|
Receivables - Accured
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M |
|
Cash & Equivalents
|
0.03M | 0.08M | 0.07M | 0.27M | 0.71M | | | | 0.08M | | | 0.09M | 0.01M | 0.17M | 0.10M | 0.17M | 0.18M | 0.19M | 0.21M | 0.59M | 0.87M | 0.53M | 0.54M | 3.36M | 2.87M | 7.70M | 4.15M | 6.65M | 5.92M | 5.21M | 4.52M | 3.57M | 3.12M | 1.87M | 1.00M | 0.32M | 1.09M | | 0.75M | 0.03M | 0.15M | 3.50M | 7.72M | 0.58M | 0.31M | 2.05M | 0.02M | 0.36M |
|
Receivables - Net
|
| 0.11M | 0.15M | 0.19M | 0.35M | 0.35M | 0.42M | 0.44M | 0.35M | 0.45M | 0.37M | 0.39M | 0.30M | 0.27M | 0.26M | 0.25M | 0.32M | 0.33M | 0.33M | | 0.43M | 0.73M | 0.71M | 0.71M | 0.79M | 0.88M | 3.54M | 1.03M | 1.09M | 1.94M | 1.50M | 1.01M | 0.98M | 1.04M | 1.02M | 0.88M | 0.63M | 1.30M | 0.80M | 0.85M | 1.22M | 9.04M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.59M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 9.04M | 2.23M | 4.51M | 4.14M | 3.83M | | |
|
Receivables
|
| 0.11M | 0.15M | 0.19M | 0.35M | 0.35M | 0.42M | 0.44M | 0.35M | 0.45M | 0.37M | 0.39M | 0.30M | 0.27M | 0.26M | 0.25M | 0.32M | 0.33M | 0.33M | | 0.43M | 0.73M | 0.71M | 0.71M | 0.79M | 0.88M | 3.54M | 1.03M | 1.09M | 1.94M | 1.50M | 1.01M | 0.98M | 1.04M | 1.02M | 0.88M | 0.63M | 1.30M | 0.80M | 0.85M | 2.45M | 18.08M | 2.24M | 4.52M | 4.15M | 3.83M | | 0.59M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 1.90M | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 968.00 | 0.01M | 0.01M | | | | | |
|
Inventory
|
| 0.04M | 0.02M | 0.03M | 0.05M | 0.15M | 0.42M | 0.36M | 0.28M | 0.48M | 0.54M | 0.64M | | | | | | | | | 0.08M | 0.06M | 0.55M | 0.06M | 0.06M | 0.37M | 1.82M | 1.65M | 1.26M | 0.47M | 0.14M | 0.09M | 0.06M | 0.27M | 0.13M | 0.08M | 0.07M | | 0.16M | 3.03M | 968.00 | 0.01M | 0.01M | | | | | 0.23M |
|
Prepaid Assets
|
| 0.00M | -0.08M | 0.05M | 0.06M | 0.11M | 0.19M | 0.20M | 0.09M | 0.22M | 0.20M | 0.14M | 0.02M | 0.07M | 0.06M | 0.10M | 0.10M | 0.15M | 0.17M | | 0.08M | 0.17M | 0.15M | 0.18M | 0.08M | 0.27M | 0.30M | 0.23M | 0.15M | 0.46M | 0.37M | 0.44M | 0.22M | 0.40M | 0.36M | 0.25M | 0.10M | | 0.39M | 0.25M | 0.05M | 0.17M | 0.80M | | 0.00M | 0.42M | 0.29M | 0.24M |
|
Current Deferred Tax Assets
|
| | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Assets
|
| 0.40M | 0.32M | 0.54M | 1.22M | 0.95M | 1.53M | 1.35M | 0.52M | 1.82M | 1.44M | 1.35M | 0.34M | 0.51M | 0.42M | 0.53M | 0.61M | 0.67M | 0.70M | | 1.47M | 1.49M | 1.95M | 4.31M | 3.80M | 9.79M | 10.12M | 10.64M | 9.22M | 9.16M | 6.54M | 5.19M | 4.37M | 3.60M | 3.35M | 2.37M | 2.09M | | 2.10M | 5.55M | 2.75M | 14.03M | 12.14M | | 6.31M | 7.83M | 0.86M | 1.42M |
|
Property, Plant & Equipment (Net)
|
| 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | 0.07M | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.17M | 0.20M | 0.15M | 0.15M | 0.16M | 0.16M | 0.02M | 0.01M | 0.10M | 0.07M | 0.07M | 0.07M | 0.07M | | 0.06M | 0.29M | 0.01M | 0.01M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.02M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | | | | | 0.22M | 0.16M | | | | | | | | | | | | | | | | | | | 2.50M | 2.50M | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | | | | | | | | | | | | 5.13M | | | | | 21.37M | 21.37M | 21.37M | 21.37M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | | | | | | 9.45M | | | | | 76.40M | 76.40M | 76.40M | 76.40M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | 0.73M | | | | | | 0.79M | 1.06M | 1.10M | 0.45M | | 0.59M | 14.58M | | | | | 97.77M | 97.77M | 97.77M | 97.77M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.53M | 0.53M | 0.53M |
|
Other Non-Current Assets
|
| | | | 0.06M | 0.00M | 0.09M | 0.02M | 0.18M | 0.17M | | 0.08M | | | | | 0.01M | 0.01M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.09M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.15M | 0.05M | 0.05M | 0.45M | | 0.05M | 0.05M | 9.57M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | |
|
Non-Current Assets
|
| 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | 1.50M | | | 0.07M | | | | | 0.01M | 0.01M | 0.01M | | 0.76M | 1.81M | 3.90M | -0.75M | 1.77M | 1.68M | 1.61M | 1.21M | 0.57M | 0.54M | 0.36M | 0.32M | 1.39M | 2.24M | 2.33M | 2.11M | 1.62M | | 3.58M | 16.11M | 9.78M | 90.83M | 2.70M | | 98.55M | 98.53M | 103.44M | 103.41M |
|
Assets
|
| 0.40M | 0.33M | 0.54M | 1.22M | 0.95M | 1.53M | 1.35M | 2.03M | 1.82M | 1.44M | 1.42M | 0.34M | 0.51M | 0.42M | 0.53M | 0.62M | 0.68M | 0.71M | | 2.23M | 3.30M | 5.85M | 3.57M | 5.57M | 11.47M | 11.73M | 11.85M | 9.79M | 9.69M | 6.90M | 5.51M | 5.77M | 5.84M | 5.67M | 4.48M | 3.71M | 4.04M | 5.67M | 21.65M | 12.53M | 104.85M | 14.85M | | 104.85M | 106.36M | 104.29M | 104.83M |
|
Accounts Payables
|
| 0.16M | 0.20M | 0.22M | 0.29M | 0.38M | 0.51M | 0.33M | 0.22M | 0.34M | 0.35M | 0.58M | 0.24M | 0.17M | 0.15M | 0.12M | 0.11M | 0.09M | 0.13M | | 0.40M | 0.41M | 0.76M | 0.40M | 0.33M | 0.32M | 0.27M | 0.19M | 0.26M | 0.37M | 0.17M | 0.28M | 0.48M | 0.91M | 1.20M | 0.74M | 0.53M | | 0.86M | 1.33M | 1.46M | 0.95M | 0.73M | | 2.90M | 3.18M | 3.14M | 3.67M |
|
Notes Payables
|
| 0.02M | 0.06M | | | | 0.21M | 0.22M | 0.23M | 0.73M | 0.21M | 0.33M | 0.14M | 0.38M | 0.24M | 0.25M | 0.01M | 0.20M | 0.18M | | 0.18M | | | 0.22M | | | | | 0.23M | 0.23M | 0.23M | | | 0.17M | 0.50M | 0.50M | 0.17M | | | 5.25M | 0.05M | | | | 2.29M | 2.00M | 2.00M | 2.00M |
|
Payables
|
| 0.18M | 0.26M | 0.22M | 0.29M | 0.38M | 0.72M | 0.56M | 0.46M | 1.07M | 0.57M | 0.91M | 0.38M | 0.54M | 0.40M | 0.37M | 0.12M | 0.29M | 0.31M | | 0.58M | 0.41M | 0.76M | 0.62M | 0.33M | 0.32M | 0.27M | 0.19M | 0.48M | 0.59M | 0.39M | 0.28M | 0.48M | 1.08M | 1.70M | 1.24M | 0.69M | | 0.86M | 6.58M | 1.51M | 0.95M | 0.73M | | 5.18M | 5.18M | 5.14M | 5.67M |
|
Accumulated Expenses
|
| 0.04M | 0.10M | 0.11M | 0.18M | 0.18M | 0.21M | 0.27M | 0.25M | 0.40M | 0.61M | 0.65M | 0.47M | 0.28M | 0.17M | 0.20M | 0.16M | 0.17M | 0.16M | | 0.14M | 0.18M | 0.10M | 0.15M | 0.10M | 0.23M | 0.35M | 0.29M | 0.22M | 0.52M | 0.38M | 0.32M | 0.27M | 0.34M | 0.44M | 0.31M | 0.27M | | 0.38M | 0.39M | 0.16M | 0.49M | 0.50M | | 1.31M | 1.41M | 1.80M | 0.98M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.11M | 0.07M | | 0.79M | 0.41M | 0.07M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | |
|
Short term Debt
|
| 0.05M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | | 1.96M | | | | | | 0.41M | 0.52M | 0.52M | 0.53M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.06M | 0.13M | 0.12M | 0.09M | 0.06M | 0.18M | 0.18M | 0.18M | 0.19M | 0.20M | | 0.21M | 0.25M | 0.03M | 0.03M | 0.03M | | 0.06M | 0.07M | 0.03M | 0.02M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.00M | | 0.01M | 0.01M | | | | 996.00 | | | 0.01M | | | | | | | | | | | |
|
Total Current Liabilities
|
| 0.27M | 0.40M | 0.33M | 0.55M | 0.61M | 1.08M | 0.97M | 1.76M | 1.17M | 1.34M | 1.84M | 1.47M | 1.24M | 0.66M | 0.63M | 0.53M | 0.47M | 0.51M | | 0.86M | 0.81M | 1.09M | 0.96M | 0.52M | 0.95M | 0.72M | 0.53M | 0.84M | 1.24M | 0.86M | 0.65M | 0.93M | 1.60M | 2.55M | 2.06M | 2.15M | | 4.26M | 9.09M | 11.56M | 2.95M | 2.90M | | 7.91M | 7.46M | 7.69M | 7.35M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.04M | 0.01M | | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.52M | 0.52M | 0.52M | 0.30M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | 0.33M | | | 0.33M | | | 0.03M | | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | 0.19M | 0.94M | 0.96M | | | 0.18M | 0.18M | 0.18M | | 0.10M | | | | | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | 0.61M | 1.09M | 1.58M | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.02M | -0.04M | -0.42M | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 7.85M | | 0.01M | | 0.01M | 0.01M | 0.01M | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | 0.83M | 0.81M | 0.79M | 0.69M | 0.75M | 0.73M | 0.32M | 0.27M | 0.37M | 0.34M | 0.31M | 1.07M | 1.20M | 1.16M | 1.11M | 0.89M | | 0.99M | 0.98M | 0.18M | 0.20M | 0.19M | | 0.16M | 0.20M | 0.03M | 0.02M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.52M | 13.52M | 13.52M | 13.52M |
|
Other Non-Current Liabilities
|
| | | | 0.06M | 0.05M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | | 0.99M | 0.94M | 0.59M | | 0.78M | 1.03M | 0.74M | 1.47M | 1.63M | | 2.30M | 1.69M | 2.36M | 0.14M |
|
Total Non-Current Liabilities
|
| | | | 0.49M | 0.56M | 1.04M | 0.97M | 1.76M | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | | 2.88M | 2.39M | 2.78M | | 4.26M | 9.06M | 11.25M | 1.65M | 1.43M | | 23.48M | 23.50M | 24.08M | 22.02M |
|
Total Liabilities
|
| 0.27M | 0.40M | 0.33M | 0.55M | 0.61M | 1.08M | 0.97M | 1.76M | 1.90M | 2.28M | 2.85M | 1.49M | 1.24M | 1.06M | 1.03M | 0.93M | 0.87M | 0.83M | | 1.38M | 2.08M | 2.34M | 1.96M | 1.43M | 1.84M | 1.58M | 1.03M | 1.11M | 1.49M | 1.11M | 0.90M | 2.00M | 2.95M | 3.87M | 3.33M | 3.37M | 3.38M | 5.04M | 10.09M | 11.99M | 3.12M | 3.06M | -85.13M | 25.78M | 25.20M | 26.43M | 22.16M |
|
Total Debt
|
| 0.05M | 0.06M | | | | | | | | | 0.04M | 0.01M | | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.52M | 0.52M | 0.52M | 0.30M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | 0.33M | | | 0.92M | | 1.96M | 0.03M | | | | | 0.41M | 0.52M | 0.52M | 0.53M |
|
Common Equity
|
| 0.13M | -0.08M | 0.21M | 0.67M | 0.34M | 0.45M | 0.38M | 0.27M | | | | -1.15M | | -0.64M | -0.50M | -0.31M | -0.19M | -0.12M | | 0.84M | 1.22M | 1.34M | 3.89M | 4.14M | 9.64M | 10.15M | 10.83M | 8.68M | 8.20M | 5.79M | 4.62M | 3.77M | 2.89M | 1.80M | 1.36M | 0.34M | 0.66M | -1.29M | 11.56M | 0.54M | 13.62M | 11.79M | 85.13M | 79.07M | 81.16M | 77.86M | 82.67M |
|
Shareholder's Equity
|
| 0.13M | -0.08M | 0.21M | 0.67M | 0.34M | 0.45M | 0.38M | 0.27M | | | | -1.15M | | -0.64M | -0.50M | -0.31M | -0.19M | -0.12M | | 0.84M | 1.22M | 1.34M | 3.89M | 4.14M | 9.64M | 10.15M | 10.83M | 8.68M | 8.20M | 5.79M | 4.62M | 3.77M | 2.89M | 1.80M | 1.36M | 0.34M | 0.66M | -1.29M | 11.56M | 0.54M | 13.62M | 11.79M | 85.13M | 79.07M | 81.16M | 77.86M | 82.67M |
|
Liabilities and Shareholders Equity
|
| 0.40M | 0.33M | 0.54M | 1.22M | 0.95M | 1.53M | 1.35M | 2.03M | 1.82M | 1.44M | 1.42M | 0.34M | 0.51M | 0.42M | 0.53M | 0.62M | 0.68M | 0.71M | | 2.23M | 3.30M | 5.85M | 3.57M | 5.57M | 11.47M | 11.73M | 11.85M | 9.79M | 9.69M | 6.90M | 5.51M | 5.77M | 5.84M | 5.67M | 4.48M | 3.71M | 4.04M | 5.67M | 21.65M | 12.53M | 104.85M | 14.85M | | 104.85M | 106.36M | 104.29M | 104.83M |
|
Retained Earnings
|
| -2.52M | -3.74M | -4.09M | -4.53M | -4.98M | -5.03M | -5.15M | -5.65M | -6.02M | -7.12M | -7.97M | -8.41M | -8.33M | -8.34M | -8.26M | -8.12M | -8.04M | -8.02M | | -8.11M | -7.99M | -7.93M | -7.90M | -8.40M | -8.22M | -8.76M | -8.62M | -10.93M | -11.58M | -14.16M | -15.46M | -16.25M | -17.21M | -18.30M | -18.80M | -19.72M | | -21.90M | -21.53M | -33.25M | -24.67M | -26.50M | | -39.04M | -42.10M | -48.82M | -52.43M |
|
Preferred Shares
|
| 7.00 | 9.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| 28.82M | 0.90M | 0.90M | 31.27M | | | | 31.44M | | | | 31.66M | | 0.25M | 0.25M | 5.33M | 31.99M | 31.99M | 32.29M | 5.55M | 5.62M | 5.62M | 6.44M | 6.54M | 7.48M | 8.06M | 8.07M | 8.09M | 8.09M | 8.16M | 8.17M | 0.54M | 0.55M | 0.55M | 0.56M | 0.63M | 0.68M | 0.68M | 0.82M | 0.91M | 1.41M | 1.41M | 8.61M | 8.75M | 12.52M | 16.13M | 23.13M |