|
Cash & Equivalents
|
1.00M | 0.24M | 1.67M | 0.05M | 0.58M | 1.28M | 1.25M | 0.28M | 2.19M | 4.58M | 4.17M | 8.25M | 6.97M | 3.63M | 4.31M | 3.76M |
|
Short-term Investments
|
| | 0.02M | 0.02M | | | | 0.03M | 0.02M | | | | | | | |
|
Cash & Current Investments
|
1.00M | 0.24M | 1.69M | 0.07M | 0.58M | 1.28M | 1.25M | 0.30M | 2.21M | 4.58M | 4.17M | 8.25M | 6.97M | 3.63M | 4.31M | 3.76M |
|
Receivables - Net
|
-0.22M | 0.33M | 1.17M | 0.94M | 0.12M | 0.11M | 0.40M | 0.39M | 0.84M | 1.36M | 1.04M | 1.36M | 1.64M | 1.29M | 1.50M | 1.78M |
|
Receivables
|
-0.22M | 0.33M | 1.17M | 0.94M | 0.12M | 0.11M | 0.40M | 0.39M | 0.84M | 1.36M | 1.04M | 1.36M | 1.64M | 1.29M | 1.50M | 1.78M |
|
Raw Materials
|
| | | | | | | | 0.05M | 0.28M | 0.36M | 0.96M | 0.81M | 0.42M | 0.33M | 0.35M |
|
Work In Process
|
| | | | | | 0.02M | | | | | | | 0.02M | | |
|
Finished Goods
|
| | | | | | | | 0.65M | 1.63M | 2.25M | 4.34M | 3.65M | 2.71M | 2.14M | 2.26M |
|
Inventory
|
0.06M | 0.73M | 0.47M | 0.31M | 0.16M | 0.30M | 0.63M | 0.53M | 0.67M | 1.86M | 2.56M | 5.30M | 4.46M | 3.15M | 2.47M | 2.62M |
|
Prepaid Assets
|
0.14M | 0.19M | 0.11M | 0.11M | 0.12M | 0.10M | 0.23M | 0.10M | 0.09M | 0.37M | 0.53M | 0.24M | 0.21M | 0.19M | 0.13M | 0.14M |
|
Current Assets
|
2.42M | 1.48M | 3.20M | 1.40M | 0.99M | 1.68M | 2.46M | 1.26M | 3.81M | 8.17M | 8.30M | 15.15M | 13.63M | 8.26M | 8.40M | 8.30M |
|
Property, Plant & Equipment (Net)
|
0.21M | 0.11M | 0.02M | 0.02M | 0.01M | 0.00M | 0.01M | 0.07M | 0.05M | 0.09M | 0.08M | 0.29M | 0.07M | 0.12M | 0.15M | 0.16M |
|
Goodwill
|
| | | | | | | | | 0.75M | 0.76M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Intangibles
|
| | | | | | 1.47M | 1.26M | 1.07M | 0.94M | 0.80M | 0.70M | 0.59M | 0.59M | 0.54M | 0.54M |
|
Goodwill & Intangibles
|
| | | | | | 1.47M | 1.26M | 1.07M | 1.69M | 1.56M | 1.50M | 1.39M | 1.39M | 1.34M | 1.34M |
|
Other Non-Current Assets
|
0.02M | 0.02M | | 2.11M | 1.89M | 1.68M | 0.02M | 0.02M | 0.01M | 0.02M | 0.03M | 0.09M | 1.49M | 0.05M | 0.09M | 0.05M |
|
Non-Current Assets
|
0.23M | 0.11M | 0.80M | 2.12M | 1.90M | 1.69M | 1.51M | 1.41M | 1.17M | 2.38M | 3.33M | 3.36M | 4.02M | 2.74M | 3.46M | 2.91M |
|
Assets
|
2.65M | 1.59M | 3.99M | 3.53M | 2.89M | 3.37M | 3.97M | 2.68M | 4.98M | 10.56M | 11.63M | 18.51M | 17.65M | 11.00M | 11.86M | 11.21M |
|
Accounts Payables
|
0.46M | 0.44M | 0.28M | 1.32M | 1.07M | 0.83M | 0.65M | 0.58M | 0.87M | 0.84M | 0.96M | 0.42M | 1.33M | 0.74M | 0.87M | 0.65M |
|
Notes Payables
|
| 0.50M | | | | | | | | | | | | | | |
|
Payables
|
0.46M | 0.94M | 0.28M | 1.32M | 1.07M | 0.83M | 0.65M | 0.58M | 0.87M | 0.84M | 0.96M | 0.42M | 1.33M | 0.74M | 0.87M | 0.65M |
|
Accumulated Expenses
|
0.24M | 0.48M | 0.20M | 0.32M | 0.36M | 0.34M | 0.24M | 0.24M | 0.22M | 0.40M | 0.14M | 0.34M | 0.44M | 0.28M | 0.79M | 0.56M |
|
Other Accumulated Expenses
|
| | 0.02M | 0.07M | | 0.05M | 0.04M | 0.05M | 0.06M | 0.19M | 0.07M | 0.07M | 0.09M | 0.03M | 0.09M | 0.05M |
|
Short term Debt
|
| 0.50M | | | | | | | 0.71M | 0.99M | 0.56M | 0.23M | 0.25M | 0.07M | | |
|
Current Leases
|
| | | | | | | | | | 0.26M | 0.33M | | | | |
|
Current Taxes
|
| | | | | | | | | | | | 0.03M | 0.01M | 0.02M | 0.04M |
|
Current Deferred Revenue
|
| 0.03M | 2.09M | 1.41M | 0.70M | 0.49M | 0.42M | 0.23M | 0.07M | | | | | | | |
|
Total Current Liabilities
|
0.69M | 1.46M | 1.18M | 3.42M | 3.50M | 1.25M | 0.96M | 0.90M | 1.87M | 2.65M | 2.43M | 1.32M | 2.39M | 1.41M | 2.11M | 1.56M |
|
Non-Current Debt
|
| | | | | | | 0.84M | 0.95M | 0.84M | 0.61M | 0.48M | 0.10M | 0.10M | | |
|
Non-Current Deffered Revenue
|
| | 1.40M | 0.71M | | 0.42M | 0.35M | 0.28M | 0.21M | | | | | | | |
|
Minority Interest
|
| | | | | | | | | 3.00M | 3.01M | 3.05M | 3.05M | 3.29M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 0.07M | | | |
|
Operating Leases
|
| | | | | | | | | | 1.15M | 0.76M | 0.34M | 0.70M | 1.39M | 1.06M |
|
Other Non-Current Liabilities
|
| | | | 3.11M | 7.39M | | | | 0.26M | 0.30M | 8.25M | | | | |
|
Total Non-Current Liabilities
|
| | | | 3.50M | 1.66M | | | | 3.50M | 3.64M | -5.31M | | | | |
|
Total Liabilities
|
0.69M | 1.46M | 2.57M | 4.12M | 6.61M | 9.05M | 1.31M | 2.01M | 3.03M | 3.76M | 3.94M | 2.94M | 2.90M | 2.12M | 3.50M | 2.62M |
|
Total Debt
|
| 0.50M | | | | | | 0.84M | 1.67M | 1.83M | 1.17M | 0.71M | 0.34M | 0.17M | | |
|
Common Equity
|
1.96M | 0.14M | 1.42M | -0.59M | -106.79M | -5.68M | -2.66M | 0.67M | 1.95M | 6.80M | 7.69M | 15.57M | 14.75M | 8.88M | 8.36M | 8.59M |
|
Shareholder's Equity
|
1.96M | 0.14M | 1.42M | -0.59M | -106.79M | -5.68M | -2.66M | 0.67M | 1.95M | 6.80M | 7.69M | 15.57M | 14.75M | 8.88M | 8.36M | 8.59M |
|
Liabilities and Shareholders Equity
|
2.65M | 1.59M | 3.99M | 3.53M | 2.89M | 3.37M | 3.97M | 2.68M | 4.98M | 10.56M | 11.63M | 18.51M | 17.65M | 11.00M | 11.86M | 11.21M |
|
Retained Earnings
|
-89.97M | -91.91M | -94.27M | -97.53M | -106.79M | -114.17M | -117.25M | -120.28M | -121.11M | -124.15M | -127.33M | -131.86M | -135.72M | -142.83M | -144.41M | -144.33M |
|
Treasury Shares
|
| | | | | | | | 0.09M | 0.05M | 55.11M | | 0.06M | 0.03M | 0.04M | |