|
Cash & Equivalents
|
5.86M | 15.55M | 11.40M | 10.22M | 2.51M | 4.46M |
|
Cash & Current Investments
|
5.86M | 15.55M | 11.40M | 10.22M | 2.51M | 4.46M |
|
Receivables - Net
|
| 3.83M | 5.65M | 3.91M | 3.54M | 2.16M |
|
Receivables
|
| 3.83M | 5.65M | 3.91M | 3.54M | 2.16M |
|
Inventory
|
| 16.89M | 22.18M | 43.19M | 35.47M | 34.04M |
|
Prepaid Assets
|
| 2.67M | 5.36M | 3.74M | 5.38M | 4.29M |
|
Current Assets
|
| 42.80M | 49.09M | 69.02M | 52.52M | 51.50M |
|
Property, Plant & Equipment (Net)
|
| 3.09M | 3.23M | 4.39M | 4.71M | 3.64M |
|
Goodwill
|
| 35.43M | 35.43M | 35.43M | 35.43M | 7.06M |
|
Intangibles
|
| 18.51M | 18.51M | 18.51M | 18.51M | 18.51M |
|
Goodwill & Intangibles
|
| 53.94M | 53.94M | 53.94M | 53.94M | 25.57M |
|
Other Non-Current Assets
|
| 0.51M | 4.76M | 4.25M | 5.50M | 0.70M |
|
Non-Current Assets
|
| 62.28M | 64.68M | 98.19M | 96.92M | 56.70M |
|
Assets
|
| 105.08M | 113.78M | 167.20M | 149.44M | 108.20M |
|
Accounts Payables
|
| 7.16M | 4.23M | 5.32M | 8.90M | 10.99M |
|
Payables
|
| 7.16M | 4.23M | 5.32M | 8.90M | 10.99M |
|
Accumulated Expenses
|
| 7.53M | 21.95M | 17.98M | 18.34M | 15.98M |
|
Other Accumulated Expenses
|
| 3.10M | 4.62M | 2.72M | 2.19M | 1.66M |
|
Short term Debt
|
| 10.12M | | | 8.00M | 13.09M |
|
Current Leases
|
| | | 4.46M | 5.65M | 6.61M |
|
Current Taxes
|
| 0.56M | | | | |
|
Total Current Liabilities
|
| 41.27M | 43.15M | 47.65M | 61.89M | 74.33M |
|
Non-Current Debt
|
| 96.86M | 25.00M | 25.00M | 0.30M | |
|
Preferred Stock Liabilities
|
117.04M | 117.04M | | | | |
|
Operating Leases
|
| | | 29.04M | 25.43M | 19.65M |
|
Other Non-Current Liabilities
|
| 2.50M | 2.60M | 0.62M | 1.18M | 0.85M |
|
Total Non-Current Liabilities
|
| 138.12M | 66.65M | 101.69M | 87.31M | 93.98M |
|
Total Liabilities
|
158.28M | 140.63M | 69.25M | 102.31M | 88.49M | 94.83M |
|
Total Debt
|
| 106.98M | 25.00M | 25.00M | 8.30M | 13.09M |
|
Common Equity
|
-158.28M | -169.00M | 44.52M | 64.89M | 60.95M | 13.37M |
|
Shareholder's Equity
|
-158.28M | -169.00M | 44.52M | 64.89M | 60.95M | 13.37M |
|
Liabilities and Shareholders Equity
|
| 105.08M | 113.78M | 167.20M | 149.44M | 108.20M |
|
Treasury Shares
|
| | 0.38M | 1.34M | | 0.02M |
|
Retained Earnings
|
| -179.64M | -177.60M | -173.87M | -193.21M | -248.49M |