|
Accumulated Depreciation
|
| | | 0.43M | | | | 2.29M | 2.31M | | | | | | |
|
Cash & Equivalents
|
863.00 | 0.00M | 4.59M | 2.72M | 0.87M | 0.01M | 3.50M | 0.01M | 0.43M | 28.78M | 50.91M | 123.27M | 197.80M | 116.70M | 116.84M |
|
Receivables - Net
|
| | | 0.02M | | | 0.00M | 0.00M | 0.27M | 0.09M | 0.01M | 0.09M | 0.38M | 0.66M | 0.81M |
|
Receivables - Other
|
| | | | | | | | | 0.18M | 0.18M | 0.19M | 0.72M | 0.48M | 0.69M |
|
Receivables
|
| | | 0.02M | | | 0.00M | 0.00M | 0.27M | 0.27M | 0.19M | 0.28M | 1.10M | 1.14M | 1.49M |
|
Inventory
|
| | | 0.62M | | | 0.87M | 0.77M | 0.74M | 0.71M | 0.33M | 0.31M | | | |
|
Prepaid Assets
|
| | | 0.08M | | | 0.75M | 0.68M | 0.63M | 1.12M | 3.45M | 1.40M | 1.11M | 2.06M | 7.63M |
|
Current Deferred Tax Assets
|
| | | | | | | | 0.97M | | | | | | |
|
Current Assets
|
863.00 | 0.00M | 0.00M | 3.44M | 0.01M | 0.01M | 5.12M | 1.46M | 3.03M | 30.88M | 54.89M | 125.25M | 199.97M | 186.53M | 219.70M |
|
Property, Plant & Equipment (Net)
|
| | | 3.38M | | | 1.98M | 0.05M | 0.03M | 0.82M | 5.41M | 11.96M | 14.28M | 18.59M | 30.06M |
|
Goodwill
|
| | | | | | | | | | | | | 4.59M | 11.84M |
|
Intangibles
|
| | | | | | | | | | | | | 1.43M | 32.87M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 6.02M | 44.71M |
|
Long-Term Deferred Tax
|
0.02M | 0.02M | 0.02M | 65.00M | 0.02M | 0.03M | | 65.00M | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.51M | | | 0.51M | 0.51M | 0.51M | 0.51M | 0.51M | 0.58M | 0.42M | 0.76M | 0.61M |
|
Non-Current Assets
|
| | | 5.11M | | | 3.39M | 1.34M | 1.21M | 1.88M | 6.58M | 14.35M | 16.62M | 27.79M | 79.40M |
|
Assets
|
863.00 | 0.00M | 0.00M | 8.54M | 0.01M | 0.01M | 8.51M | 2.80M | 4.25M | 32.77M | 61.47M | 139.60M | 216.59M | 214.31M | 299.10M |
|
Accounts Payables
|
0.01M | 0.01M | 0.01M | 0.16M | 0.02M | 0.01M | 0.94M | 2.05M | 1.73M | 1.39M | 3.61M | 4.90M | 3.65M | 2.53M | 7.75M |
|
Notes Payables
|
0.07M | 0.09M | 0.10M | 1.00M | 0.13M | 0.15M | 1.00M | 1.23M | 1.00M | 0.75M | | | | | |
|
Payables
|
0.08M | 0.10M | 0.11M | 1.16M | 0.15M | 0.16M | 1.94M | 3.28M | 2.73M | 2.14M | 3.61M | 4.90M | 3.65M | 2.53M | 7.75M |
|
Accumulated Expenses
|
| | | 0.04M | | | 0.16M | 0.26M | 1.15M | 0.05M | 0.06M | 0.66M | 0.89M | 1.99M | 3.34M |
|
Short term Debt
|
| | | | | | | | 4.55M | | | | | | |
|
Current Leases
|
| | | 2.21M | | | 2.08M | 2.36M | 2.34M | 1.62M | 1.04M | 0.67M | 0.71M | 1.16M | 1.67M |
|
Current Deferred Revenue
|
| | | | | | | | 0.07M | 0.05M | 0.01M | 0.02M | | 0.01M | 0.00M |
|
Total Current Liabilities
|
0.08M | 0.10M | 0.11M | 3.90M | 0.15M | 0.16M | 4.86M | 6.24M | 12.79M | 4.27M | 5.15M | 6.81M | 5.26M | 5.69M | 12.76M |
|
Capital Leases
|
| | | 1.86M | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 1.21M | | | 0.48M | 0.23M | | | | | | | |
|
Pension
|
| | | | | | | 0.16M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | 0.71M | | | 0.31M | | | | | | | | |
|
Operating Leases
|
| | | 0.71M | | | 0.34M | 0.21M | 0.11M | 0.04M | 0.14M | 1.11M | 1.89M | 2.58M | 4.15M |
|
Total Liabilities
|
0.08M | 0.10M | 0.11M | 21.00M | 0.15M | 0.16M | 6.14M | 6.84M | 13.05M | 4.30M | 5.29M | 7.92M | 6.43M | 7.11M | 15.24M |
|
Total Debt
|
| | | 1.21M | | | 0.48M | 0.23M | 4.55M | | | | | | |
|
Common Equity
|
-0.08M | -0.10M | -5.12M | -12.45M | -17.49M | -0.15M | 2.37M | -4.03M | -8.81M | 28.46M | 56.18M | 131.68M | 210.16M | 207.21M | 283.86M |
|
Shareholder's Equity
|
-0.08M | -0.10M | -5.12M | -12.45M | -17.49M | -0.15M | 2.37M | -4.03M | -8.81M | 28.46M | 56.18M | 131.68M | 210.16M | 207.21M | 283.86M |
|
Liabilities and Shareholders Equity
|
863.00 | 0.00M | 0.00M | 8.54M | 0.01M | 0.01M | 8.51M | 2.80M | 4.25M | 32.77M | 61.47M | 139.60M | 216.59M | 214.31M | 299.10M |
|
Retained Earnings
|
-0.08M | -0.10M | -0.11M | -43.52M | -0.14M | -0.15M | -61.27M | -68.33M | -77.37M | -86.41M | -94.41M | -107.53M | -120.74M | -141.59M | -174.61M |
|
Preferred Shares
|
| | | 309.00 | | | | | | | | | | | |
|
Treasury Shares
|
| | | | 0.24M | 0.06M | 0.30M | 0.32M | 3.11M | 0.25M | 148.00 | 5.36M | 5.48M | 6.50M | 7.54M |
|
Shares Outstanding
|
6.89M | 6.87M | 6.87M | 6.83M | 6.59M | 6.53M | 24.36M | 24.51M | 24.63M | 36.53M | 42.84M | 51.29M | 56.85M | 59.33M | 67.76M |