|
Cash & Equivalents
|
0.05M | 0.00M | 0.05M | 0.18M | 0.83M | 0.46M | 0.18M | 6.61M | 0.46M | 18.65M | 8.96M | 5.15M | 15.88M |
|
Cash & Current Investments
|
0.05M | 0.00M | 0.05M | 0.18M | 0.83M | 0.46M | 0.18M | 6.61M | 0.46M | 18.65M | 8.96M | 5.15M | 15.88M |
|
Receivables - Net
|
0.45M | 0.06M | 0.20M | 0.25M | 0.74M | 0.79M | 1.02M | 1.29M | 2.22M | 2.86M | 6.81M | 8.47M | 12.41M |
|
Receivables - Other
|
| 0.03M | 0.01M | 0.20M | 0.05M | 0.05M | | 0.05M | 0.05M | 0.08M | 0.10M | 0.05M | 1.10M |
|
Receivables
|
0.45M | 0.09M | 0.22M | 0.45M | 0.79M | 0.84M | 1.02M | 1.34M | 2.27M | 2.94M | 6.91M | 8.52M | 13.51M |
|
Inventory
|
0.29M | 0.27M | 0.45M | 0.41M | 0.35M | 0.71M | 0.47M | 0.75M | 1.15M | 2.05M | 3.55M | 4.72M | 2.75M |
|
Current Deferred Tax Assets
|
0.09M | 0.14M | 0.98M | | | | | | | | | | |
|
Prepaid Assets
|
0.11M | 0.10M | 0.01M | 0.11M | 0.02M | 0.03M | 0.03M | 0.16M | 0.61M | 0.92M | 1.10M | 0.61M | 1.02M |
|
Current Assets
|
1.05M | 1.59M | 1.04M | 1.16M | 2.00M | 2.04M | 1.69M | 8.86M | 4.48M | 24.61M | 20.62M | 19.01M | 33.31M |
|
Property, Plant & Equipment (Net)
|
806.00 | | | 0.04M | 0.03M | 0.06M | 0.02M | 0.20M | 0.68M | 1.63M | 1.42M | 1.26M | 0.43M |
|
Long-Term Investments
|
| | | | | | | | 1.10M | 5.02M | 3.08M | 3.08M | 6.21M |
|
Goodwill
|
| | | | | | | | | | 3.60M | 3.60M | 3.60M |
|
Intangibles
|
4.11M | 0.43M | 0.34M | 0.19M | 0.51M | 0.55M | | 1.47M | 3.92M | 4.73M | 31.51M | 44.93M | 23.48M |
|
Goodwill & Intangibles
|
4.11M | 0.43M | 0.34M | 0.19M | 0.51M | 0.55M | | 1.47M | 3.92M | 4.73M | 35.11M | 48.53M | 27.08M |
|
Long-Term Deferred Tax
|
| 8.13M | 9.21M | 11.78M | 11.78M | 7.30M | | 1.88M | | | | | |
|
Other Non-Current Assets
|
0.11M | 0.03M | 0.01M | | | | | | | | | | 19.61M |
|
Non-Current Assets
|
5.74M | 2.24M | 0.35M | 0.23M | 0.18M | 0.18M | 0.02M | 2.26M | 5.34M | 11.79M | 40.42M | 54.87M | 54.79M |
|
Assets
|
6.78M | 3.83M | 1.39M | 1.39M | 2.17M | 2.22M | 1.71M | 11.12M | 9.83M | 36.40M | 61.04M | 73.87M | 88.09M |
|
Accounts Payables
|
0.32M | 0.00M | 0.21M | 0.22M | 0.24M | 0.23M | 0.16M | 0.34M | 0.27M | 0.44M | 1.39M | 1.92M | 1.50M |
|
Notes Payables
|
1.82M | 0.50M | 1.81M | 0.61M | 0.41M | 1.20M | | | | | | | |
|
Payables
|
2.14M | 0.50M | 2.02M | 0.84M | 0.65M | 1.43M | 0.16M | 0.34M | 0.27M | 0.44M | 1.39M | 1.92M | 1.50M |
|
Accumulated Expenses
|
0.46M | 0.43M | 0.80M | 0.32M | 0.37M | 0.32M | 0.70M | 1.59M | 2.42M | 4.52M | 7.76M | 7.68M | 10.08M |
|
Other Accumulated Expenses
|
| | | | | | | | | | 1.16M | 1.10M | |
|
Short term Debt
|
2.31M | 5.42M | 1.34M | 310.00 | 44.00 | | | | | | | 0.58M | |
|
Current Leases
|
| | | 0.00M | 0.00M | | | 0.12M | 0.13M | 0.20M | 0.31M | 0.36M | 0.36M |
|
Current Deferred Revenue
|
| | | | | 0.01M | 0.01M | | | | | | |
|
Total Current Liabilities
|
5.79M | 6.88M | 5.01M | 1.46M | 1.39M | 2.12M | 1.12M | 2.64M | 3.54M | 6.02M | 12.81M | 13.77M | 15.29M |
|
Capital Leases
|
| | | 0.00M | | | | | | | | | |
|
Non-Current Debt
|
| 0.28M | | | | | | | | | | 9.11M | 30.69M |
|
Convertible Debt
|
0.44M | 0.53M | 0.19M | 1.20M | 1.20M | | | 1.50M | | | | | |
|
Minority Interest
|
| | | | | | | -0.22M | -0.31M | -0.49M | -0.11M | -0.24M | -0.49M |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | 1.05M |
|
Operating Leases
|
| | | | | | | 0.48M | 0.36M | 0.22M | 0.51M | 1.74M | 1.24M |
|
Other Non-Current Liabilities
|
0.05M | 0.12M | | | | | | | 0.09M | | 6.00M | 2.72M | 0.75M |
|
Total Non-Current Liabilities
|
0.44M | 0.81M | 0.19M | 1.20M | 1.20M | | | 2.08M | 0.45M | 0.22M | 6.51M | 15.52M | 33.89M |
|
Total Liabilities
|
6.23M | 7.69M | 5.20M | 2.66M | 2.59M | 2.12M | 1.12M | 4.72M | 3.99M | 6.24M | 19.32M | 29.28M | 49.18M |
|
Total Debt
|
2.31M | 5.69M | 1.34M | 310.00 | 44.00 | | | | | | | 9.69M | 30.69M |
|
Common Equity
|
0.56M | -3.86M | -3.81M | -1.27M | -0.42M | -46.87M | 11.37M | 6.39M | 6.15M | 30.64M | 41.72M | 44.59M | 39.40M |
|
Shareholder's Equity
|
0.56M | -3.86M | -3.81M | -1.27M | -0.42M | -46.87M | 11.37M | 6.39M | 6.15M | 30.64M | 41.72M | 44.59M | 39.40M |
|
Liabilities and Shareholders Equity
|
6.78M | 3.83M | 1.39M | 1.39M | 2.17M | 2.22M | 1.71M | 11.12M | 9.83M | 36.40M | 61.04M | 73.87M | 88.09M |
|
Treasury Shares
|
| | | | | | | | 0.17M | 0.16M | 0.18M | 0.14M | 0.20M |
|
Retained Earnings
|
-24.43M | -37.17M | -39.02M | -46.78M | -47.20M | -46.87M | 0.14M | -2.68M | -7.03M | -15.24M | -23.39M | -28.04M | -37.78M |
|
Preferred Shares
|
| | | 0.80M | 0.86M | 0.86M | 11.37M | 11.37M | | | | | |