|
Receivables - Doubtful
|
| | 16.81M | 11.85M | 5.89M | 1.24M | | | | | | | | |
|
Loans - Loss Allowance
|
| 1.25M | 1.34M | 1.55M | 2.62M | 150.84M | 177.43M | 219.50M | | | | 433.86M | 407.74M | -414.80M |
|
Cash & Equivalents
|
14.07M | 16.81M | 11.85M | 5.89M | 21.52M | 53.79M | 16.45M | 29.00M | 29.02M | 29.30M | 29.47M | 19.97M | 5.57M | 4.62M |
|
Receivables - Net
|
| | | | | 0.10M | 1.53M | 0.96M | 1.22M | 28.66M | 31.68M | 34.52M | 2.59M | 2.54M |
|
Receivables
|
| | | | | 0.10M | 1.53M | 0.96M | 1.22M | 28.66M | 31.68M | 34.52M | 2.59M | 2.54M |
|
Raw Materials
|
| | | | | | | 0.51M | 1.59M | 1.79M | 3.01M | 1.80M | 0.83M | 0.51M |
|
Work In Process
|
| | | | | | | | | | 5.20M | 2.38M | 0.23M | 0.31M |
|
Finished Goods
|
| | | | | | 0.65M | 0.26M | 0.29M | 4.73M | 6.60M | 6.83M | 3.33M | 2.83M |
|
Inventory
|
| | | | | | 0.80M | 1.00M | 1.88M | 6.53M | 7.70M | 11.01M | 4.39M | 3.65M |
|
Prepaid Assets
|
0.09M | 0.20M | 0.49M | 3.07M | 2.37M | 1.56M | 3.29M | 1.88M | 2.24M | 5.52M | 4.66M | 4.39M | 2.80M | 1.10M |
|
Current Assets
|
| 18.56M | 12.60M | 26.02M | | 67.81M | 51.68M | 56.79M | 53.21M | 70.50M | 89.15M | 85.90M | 16.14M | 11.91M |
|
Property, Plant & Equipment (Net)
|
0.13M | 0.11M | 0.10M | 0.15M | 0.12M | 0.17M | 0.23M | 0.16M | 0.23M | 0.51M | 0.57M | 0.50M | 0.19M | 0.14M |
|
Intangibles
|
-0.04M | -0.10M | -0.21M | -1.03M | 6.16M | 6.20M | 5.29M | 5.32M | 11.79M | 89.37M | 89.37M | 89.37M | 5.58M | 5.55M |
|
Goodwill & Intangibles
|
-0.04M | -0.10M | -0.21M | -1.03M | 6.16M | 6.20M | 5.29M | 5.32M | 11.79M | 89.37M | 89.37M | 89.37M | 5.58M | 5.55M |
|
Long-Term Deferred Tax
|
| | | | | | 76.00M | | | | | | | |
|
Other Non-Current Assets
|
3.01M | 0.49M | 0.08M | 17.05M | 36.62M | 0.14M | 0.15M | 0.14M | 0.15M | 16.16M | 16.17M | 0.15M | 0.15M | 0.15M |
|
Non-Current Assets
|
| 1.53M | 1.74M | 2.84M | | 6.40M | 5.67M | 5.62M | 20.89M | 109.75M | 92.04M | 72.97M | 6.91M | 6.13M |
|
Assets
|
20.19M | 20.10M | 14.34M | 28.86M | 66.83M | 74.21M | 57.34M | 62.41M | 74.10M | 180.24M | 181.19M | 158.87M | 23.05M | 18.04M |
|
Accounts Payables
|
0.51M | 1.08M | 2.42M | 1.72M | 3.51M | 0.06M | 4.80M | 3.32M | 4.18M | 11.55M | 11.66M | 4.23M | 3.28M | 1.17M |
|
Notes Payables
|
| | | | | | | | | 81.39M | 83.62M | 115.22M | | |
|
Payables
|
0.51M | 1.08M | 2.42M | 1.72M | 3.51M | 0.06M | 4.80M | 3.32M | 4.18M | 92.94M | 95.28M | 119.45M | 3.28M | 1.17M |
|
Accumulated Expenses
|
| | | 1.33M | 3.07M | 3.30M | 6.03M | 7.06M | 4.33M | 24.08M | 20.90M | 17.95M | 4.59M | 9.99M |
|
Other Accumulated Expenses
|
0.21M | 0.30M | 0.36M | 0.42M | 0.71M | 0.77M | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | | | 115.22M | | |
|
Current Leases
|
| | | | | | | | 0.83M | 1.71M | 1.62M | 1.03M | 0.72M | 0.35M |
|
Current Deferred Revenue
|
| | | | | | | 0.96M | 1.27M | 18.34M | 30.71M | 47.87M | 10.65M | 9.29M |
|
Total Current Liabilities
|
| | | 1.72M | | 5.36M | 11.83M | 10.38M | 10.62M | 73.23M | 81.47M | 197.45M | 19.98M | 22.22M |
|
Non-Current Debt
|
| | | | | | | | | 81.39M | 83.62M | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | 0.50M | 0.50M | 0.75M | 0.75M | 0.75M | 0.54M | |
|
Operating Leases
|
| | | | | | | | 2.98M | 3.81M | 2.57M | 6.44M | 0.46M | 0.00M |
|
Other Non-Current Liabilities
|
2.69M | 3.27M | 1.87M | 1.53M | 1.06M | 1.06M | | | | | | | | |
|
Total Non-Current Liabilities
|
-1.29M | -2.19M | -1.87M | 2.12M | 1.24M | 10.45M | 0.45M | 0.84M | 3.48M | 93.14M | 90.84M | 9.82M | 0.99M | 0.50M |
|
Total Liabilities
|
1.40M | 1.08M | | 3.85M | 6.75M | 11.51M | 12.28M | 11.22M | 14.10M | 166.38M | 172.31M | 2.62M | 20.98M | 22.73M |
|
Total Debt
|
| | | | | | | | | 81.39M | 83.62M | 115.22M | | |
|
Common Equity
|
18.79M | 19.02M | 11.93M | 25.01M | 60.08M | 62.70M | 45.06M | 51.19M | 60.00M | 13.86M | 8.88M | -48.40M | 2.07M | -4.68M |
|
Shareholder's Equity
|
| | | 25.01M | 60.08M | 62.70M | 45.06M | 51.19M | 60.00M | 13.86M | 8.88M | -48.40M | 2.07M | -4.68M |
|
Liabilities and Shareholders Equity
|
20.19M | 20.10M | 14.34M | 28.86M | 66.83M | 74.21M | 57.34M | 62.41M | 74.10M | 180.24M | 181.19M | 158.87M | 23.05M | 18.04M |
|
Retained Earnings
|
-15.21M | -23.89M | -33.26M | -42.22M | -61.94M | -89.64M | -132.94M | -169.09M | -208.36M | -280.33M | -367.87M | -433.86M | -407.74M | -414.80M |
|
Preferred Shares
|
| 8.02M | | | | | | | | | | | | |