|
Cash & Equivalents
|
1.01M | 39.97M | 6.63M | 5.60M | 3.10M | 2.40M | 3.66M | 1.36M | 0.10M | 0.28M | 0.43M | 0.24M | 0.43M | 0.70M | 23.71M |
|
Cash & Current Investments
|
1.01M | 39.97M | 6.63M | 5.60M | 3.10M | 2.40M | 3.66M | 1.36M | 0.10M | 0.28M | 0.43M | 0.24M | 0.43M | 0.70M | 23.71M |
|
Receivables - Net
|
1.02M | 1.14M | 0.90M | 1.87M | 2.75M | 2.42M | 3.39M | 1.94M | 2.62M | 2.17M | 2.79M | 2.44M | 1.45M | 1.09M | 0.25M |
|
Receivables - Other
|
| | | | | | | | | | | | | 0.25M | 0.25M |
|
Receivables
|
1.02M | 1.14M | 0.90M | 1.87M | 2.75M | 2.42M | 3.39M | 1.94M | 2.62M | 2.17M | 2.79M | 2.44M | 1.45M | 1.34M | 0.50M |
|
Raw Materials
|
0.01M | 0.02M | 0.04M | 0.03M | | | 0.03M | | | | | | | | |
|
Finished Goods
|
0.07M | 0.13M | 0.02M | 4.47M | | | 7.88M | | | | | | | | |
|
Inventory
|
0.08M | 0.15M | 0.07M | 4.50M | | | 7.31M | 5.97M | 5.07M | 4.78M | 3.65M | 7.83M | 6.17M | 6.29M | 5.34M |
|
Prepaid Assets
|
7.87M | 5.22M | 9.66M | 1.74M | | | 1.21M | 0.68M | 1.01M | 0.93M | 0.84M | 1.00M | 0.75M | 1.00M | 0.57M |
|
Current Assets
|
9.93M | 46.43M | 18.21M | 14.08M | | | 17.82M | 14.75M | 9.44M | 8.18M | 9.62M | 12.47M | 9.83M | 9.08M | 316.54M |
|
Property, Plant & Equipment (Net)
|
0.96M | 0.94M | 2.69M | 1.32M | | | 0.81M | 0.74M | 0.69M | 0.66M | 0.67M | | | | |
|
Goodwill
|
| | 22.32M | 22.32M | | | 22.32M | 22.32M | 22.32M | 22.32M | 22.32M | 22.32M | 22.32M | 22.32M | 22.32M |
|
Intangibles
|
| | | 18.58M | | | 17.07M | 19.52M | 15.55M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M | 19.00M |
|
Goodwill & Intangibles
|
| | 22.32M | 40.90M | | | 39.40M | 41.84M | 37.88M | 41.32M | 41.32M | 41.32M | 41.32M | 41.32M | 41.32M |
|
Long-Term Deferred Tax
|
| | | 0.08M | | | | 0.08M | | | | | | | |
|
Other Non-Current Assets
|
| 30.00M | 1.00M | 1.00M | | | 2.85M | 1.61M | | | | 1.80M | 1.86M | | |
|
Non-Current Assets
|
4.96M | 5.03M | 4.99M | 44.52M | | | 42.47M | 40.66M | 40.80M | 40.19M | 39.62M | 38.38M | 37.81M | 39.60M | 38.99M |
|
Assets
|
14.89M | 51.46M | 23.20M | 58.60M | 60.75M | 60.42M | 60.29M | 55.41M | 50.24M | 48.37M | 49.24M | 50.85M | 47.63M | 48.68M | 355.53M |
|
Accounts Payables
|
0.17M | 0.46M | 1.51M | 2.17M | | | 2.77M | 2.13M | 1.77M | 1.82M | 2.40M | 2.06M | 1.73M | 2.40M | 2.08M |
|
Notes Payables
|
| | | 5.70M | 1.79M | | 5.36M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | |
|
Payables
|
0.17M | 0.46M | 1.51M | 7.87M | 1.79M | | 8.13M | 13.63M | 13.27M | 13.32M | 13.90M | 13.56M | 13.23M | 13.90M | 2.08M |
|
Accumulated Expenses
|
7.58M | 4.93M | 0.54M | 2.62M | 4.93M | 5.31M | 6.17M | 6.44M | 3.23M | 2.32M | 2.98M | 2.94M | 2.48M | 3.42M | 2.29M |
|
Other Accumulated Expenses
|
| | | 7.23M | | | 7.23M | 6.98M | 6.98M | 0.48M | 0.48M | 0.48M | 0.22M | 0.22M | 0.22M |
|
Short term Debt
|
| 7.23M | 7.23M | 1.85M | | | 4.42M | 3.42M | 3.70M | 3.92M | 3.73M | 6.85M | 6.25M | 6.96M | 6.86M |
|
Current Leases
|
| 0.04M | 0.04M | 0.04M | | | 0.04M | | | | | | | | |
|
Current Taxes
|
0.13M | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
7.89M | 12.66M | 9.32M | 13.92M | | | 25.99M | 39.53M | 32.52M | 25.81M | 27.22M | 29.81M | 28.73M | 30.45M | 16.77M |
|
Convertible Debt
|
| 25.53M | 7.75M | 24.75M | | | 25.38M | 14.13M | 14.20M | 9.05M | 9.30M | 21.77M | 9.61M | 21.48M | |
|
Minority Interest
|
-0.26M | -0.35M | -0.32M | -0.32M | | | -0.32M | -0.41M | -0.41M | -0.41M | -0.41M | -0.41M | -0.41M | -0.41M | -0.41M |
|
Liabilities from Discontinued Operations
|
| | | | | | | 0.12M | | | | 0.11M | 0.04M | | |
|
Non-Current Deferred Tax Liability
|
0.08M | 0.08M | 0.08M | 0.10M | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | |
|
Operating Leases
|
| 0.10M | 0.10M | 0.03M | | | | | | | | | | | |
|
Total Liabilities
|
13.85M | 38.33M | 17.18M | 52.79M | | | 57.56M | 59.76M | 46.80M | 34.94M | 36.60M | 39.33M | 38.34M | 40.18M | 16.77M |
|
Total Debt
|
| 7.23M | 7.23M | 1.85M | | | 4.42M | 3.42M | 3.70M | 3.92M | 3.73M | 6.85M | 6.25M | 6.96M | 6.86M |
|
Common Equity
|
1.29M | 13.48M | 6.01M | 6.13M | 11.65M | 6.46M | 2.73M | -4.35M | 3.44M | 13.43M | 12.64M | 11.93M | 9.71M | 8.91M | 339.17M |
|
Shareholder's Equity
|
1.29M | 13.48M | 6.01M | 6.13M | 11.65M | 6.46M | 2.73M | -4.35M | 3.44M | 13.43M | 12.64M | 11.93M | 9.71M | 8.91M | 339.17M |
|
Liabilities and Shareholders Equity
|
14.89M | 51.46M | 23.20M | 58.60M | 60.75M | 60.42M | 60.29M | 55.41M | 50.24M | 48.37M | 49.24M | 50.85M | 47.63M | 48.68M | 355.53M |
|
Retained Earnings
|
1.29M | -2.07M | -36.96M | -44.96M | | | -107.12M | -113.28M | -111.34M | -106.89M | -110.07M | -112.57M | -115.12M | -116.29M | -142.13M |
|
Treasury Shares
|
| | | -487.00 | | | | | | | | | | | |