|
Cash & Equivalents
|
0.00M | 0.22M | 0.22M | 0.03M | 0.01M | 0.02M | 0.00M | 0.02M | 0.03M | 0.50M | 0.34M | 0.25M | 1.02M | 0.61M | 0.65M | 0.68M | 2.44M | 1.96M | 1.60M | 2.20M | 2.91M | 1.46M | 1.12M | 1.28M | 1.23M | 0.96M | 0.59M | 0.37M | 0.48M | 0.53M | 0.15M | 2.03M |
|
Short-term Investments
|
0.11M | | | | 0.03M | | | | 0.00M | | 0.01M | 0.00M | | | | | | | | | | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | | 208.00 | 210.00 | | | |
|
Cash & Current Investments
|
0.11M | 0.22M | 0.22M | 0.03M | 0.04M | 0.02M | 0.00M | 0.02M | 0.03M | 0.50M | 0.35M | 0.25M | 1.02M | 0.61M | 0.65M | 0.68M | 2.44M | 1.96M | 1.60M | 2.20M | 2.91M | 1.66M | 1.32M | 1.49M | 1.44M | 1.17M | 0.59M | 0.37M | 0.48M | 0.53M | 0.15M | 2.03M |
|
Receivables - Net
|
0.11M | | | | 3.55M | 3.42M | 2.60M | 2.52M | 2.56M | 1.67M | 1.56M | 0.11M | 0.43M | 0.73M | 0.89M | 0.60M | 0.11M | 0.53M | 0.55M | 0.61M | 0.21M | 0.21M | 0.20M | 0.24M | 0.17M | 0.17M | 0.16M | 0.10M | 0.14M | 0.13M | 0.11M | 0.13M |
|
Receivables - Other
|
| | | | | | | 0.77M | 0.68M | | | 0.02M | 0.90M | 1.16M | 1.18M | 1.43M | 1.62M | 2.07M | 1.96M | 1.83M | | | | | | | | | | | | |
|
Receivables
|
0.11M | | | | 3.55M | 3.42M | 2.60M | 3.29M | 3.24M | 1.67M | 1.56M | 0.13M | 1.33M | 1.89M | 2.07M | 2.04M | 1.73M | 2.60M | 2.51M | 2.44M | 0.21M | 0.21M | 0.20M | 0.24M | 0.17M | 0.17M | 0.16M | 0.10M | 0.14M | 0.13M | 0.11M | 0.13M |
|
Raw Materials
|
| | | | 0.06M | 0.20M | 0.21M | 0.16M | 0.25M | 0.24M | 0.22M | | 1.61M | 1.66M | 1.81M | 2.95M | 0.10M | 1.52M | 0.60M | 0.11M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | | 0.01M | 0.02M | |
|
Work In Process
|
| | | | | 0.00M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | 0.06M | 0.21M | 0.24M | 0.16M | 0.29M | 0.30M | 0.39M | 0.11M | 1.72M | 1.77M | 1.93M | 3.06M | 0.10M | 1.62M | 0.69M | 0.22M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | | 0.01M | 0.02M | |
|
Prepaid Assets
|
| | | | 0.57M | 0.49M | 0.49M | 0.02M | 0.02M | 0.08M | 0.14M | 0.01M | 0.00M | 0.02M | 0.04M | 0.05M | 0.08M | 0.02M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.51M | 0.54M | 0.63M | 0.64M | 0.60M | 0.41M | 0.36M |
|
Current Assets
|
0.11M | | | | 4.18M | 4.17M | 3.35M | 3.49M | 2.50M | 2.55M | 2.44M | 0.51M | 4.08M | 4.38M | 4.88M | 5.96M | 6.85M | 6.23M | 4.83M | 4.93M | 3.24M | 1.97M | 1.62M | 1.97M | 1.71M | 1.94M | 1.38M | 1.22M | 1.28M | 1.28M | 0.70M | 2.52M |
|
Land & Improvements
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.88M | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | 0.06M | 0.06M | 0.22M | 0.20M | 0.19M | 0.18M | 0.17M | 399.00 | 0.05M | 0.07M | 0.07M | 0.07M | 0.02M | 0.07M | 0.07M | 0.91M | 0.84M | 1.69M | 1.63M | 1.56M | 1.55M | 1.54M | 1.49M | 1.46M | 1.39M | 1.34M | 1.35M | 1.28M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.45M | 0.18M |
|
Goodwill
|
| | | | | | | | | | | | 0.33M | 0.34M | 0.33M | 0.33M | | 0.33M | 0.33M | 4.37M | 3.91M | 3.91M | 3.91M | 3.91M | 1.66M | 3.01M | 3.24M | 3.24M | 2.08M | 2.08M | 1.85M | 1.85M |
|
Intangibles
|
| | | | | | 0.54M | 0.53M | 0.54M | 0.53M | 0.53M | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.11M | 0.11M | 0.10M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Goodwill & Intangibles
|
| | | | | | 0.54M | 0.53M | 0.54M | 0.53M | 0.53M | | 0.33M | 0.34M | 0.33M | 0.33M | | 0.33M | 0.33M | 4.37M | 4.04M | 4.04M | 4.04M | 4.04M | 1.79M | 3.12M | 3.34M | 3.34M | 2.21M | 2.21M | 1.98M | 1.98M |
|
Long-Term Deferred Tax
|
| | | | | | 0.01M | 0.04M | 0.07M | 0.09M | 0.12M | 0.00M | 0.00M | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | 2.67M | | | | 4.17M | | | | 4.46M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M |
|
Non-Current Assets
|
| | | | 0.06M | 0.21M | 0.90M | 0.89M | 0.86M | 0.81M | 0.79M | 0.00M | 0.84M | 0.86M | 0.65M | 0.63M | 0.47M | 0.45M | 0.42M | 5.29M | 4.90M | 5.75M | 5.68M | 5.61M | 3.32M | 4.66M | 4.88M | 4.83M | 3.60M | 3.55M | 3.74M | 3.41M |
|
Assets
|
0.11M | | | | 4.24M | 4.39M | 4.25M | 4.38M | 3.36M | 3.37M | 3.23M | 0.51M | 4.92M | 5.24M | 5.53M | 6.59M | 6.87M | 6.67M | 5.25M | 10.21M | 8.14M | 7.71M | 7.30M | 7.58M | 5.03M | 6.60M | 6.26M | 6.05M | 4.88M | 4.82M | 4.44M | 5.93M |
|
Accounts Payables
|
89.00 | | | | 0.42M | 0.31M | 0.33M | 0.31M | 0.29M | 0.29M | 0.30M | 0.01M | 0.06M | 0.08M | 0.30M | 0.06M | 0.01M | 0.07M | 0.05M | 0.57M | 0.04M | 0.03M | 0.03M | 0.05M | 0.16M | 0.15M | 0.07M | 0.10M | 0.38M | 0.40M | 0.27M | 0.26M |
|
Notes Payables
|
| | | | | | 0.02M | 0.02M | | | | | 0.19M | 0.14M | 0.24M | 0.24M | | | 0.01M | | | | | | | | | | | | | |
|
Dividends payables
|
| | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Payables
|
89.00 | | | | 0.42M | 0.31M | 0.34M | 0.33M | 0.29M | 0.29M | 0.30M | 0.01M | 0.24M | 0.22M | 0.54M | 0.30M | 0.02M | 0.08M | 0.07M | 0.57M | 0.06M | 0.06M | 0.05M | 0.07M | 0.19M | 0.19M | 0.11M | 0.14M | 0.43M | 0.45M | 0.32M | 0.31M |
|
Accumulated Expenses
|
77.00 | | | | 0.07M | | | | 0.04M | 0.04M | 0.04M | 881.00 | 920.00 | 0.05M | 0.06M | 0.05M | 0.09M | 0.03M | 0.01M | 0.01M | 861.00 | 870.00 | 822.00 | | | | | | | | | |
|
Other Accumulated Expenses
|
15.00 | | | | 0.02M | | | | 0.04M | 0.04M | 0.04M | | 0.04M | 0.00M | 0.20M | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | | 0.14M | | | | 0.26M | 0.21M | 0.08M | 0.09M |
|
Short term Debt
|
0.11M | | | | 0.82M | 1.12M | 1.22M | 0.43M | 0.41M | 0.42M | 0.38M | 0.01M | 0.53M | 0.39M | 0.27M | 0.24M | 0.04M | 0.05M | 0.03M | 0.02M | 0.21M | 0.22M | 0.17M | 0.17M | 0.87M | 0.68M | 0.32M | 0.35M | 0.08M | 0.09M | 0.11M | 0.53M |
|
Current Leases
|
| | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | 0.62M | 0.63M | 0.62M | 0.60M | 0.61M | 0.62M | 0.60M | 0.02M | 0.29M | 0.34M | 0.32M | 0.30M | 0.01M | 0.11M | 0.04M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.12M | 0.05M | 0.04M | 0.03M | 0.01M | 0.15M | 0.13M |
|
Current Deferred Revenue
|
| | | | 0.11M | 0.11M | 0.11M | 0.99M | 0.62M | 0.51M | 0.61M | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.03M | 0.07M | 0.08M | | |
|
Total Current Liabilities
|
0.11M | | | | 2.21M | 2.46M | 2.52M | 1.83M | 2.60M | 2.37M | 2.16M | 0.04M | 2.37M | 2.54M | 2.95M | 4.17M | 2.10M | 1.97M | 0.98M | 4.67M | 1.52M | 1.49M | 1.42M | 1.44M | 1.59M | 1.48M | 0.56M | 0.59M | 0.64M | 0.71M | 0.68M | 1.02M |
|
Non-Current Debt
|
0.11M | | | | 0.82M | | | | | | | | | | | | | | | | 0.44M | 0.40M | 0.39M | 0.34M | 0.49M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Convertible Debt
|
| | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 0.07M | 0.06M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
-43.00 | | | | 0.10M | 0.10M | 0.09M | 0.09M | 0.03M | 0.03M | 0.02M | 0.02M | | | | | | | | 0.07M | 0.14M | 0.13M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | 1.72M | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 4.01M | 0.31M | 1.18M | 1.18M | 0.31M | | | | | | | | |
|
Total Non-Current Liabilities
|
0.11M | | | | 2.29M | | | | 2.60M | | | | 2.37M | | | | 2.10M | | | 0.66M | 1.65M | 0.71M | 0.64M | 1.46M | | | | | | | | |
|
Total Liabilities
|
0.11M | 0.02M | 0.05M | -0.05M | 2.29M | 2.54M | 2.57M | 2.73M | 2.60M | 2.37M | 2.16M | 0.04M | 2.37M | 2.54M | 2.95M | 4.17M | 2.10M | 1.97M | 0.98M | 4.67M | 1.96M | 1.89M | 1.82M | 1.78M | 1.59M | 1.52M | 0.59M | 0.62M | 0.66M | 0.71M | 0.68M | 1.04M |
|
Total Debt
|
0.23M | | | | 1.64M | 1.12M | 1.22M | 0.43M | 0.41M | 0.42M | 0.38M | 0.01M | 0.53M | 0.39M | 0.27M | 0.24M | 0.04M | 0.05M | 0.03M | 0.02M | 0.65M | 0.62M | 0.56M | 0.50M | 1.36M | 0.71M | 0.35M | 0.38M | 0.11M | 0.11M | 0.14M | 0.55M |
|
Common Equity
|
-0.00M | -0.02M | -0.05M | 0.05M | 1.95M | 1.85M | 1.68M | 1.64M | 0.76M | 0.99M | 1.07M | 0.47M | 2.55M | 2.70M | 2.58M | 2.42M | 4.77M | 4.70M | 4.27M | 8.37M | 6.18M | 5.83M | 5.48M | 5.80M | 3.45M | 5.01M | 5.61M | 5.38M | 4.22M | 4.11M | 3.76M | 4.88M |
|
Shareholder's Equity
|
-0.00M | -0.02M | -0.05M | 0.05M | 1.95M | 1.85M | 1.68M | 1.64M | 0.76M | 0.99M | 1.07M | 0.47M | 2.55M | 2.70M | 2.58M | 2.42M | 4.77M | 4.70M | 4.27M | 8.37M | 6.18M | 5.83M | 5.48M | 5.80M | 3.45M | 5.01M | 5.61M | 5.38M | 4.22M | 4.11M | 3.76M | 4.88M |
|
Liabilities and Shareholders Equity
|
0.11M | | | | 4.24M | 4.39M | 4.25M | 4.38M | 3.36M | 3.37M | 3.23M | 0.51M | 4.92M | 5.24M | 5.53M | 6.59M | 6.87M | 6.67M | 5.25M | 10.21M | 8.14M | 7.71M | 7.30M | 7.58M | 5.03M | 6.60M | 6.26M | 6.05M | 4.88M | 4.82M | 4.44M | 5.93M |
|
Retained Earnings
|
-0.00M | | | | 1.60M | 1.44M | 1.30M | 1.22M | 0.34M | 0.56M | 0.59M | 0.19M | -0.29M | -0.24M | -0.52M | -0.79M | -9.92M | -10.72M | -11.11M | -11.97M | -14.75M | -15.74M | -16.05M | -16.31M | -18.87M | -19.16M | -19.07M | -19.39M | -21.24M | -21.49M | -21.98M | -23.48M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 | 84.00 |