|
Cash & Equivalents
|
0.87M | 0.67M | 0.27M | | 1.35M | 0.12M | 2.12M | 2.31M | 0.81M | 0.21M | 0.35M | 0.40M | 2.29M | 2.90M | 7.23M |
|
Cash & Current Investments
|
0.87M | 0.67M | 0.27M | | 1.35M | 0.12M | 2.12M | 2.31M | 0.81M | 0.21M | 0.35M | 0.40M | 2.29M | 2.90M | 7.23M |
|
Receivables - Net
|
| 1.21M | 0.79M | 1.10M | 0.96M | 1.47M | 1.38M | 1.66M | 1.07M | 1.77M | 1.86M | 2.21M | 2.79M | 2.08M | 0.70M |
|
Receivables - Other
|
| 0.07M | 0.07M | | 0.37M | | 0.18M | 0.24M | 1.20M | 2.24M | 2.39M | 4.56M | 0.10M | 0.22M | 0.21M |
|
Receivables
|
| 1.28M | 0.85M | 1.10M | 1.32M | 1.47M | 1.57M | 1.90M | 2.27M | 4.01M | 4.25M | 6.77M | 2.89M | 2.29M | 0.91M |
|
Work In Process
|
| | | | | | | | 0.10M | | | | | | |
|
Finished Goods
|
| | | | | | 4.45M | 6.13M | 8.24M | | | | | | |
|
Inventory
|
| 3.02M | 4.01M | 4.12M | 5.83M | 7.45M | 3.69M | 5.43M | 8.54M | 6.28M | 8.00M | 5.49M | 14.20M | 9.64M | 2.19M |
|
Current Deferred Tax Assets
|
| | | 0.42M | 0.60M | 0.45M | | | | | | | | | |
|
Prepaid Assets
|
| 0.06M | 0.05M | 0.08M | 0.09M | 0.09M | 0.12M | 0.08M | 0.14M | 0.27M | 0.25M | 0.22M | 0.34M | 0.35M | 0.06M |
|
Current Assets
|
| 5.03M | 5.28M | 7.79M | 9.36M | 9.33M | 7.59M | 9.73M | 11.73M | 10.82M | 13.82M | 12.98M | 19.84M | 15.20M | 16.76M |
|
Property, Plant & Equipment (Net)
|
| 0.33M | 0.30M | 0.48M | 0.56M | 0.47M | 0.43M | 0.41M | 0.45M | 0.52M | 0.77M | 0.67M | 0.60M | 0.63M | 0.00M |
|
Goodwill
|
| | | | | | | | | | | | | | 0.79M |
|
Intangibles
|
| | | | | | | | | | | | | | 0.38M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | 1.16M |
|
Long-Term Deferred Tax
|
| | | 1.62M | 2.40M | 2.31M | 2.41M | 1.48M | 0.94M | 0.76M | 1.29M | 0.89M | 0.89M | | |
|
Other Non-Current Assets
|
| 0.16M | 0.16M | 0.16M | 0.14M | 0.10M | 0.02M | 0.01M | 0.02M | 0.09M | 0.15M | 0.15M | 0.09M | 0.25M | 8.65M |
|
Non-Current Assets
|
| 0.50M | 0.46M | 1.84M | 2.37M | 2.88M | 2.87M | 1.90M | 1.42M | 1.37M | 2.78M | 3.78M | 2.82M | 1.45M | 1.54M |
|
Assets
|
| 5.53M | 5.73M | 9.63M | 11.73M | 12.21M | 10.46M | 11.64M | 13.15M | 12.19M | 16.60M | 16.76M | 22.67M | 16.65M | 18.30M |
|
Accounts Payables
|
| 1.12M | 1.30M | 1.14M | 1.92M | 2.77M | 0.72M | 1.38M | 1.61M | 0.84M | 5.04M | 2.46M | 5.33M | 1.77M | 0.39M |
|
Notes Payables
|
| | | | | 0.50M | 0.70M | 0.10M | 0.50M | 0.12M | 0.80M | 0.17M | 0.35M | | 0.27M |
|
Payables
|
| 1.12M | 1.30M | 1.14M | 1.92M | 3.26M | 1.42M | 1.48M | 2.11M | 0.97M | 5.84M | 2.63M | 5.68M | 1.77M | 0.65M |
|
Accumulated Expenses
|
| 0.26M | 0.22M | 0.69M | 0.45M | 0.20M | 0.29M | 0.63M | 0.70M | 0.95M | 1.53M | 1.66M | 1.73M | 2.27M | 1.75M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | 0.05M | 0.10M | 0.05M |
|
Short term Debt
|
| 0.00M | 4.19M | | 0.01M | 0.01M | 0.40M | 1.92M | 0.69M | | 0.37M | 0.06M | 2.50M | | 16.60M |
|
Current Leases
|
| | | | | | 0.00M | | | 0.01M | 0.32M | 0.79M | 0.88M | 0.51M | |
|
Current Deferred Revenue
|
| | | | | | | | | | | 0.14M | | 0.58M | |
|
Total Current Liabilities
|
| 6.58M | 6.29M | 4.53M | 8.01M | 5.71M | 2.88M | 4.19M | 5.09M | 3.68M | 9.50M | 7.03M | 12.02M | 6.13M | 28.44M |
|
Capital Leases
|
| | | | | | | | | 0.02M | 0.00M | | 0.01M | 0.05M | |
|
Non-Current Debt
|
| | | | 0.01M | 0.60M | 1.92M | 1.92M | 0.41M | 0.30M | 0.80M | 0.27M | | | 0.39M |
|
Minority Interest
|
| | | | | | | | | | | | | | -1.04M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | 9.39M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | 0.76M | 1.29M | | | | |
|
Operating Leases
|
| | | | | | | | | 1.09M | 0.32M | 1.33M | 0.46M | 0.09M | 0.09M |
|
Other Non-Current Liabilities
|
| | | | | 0.05M | | | | | 0.28M | 0.21M | 0.14M | 0.10M | 16.60M |
|
Total Non-Current Liabilities
|
| | | | | 8.24M | | | | | 10.63M | 8.64M | 12.49M | 6.21M | 12.22M |
|
Total Liabilities
|
| 6.58M | 6.29M | 7.03M | 8.02M | 8.29M | 4.81M | 4.19M | 5.34M | 3.69M | 10.91M | 8.85M | 12.63M | 6.32M | 28.82M |
|
Total Debt
|
| 0.00M | 4.19M | | 0.03M | 0.62M | 2.32M | 3.85M | 1.10M | 0.30M | 1.17M | 0.34M | 2.50M | | 16.99M |
|
Common Equity
|
-0.45M | -1.05M | -0.56M | 2.60M | 3.71M | 3.93M | 5.65M | 7.44M | 7.81M | 8.50M | 5.69M | 7.91M | 10.04M | 10.33M | -10.52M |
|
Shareholder's Equity
|
-0.45M | -1.05M | -0.56M | 2.60M | 3.71M | 3.93M | 5.65M | 7.44M | 7.81M | 8.50M | 5.69M | 7.91M | 10.04M | 10.33M | -10.52M |
|
Liabilities and Shareholders Equity
|
| 5.53M | 5.73M | 9.63M | 11.73M | 12.21M | 10.46M | 11.64M | 13.15M | 12.19M | 16.60M | 16.76M | 22.67M | 16.65M | 18.30M |
|
Retained Earnings
|
| -20.54M | 20.08M | -16.94M | -15.93M | -15.76M | -14.06M | -12.35M | -12.20M | -11.57M | -14.43M | -12.25M | -14.88M | -19.52M | -49.17M |