|
Accumulated Depreciation
|
0.03M | | | | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.07M | 0.09M | 0.14M | 0.22M | 0.33M |
|
Receivables - Doubtful
|
| | | | | | | | | | | | 0.14M | 0.10M |
|
Cash & Equivalents
|
0.33M | | | | 0.43M | 7.54M | 8.20M | 9.20M | 30.51M | 19.83M | 11.13M | 32.89M | 251.94M | 328.49M |
|
Receivables - Net
|
1.66M | | | | 5.58M | 3.14M | 3.75M | 3.13M | 1.36M | 2.12M | 1.68M | 1.69M | 1.92M | 1.99M |
|
Receivables - Other
|
0.11M | | | | 0.13M | 0.16M | 0.17M | | | | | | 1.92M | |
|
Receivables
|
1.76M | | | | 5.71M | 3.31M | 3.92M | 3.13M | 1.36M | 2.12M | 1.68M | 1.69M | 3.84M | 1.99M |
|
Raw Materials
|
0.29M | | | | 0.16M | 0.11M | 0.06M | 0.08M | 0.62M | 0.84M | 0.96M | 0.91M | 0.81M | 1.11M |
|
Finished Goods
|
1.09M | | | | 0.66M | 0.54M | 0.23M | 0.32M | 0.53M | 0.55M | 0.53M | 0.57M | 0.57M | 0.77M |
|
Inventory
|
1.37M | | | | 0.82M | 0.65M | 0.29M | 0.40M | 1.15M | 1.40M | 1.49M | 1.48M | 1.38M | 1.88M |
|
Prepaid Assets
|
0.04M | | | | 0.02M | 0.01M | 0.00M | 0.00M | 0.03M | 0.05M | 0.13M | 0.17M | 0.43M | 0.32M |
|
Current Assets
|
3.50M | | | | 6.98M | 11.50M | 12.41M | 12.73M | 33.05M | 39.46M | 45.14M | 88.85M | 255.53M | 332.58M |
|
Property, Plant & Equipment (Net)
|
0.04M | | | | 0.03M | 0.02M | 0.02M | 0.02M | 0.74M | 0.80M | 0.82M | 5.16M | 5.58M | 5.54M |
|
Intangibles
|
| | | | | | | | 7.62M | 9.58M | 9.38M | 11.53M | 9.76M | 9.48M |
|
Goodwill & Intangibles
|
| | | | | | | | 7.62M | 9.58M | 9.38M | 11.53M | 9.76M | 9.48M |
|
Long-Term Deferred Tax
|
| | | | 0.52M | 0.52M | 0.52M | | 2.01M | | | | | |
|
Other Non-Current Assets
|
0.01M | | | | 0.01M | 0.01M | 0.01M | 0.03M | 0.74M | 0.92M | 0.98M | 0.99M | 0.64M | 0.65M |
|
Non-Current Assets
|
0.43M | | | | 0.87M | 0.81M | 0.81M | 0.65M | 9.61M | 11.97M | 12.04M | 18.48M | 17.23M | 16.80M |
|
Assets
|
3.94M | | | | 7.85M | 12.31M | 13.22M | 13.38M | 42.65M | 51.42M | 57.18M | 107.33M | 272.76M | 349.38M |
|
Accounts Payables
|
0.17M | | | | 1.13M | 0.06M | 0.16M | 1.01M | 0.15M | 0.53M | 0.30M | 0.34M | 1.38M | 8.44M |
|
Notes Payables
|
| | 0.05M | 0.05M | 0.84M | 0.05M | 2.05M | 2.39M | 0.05M | 0.05M | | | | |
|
Payables
|
0.17M | | 0.05M | 0.05M | 1.97M | 0.11M | 2.21M | 3.40M | 0.20M | 0.58M | 0.30M | 0.34M | 1.38M | 8.44M |
|
Accumulated Expenses
|
0.06M | | | | 0.06M | 0.06M | 0.00M | 0.03M | 0.10M | 0.17M | 0.00M | 0.08M | | |
|
Other Accumulated Expenses
|
0.28M | | | | 0.24M | 0.09M | 0.09M | | | | | | | |
|
Short term Debt
|
| | 0.05M | 0.05M | 0.84M | 0.05M | 2.05M | 2.39M | 0.05M | 0.05M | | | | |
|
Current Leases
|
0.11M | | | | 0.16M | 0.13M | 0.17M | 0.20M | 0.15M | 0.21M | 0.26M | 0.28M | 0.30M | 0.28M |
|
Current Taxes
|
0.12M | | | | 0.46M | 0.45M | 0.44M | 0.26M | 0.01M | 0.03M | 0.02M | 0.04M | 0.06M | 0.09M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.25M | 0.36M |
|
Total Current Liabilities
|
0.74M | | | | 2.89M | 0.84M | 2.91M | 3.89M | 0.46M | 0.99M | 0.60M | 0.74M | 2.38M | 9.31M |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.12M | 0.11M |
|
Convertible Debt
|
| | | | | | | | 0.10M | 0.10M | 0.13M | 0.12M | 0.12M | |
|
Minority Interest
|
2.92M | | | | 4.81M | | | | | -0.02M | -0.04M | -0.08M | -0.04M | -0.05M |
|
Operating Leases
|
0.39M | | | | 0.15M | 0.26M | 0.09M | 0.41M | 0.36M | 0.67M | 0.59M | 0.52M | 0.43M | 0.33M |
|
Other Non-Current Liabilities
|
0.28M | | | | 0.24M | 0.09M | 0.09M | | | | | | | |
|
Total Non-Current Liabilities
|
0.74M | | | | 2.81M | 0.88M | 2.91M | | | | | | | |
|
Total Liabilities
|
1.02M | | -2.44M | -2.50M | 3.04M | 0.96M | 3.00M | 4.30M | 0.91M | 1.55M | 1.32M | 1.38M | 2.92M | 9.74M |
|
Total Debt
|
| | 0.05M | 0.05M | 0.84M | 0.05M | 2.05M | 2.39M | 0.05M | 0.05M | | | 0.12M | 0.11M |
|
Common Equity
|
2.92M | | 2.44M | 2.50M | 4.81M | 11.35M | 10.22M | 9.08M | 41.74M | 49.89M | 55.90M | 106.03M | 269.88M | 339.69M |
|
Shareholder's Equity
|
2.92M | | 2.44M | 2.50M | 4.81M | 11.35M | 10.22M | 9.08M | 41.74M | 49.89M | 55.90M | 106.03M | 269.88M | 339.69M |
|
Liabilities and Shareholders Equity
|
3.94M | | | | 7.85M | 12.31M | 13.22M | 13.38M | 42.65M | 51.42M | 57.18M | 107.33M | 272.76M | 349.38M |
|
Retained Earnings
|
0.54M | | | | 0.20M | -2.55M | -3.67M | -4.98M | -7.94M | -11.49M | -16.03M | -20.10M | -23.69M | -32.09M |
|
Shares Outstanding
|
39.40M | 44.35M | | | 44.35M | 44.35M | 44.35M | 42.15M | 53.80M | 67.62M | 74.87M | 98.73M | 154.66M | 174.30M |