|
Cash & Equivalents
|
0.51M | 23.26M | 19.00M | 3.72M | 7.63M |
|
Short-term Investments
|
| | 2.71M | 2.21M | 2.37M |
|
Cash & Current Investments
|
0.51M | 23.26M | 21.71M | 5.93M | 10.00M |
|
Receivables - Net
|
0.00M | 0.05M | 0.95M | 1.34M | 1.11M |
|
Receivables - Other
|
0.06M | 6.09M | 0.20M | 0.25M | 1.72M |
|
Receivables
|
0.06M | 6.15M | 1.16M | 1.59M | 2.83M |
|
Finished Goods
|
| | | 0.43M | 0.16M |
|
Inventory
|
| 0.22M | 0.31M | 0.43M | 0.16M |
|
Prepaid Assets
|
| | | 2.21M | 5.19M |
|
Current Assets
|
0.57M | 29.63M | 23.00M | 7.95M | 14.48M |
|
Construction in Progress
|
| | | | 0.93M |
|
Property, Plant & Equipment (Net)
|
0.02M | 0.06M | 0.71M | 0.69M | 0.41M |
|
Goodwill
|
| | | 0.09M | 0.08M |
|
Intangibles
|
8.00M | 8.00M | 15.16M | 15.09M | 14.75M |
|
Goodwill & Intangibles
|
8.00M | 8.00M | 15.16M | 15.18M | 14.83M |
|
Long-Term Deferred Tax
|
| 1.88M | | 0.15M | 0.06M |
|
Other Non-Current Assets
|
| 0.07M | 0.07M | 0.77M | 0.05M |
|
Non-Current Assets
|
7.30M | 5.54M | 9.70M | 8.41M | 6.80M |
|
Assets
|
7.87M | 35.18M | 32.70M | 16.36M | 21.28M |
|
Accounts Payables
|
0.68M | 0.81M | 8.33M | 6.87M | 18.32M |
|
Payables
|
0.68M | 0.81M | 8.33M | 6.87M | 18.32M |
|
Accumulated Expenses
|
| 0.75M | 8.33M | 0.14M | 0.92M |
|
Other Accumulated Expenses
|
| | 0.02M | 1.30M | 2.12M |
|
Short term Debt
|
1.57M | 0.52M | 0.03M | 0.02M | 0.11M |
|
Current Leases
|
0.04M | 0.22M | 0.47M | 0.56M | 0.36M |
|
Current Taxes
|
| | | 1.99M | 1.48M |
|
Current Deferred Revenue
|
0.02M | 0.03M | 1.41M | 1.27M | 1.43M |
|
Total Current Liabilities
|
2.99M | 2.44M | 11.61M | 10.42M | 23.23M |
|
Non-Current Debt
|
| | 0.03M | 0.02M | |
|
Minority Interest
|
| -0.10M | -0.34M | -0.28M | -0.27M |
|
Non-Current Deferred Tax Liability
|
| | 0.07M | 0.07M | 0.07M |
|
Operating Leases
|
0.08M | 0.63M | 1.07M | 0.85M | 0.75M |
|
Total Non-Current Liabilities
|
3.04M | 2.85M | | 0.92M | 0.46M |
|
Total Liabilities
|
| | 12.69M | 11.33M | 23.69M |
|
Total Debt
|
1.57M | 0.52M | 0.06M | 0.04M | 0.11M |
|
Common Equity
|
-10.41M | 32.33M | 20.01M | 5.03M | -2.41M |
|
Shareholder's Equity
|
-10.41M | 32.33M | 20.01M | 5.03M | -2.41M |
|
Liabilities and Shareholders Equity
|
7.87M | 35.18M | 32.70M | 16.36M | 21.28M |
|
Treasury Shares
|
| | | 0.07M | 0.15M |
|
Retained Earnings
|
-12.59M | -47.35M | -81.14M | -99.27M | -110.16M |
|
Preferred Shares
|
8.00M | | | 8.00M | 15.00 |