|
Assets
|
| 35.23M | 23.87M | 12.94M | | | | | 21.01M | 130.22M | 115.00M | 129.63M | 121.16M |
|
Cash & Equivalents
|
43.02M | 19.41M | 13.07M | 6.85M | 15.57M | 17.40M | 14.20M | 5.84M | 16.86M | 82.65M | 20.54M | 45.17M | 54.49M |
|
Short-term Investments
|
| 0.31M | 0.01M | | | | | | | 32.72M | 62.17M | 28.61M | 20.22M |
|
Cash & Current Investments
|
43.02M | 19.72M | 13.08M | 6.85M | 15.57M | 17.40M | 14.20M | 5.84M | 16.86M | 115.37M | 82.71M | 73.78M | 74.70M |
|
Receivables - Net
|
| 1.12M | 0.46M | 1.11M | 0.24M | 0.01M | 0.48M | 1.08M | | | | 0.95M | 0.93M |
|
Receivables - Other
|
| 0.14M | 0.16M | 0.01M | 0.12M | 0.68M | 0.99M | | | | | 0.95M | 0.93M |
|
Receivables
|
| 1.25M | 0.62M | 1.13M | 0.37M | 0.69M | 1.46M | 1.08M | | | | 1.90M | 1.85M |
|
Raw Materials
|
| | | | | | | | | 1.78M | 1.56M | 1.57M | 1.62M |
|
Work In Process
|
| | | | | | | | | | 0.30M | 0.30M | |
|
Finished Goods
|
| | | | | | | | | | | 2.00M | 0.68M |
|
Inventory
|
| 6.08M | 4.25M | 0.50M | | | | | | 1.78M | 1.86M | 3.87M | 2.29M |
|
Prepaid Assets
|
| 0.56M | 0.79M | 1.22M | | | | | 0.70M | 2.28M | 2.31M | 4.89M | 4.29M |
|
Current Assets
|
| 27.62M | 18.66M | 9.70M | | | | | 17.56M | 119.43M | 91.01M | 86.75M | 82.47M |
|
Property, Plant & Equipment (Net)
|
| 4.17M | 2.35M | 1.21M | | | | | 1.88M | 3.03M | 6.83M | 9.03M | 7.06M |
|
Long-Term Investments
|
| 1.19M | 0.79M | 0.44M | | | | | | | | | |
|
Intangibles
|
| 2.23M | 2.05M | 1.58M | | | | | 0.95M | 0.12M | 0.95M | 20.20M | 20.17M |
|
Goodwill & Intangibles
|
| 2.23M | 2.05M | 1.58M | | | | | 0.95M | 0.12M | 0.95M | 20.20M | 20.17M |
|
Long-Term Deferred Tax
|
| | | | | | | | 114.61M | 125.55M | | | |
|
Other Non-Current Assets
|
| 0.02M | 0.03M | 0.44M | | | | 0.43M | 0.43M | 1.09M | 1.42M | 1.90M | 2.41M |
|
Non-Current Assets
|
| 7.61M | 5.21M | 3.24M | | | | | 3.45M | 10.79M | 21.41M | 22.79M | 23.81M |
|
Accounts Payables
|
| 7.67M | 7.34M | 3.04M | | | | | 0.63M | 3.58M | 2.06M | 2.27M | 1.13M |
|
Notes Payables
|
| | | | | | | | | | | | 24.25M |
|
Payables
|
| 7.67M | 7.34M | 3.04M | | | | | 0.63M | 3.58M | 2.06M | 2.27M | 25.38M |
|
Accumulated Expenses
|
| 4.13M | 5.11M | 4.01M | | | | | | 1.17M | 2.06M | 8.64M | 2.54M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.36M | 1.18M | 0.84M | 0.67M | 0.46M |
|
Short term Debt
|
| 0.09M | 0.09M | 0.07M | | | | | 0.43M | 0.39M | | 6.30M | |
|
Current Leases
|
| 0.04M | 0.04M | 0.05M | | | | | 0.68M | 0.85M | 1.85M | 2.32M | 2.68M |
|
Current Taxes
|
| | | | | | | | | | | 2.11M | 0.02M |
|
Current Deferred Revenue
|
| 0.08M | 0.16M | 0.61M | | | | | 7.76M | 5.26M | 4.60M | 0.30M | 0.31M |
|
Total Current Liabilities
|
| 12.01M | 12.74M | 7.86M | | | | | 10.03M | 12.46M | 11.43M | 20.50M | 45.95M |
|
Capital Leases
|
| 0.11M | 0.07M | 0.02M | | | | | 0.04M | 0.03M | | | |
|
Non-Current Debt
|
| 0.16M | 0.07M | | | | | | 1.15M | | | | 8.75M |
|
Non-Current Deffered Revenue
|
| 0.70M | 0.19M | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | 0.20M | 1.17M | | | |
|
Operating Leases
|
| | | | | | | 2.00M | 0.77M | 4.98M | 15.68M | 15.04M | 15.95M |
|
Other Non-Current Liabilities
|
| 0.42M | | | | | | | | | | 0.61M | 14.58M |
|
Total Non-Current Liabilities
|
| 12.98M | | | | | | | | | | 33.22M | 57.81M |
|
Total Liabilities
|
-41.89M | 13.40M | 13.07M | 7.88M | -13.94M | -10.09M | -4.12M | 3.98M | 12.00M | 17.47M | 25.25M | 33.83M | 72.39M |
|
Total Debt
|
| 0.24M | 0.16M | 0.07M | | | | | 1.58M | 0.39M | | 6.30M | 8.75M |
|
Common Equity
|
41.89M | 21.83M | 10.80M | 5.05M | 13.94M | 10.09M | 4.12M | -3.98M | 9.01M | 112.75M | 89.74M | 95.80M | 48.77M |
|
Shareholder's Equity
|
41.89M | 21.83M | 10.80M | 5.05M | 13.94M | 10.09M | 4.12M | -3.98M | 9.01M | 112.75M | 89.74M | 95.80M | 48.77M |
|
Liabilities and Shareholders Equity
|
| 35.23M | 23.87M | 12.94M | | | | | 21.01M | 130.22M | 115.00M | 129.63M | 121.16M |
|
Retained Earnings
|
| -379.03M | -414.84M | -437.53M | | | | | -586.23M | -629.43M | -682.52M | -765.37M | -862.28M |
|
Treasury Shares
|
| | | | | | 1.15M | 1.22M | 1.98M | 2.62M | 8.87M | 9.98M | 12.91M |