M | 0.38M | | | 15.93M |
|
Goodwill & Intangibles
|
| | 0.69M | 0.62M | 0.65M | 0.60M | 0.58M | 0.60M | 0.38M | | | 15.93M |
|
Long-Term Deferred Tax
|
| 1.98M | 5.62M | 20.74M | 38.76M | 14.69M | 14.33M | 16.96M | 78.62M | 4.39M | 1.21M | |
|
Other Non-Current Assets
|
0.01M | | | | 21.26M | | | 16.62M | 12.91M | 0.52M | 2.89M | |
|
Non-Current Assets
|
57.17M | | 47.22M | 34.75M | 40.97M | 29.84M | 28.35M | 31.02M | 13.87M | 9.79M | 2.43M | 18.07M |
|
Assets
|
57.22M | | 109.32M | 91.10M | 81.31M | 61.17M | 61.09M | 62.48M | 38.09M | 16.26M | 21.92M | 29.69M |
|
Accounts Payables
|
4.46M | 5.53M | 5.11M | 25.62M | 12.40M | 10.50M | 7.47M | 1.43M | 53.17M | 78.90M | 25.94M | 40.55M |
|
Notes Payables
|
1.97M | | | 1.51M | 1.61M | 1.09M | | 1.15M | 1.18M | | | 1.64M |
|
Payables
|
6.42M | 5.53M | 5.11M | 27.14M | 14.01M | 11.59M | 7.47M | 2.58M | 54.35M | 78.90M | 25.94M | 42.19M |
|
Accumulated Expenses
|
0.13M | | | | | | | | | | | |
|
Short term Debt
|
| | | | | | | 1.13M | 0.47M | 2.61M | 3.33M | 1.64M |
|
Current Leases
|
| | | | | | | | | | | 0.01M |
|
Current Taxes
|
3.97M | 3.06M | 2.40M | 0.26M | 0.89M | 0.05M | 0.26M | 0.05M | | 212.00 | | 0.73M |
|
Current Deferred Revenue
|
| | | | | | | 0.26M | 0.22M | | 1.20M | |
|
Total Current Liabilities
|
0.20M | | 8.36M | 7.70M | 7.28M | 6.86M | 6.64M | 7.94M | 7.22M | 3.93M | 6.76M | 8.78M |
|
Non-Current Deferred Tax Liability
|
| | 8.50M | 7.70M | 7.28M | 6.86M | | 7.94M | 7.22M | 3.93M | 5.24M | 8.79M |
|
Operating Leases
|
| | | | | | | | | | | 0.00M |
|
Other Non-Current Liabilities
|
| | 0.00M | | 74.03M | | 54.44M | 54.53M | 30.87M | 1.38M | 1.45M | |
|
Total Non-Current Liabilities
|
3.43M | | -0.00M | | -66.74M | | -47.80M | -46.59M | -23.65M | 2.55M | 5.32M | 0.00M |
|
Total Liabilities
|
3.63M | | | 7.70M | 7.28M | 6.86M | 6.64M | 7.94M | 7.22M | 3.93M | 6.76M | 8.79M |
|
Total Debt
|
| | | | | | | 1.13M | 0.47M | 2.61M | 3.33M | 1.64M |
|
Common Equity
|
2.14M | | | 83.40M | 74.03M | 54.30M | 54.44M | 54.53M | 30.87M | 12.33M | 15.15M | 20.90M |
|
Shareholder's Equity
|
2.14M | 3.43M | 100.82M | 83.40M | 74.03M | 54.30M | 54.44M | 54.53M | 30.87M | 12.33M | 15.15M | 20.90M |
|
Liabilities and Shareholders Equity
|
57.22M | | 109.32M | 91.10M | 81.31M | 61.17M | 61.09M | 62.48M | 38.09M | 16.26M | 21.92M | 29.69M |
|
Retained Earnings
|
3.48M | 89.89M | 90.88M | 78.96M | 64.15M | 46.18M | 46.07M | 40.41M | -3.96M | -77.45M | -74.41M | -71.33M |
|
Preferred Shares
|
| | 0.00M | 177.00 | 198.00 | | | | | | | |