|
Cash & Equivalents
|
0.39M | 0.72M | 0.82M | 0.41M | 0.81M | 1.36M | 2.11M | 2.11M | 2.11M | 0.04M | 2.23M | 2.23M | 2.23M | 293.00 | 2.23M | 2.23M | 2.23M | 0.00M |
|
Short-term Investments
|
| 2.36M | | | 0.65M | 1.31M | 0.65M | | | | | | | | | | | |
|
Cash & Current Investments
|
0.39M | 3.08M | 0.82M | 0.41M | 1.45M | 2.68M | 2.76M | 2.11M | 2.11M | 0.04M | 2.23M | 2.23M | 2.23M | 293.00 | 2.23M | 2.23M | 2.23M | 0.00M |
|
Receivables - Net
|
2.65M | 2.92M | 3.69M | 3.88M | 3.00M | 4.67M | 3.34M | 4.16M | 3.41M | 5.21M | 8.44M | 6.10M | 8.62M | 8.30M | 8.34M | 8.45M | 9.67M | 3.30M |
|
Receivables - Other
|
0.82M | 2.92M | | 6.84M | 3.00M | 2.52M | 2.46M | 4.16M | 2.49M | 4.60M | 4.36M | 3.44M | 3.73M | 0.01M | 3.89M | 3.91M | 3.91M | |
|
Receivables
|
3.48M | 5.84M | 3.69M | 10.72M | 5.99M | 7.19M | 5.81M | 8.33M | 5.90M | 9.80M | 12.80M | 9.55M | 12.35M | 8.30M | 12.23M | 12.36M | 13.58M | 3.30M |
|
Raw Materials
|
| 0.03M | | | 0.06M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | |
|
Finished Goods
|
| 0.45M | | | 0.40M | 1.33M | 1.67M | 1.71M | 1.59M | 0.75M | 0.73M | 0.72M | 0.74M | 0.71M | 0.72M | 0.73M | 0.73M | |
|
Inventory
|
| 0.48M | | | 0.46M | 1.34M | 1.68M | 1.73M | 1.61M | 0.76M | 0.74M | 0.73M | 0.75M | 0.72M | 0.73M | 0.74M | 0.74M | |
|
Prepaid Assets
|
| 0.25M | | | 0.22M | 0.23M | 0.34M | 0.32M | 0.32M | 0.24M | 0.27M | 0.48M | 0.50M | 0.49M | 0.49M | 0.50M | 0.50M | |
|
Current Assets
|
| 7.25M | | | 6.89M | 9.85M | 8.28M | 8.38M | 7.80M | 8.78M | 12.30M | 7.76M | 10.36M | 9.93M | 9.99M | 10.12M | 11.34M | 3.30M |
|
Buildings
|
| | | | | | | | | 5.46M | 5.36M | 5.33M | 5.52M | 6.99M | 7.03M | 7.12M | 7.17M | |
|
Construction in Progress
|
| 0.28M | | | 0.31M | 2.52M | 3.57M | 4.31M | 4.77M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 5.42M | | | 4.59M | 6.80M | 7.72M | 8.11M | 8.41M | 9.06M | 8.74M | 8.56M | 8.70M | 9.86M | 9.76M | 9.72M | 9.61M | |
|
Intangibles
|
| 2.33M | | | 2.05M | 2.10M | 2.10M | 1.98M | 1.96M | 2.00M | 1.96M | 1.93M | 1.99M | 1.90M | 1.90M | 1.92M | 1.92M | |
|
Goodwill & Intangibles
|
| 2.33M | | | 2.05M | 2.10M | 2.10M | 1.98M | 1.96M | 2.00M | 1.96M | 1.93M | 1.99M | 1.90M | 1.90M | 1.92M | 1.92M | |
|
Other Non-Current Assets
|
| 2.36M | | | 2.11M | 2.17M | 2.18M | 2.07M | 2.05M | 2.11M | 2.08M | | | 9.93M | | | | |
|
Non-Current Assets
|
| 7.75M | | | 6.64M | 8.90M | 9.82M | 10.09M | 10.37M | 11.06M | 10.70M | 10.50M | 10.69M | 11.77M | 11.66M | 11.63M | 11.53M | 2.79M |
|
Assets
|
| 15.00M | | | 13.53M | 18.75M | 18.10M | 18.47M | 18.16M | 19.84M | 22.99M | 18.25M | 21.05M | 21.70M | 21.65M | 21.75M | 22.87M | 6.08M |
|
Accounts Payables
|
| 7.73M | 6.97M | 6.84M | 6.40M | 0.75M | 4.98M | 7.02M | 6.38M | 7.25M | 6.12M | 5.67M | 7.48M | 7.37M | 7.42M | 7.51M | 8.50M | |
|
Notes Payables
|
| 3.02M | 0.02M | | 2.49M | 1.31M | 2.87M | 2.61M | 2.76M | 0.11M | 3.56M | 4.85M | 4.96M | 0.14M | 0.15M | 0.23M | 0.25M | |
|
Payables
|
| 10.76M | 6.99M | 6.84M | 8.89M | 2.06M | 7.85M | 9.63M | 9.14M | 7.36M | 9.68M | 10.52M | 12.43M | 7.51M | 7.57M | 7.74M | 8.75M | |
|
Accumulated Expenses
|
| 0.82M | | | 0.65M | 0.04M | | | | 0.04M | | | | 0.11M | 0.14M | 0.20M | 0.28M | |
|
Other Accumulated Expenses
|
| 0.54M | | | 0.61M | 0.66M | 0.58M | 0.42M | 0.48M | 0.38M | 0.49M | 0.38M | 0.52M | 0.01M | 0.64M | 0.80M | 0.89M | 0.06M |
|
Short term Debt
|
| 3.02M | | | 0.47M | 2.40M | 2.87M | 2.61M | 2.76M | 3.43M | 3.56M | 4.85M | 4.96M | 4.77M | 4.79M | 4.86M | 4.89M | |
|
Current Leases
|
| 0.05M | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| 0.17M | | | | 0.06M | | | | 0.19M | | | | 0.22M | 0.22M | 0.22M | 0.23M | |
|
Current Deferred Revenue
|
| 0.57M | | | 0.51M | 0.21M | 0.36M | 0.38M | 0.34M | 0.35M | 0.35M | 0.35M | 0.36M | 0.34M | 0.35M | 0.35M | 0.35M | |
|
Total Current Liabilities
|
| 14.94M | | | 10.16M | 17.93M | 17.47M | 17.65M | 17.73M | 20.08M | 24.01M | 19.85M | 23.09M | 24.20M | 24.49M | 24.93M | 26.29M | 5.73M |
|
Non-Current Debt
|
| | | | | | | | | 0.02M | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | 21.16M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | 0.22M |
|
Total Liabilities
|
-1.14M | 14.94M | 0.02M | 0.25M | 13.79M | 17.93M | 17.47M | 17.65M | 17.73M | 20.10M | 24.01M | 19.85M | 23.09M | 24.20M | 24.49M | 24.93M | 26.29M | 5.80M |
|
Total Debt
|
| 3.02M | | | 0.47M | 2.40M | 2.87M | 2.61M | 2.76M | 3.46M | 3.56M | 4.85M | 4.96M | 4.77M | 4.79M | 4.86M | 4.89M | |
|
Common Equity
|
1.14M | 0.05M | -0.02M | -0.25M | -0.26M | 0.82M | 0.64M | 0.82M | 0.44M | -0.26M | -1.02M | -1.60M | -2.04M | -2.50M | -2.84M | -3.18M | -3.42M | 0.29M |
|
Shareholder's Equity
|
1.14M | 0.05M | -0.02M | -0.25M | -0.26M | 0.82M | 0.64M | 0.82M | 0.44M | -0.26M | -1.02M | -1.60M | -2.04M | -2.50M | -2.84M | -3.18M | -3.42M | 0.29M |
|
Liabilities and Shareholders Equity
|
| 15.00M | | | 13.53M | 18.75M | 18.10M | 18.47M | 18.16M | 19.84M | 22.99M | 18.25M | 21.05M | 21.70M | 21.65M | 21.75M | 22.87M | 6.08M |
|
Retained Earnings
|
| -2.58M | | | -2.86M | -1.82M | -2.02M | -2.05M | -2.41M | -3.22M | -3.94M | -4.52M | -4.99M | -5.42M | -5.77M | -6.11M | -6.35M | -2.55M |