|
Accumulated Depreciation
|
-1.55M | | 2.05M | 1.51M | 2.10M | 2.96M | 4.85M | 10.79M | 11.59M | | |
|
Receivables - Fees
|
1.22M | | | | | | | | | | |
|
Cash & Equivalents
|
3.06M | 33.21M | 7.79M | 47.93M | 88.40M | 60.04M | 107.92M | 51.63M | 20.77M | 9.38M | 8.86M |
|
Receivables - Net
|
| | | | | | 3.29M | 0.16M | 0.31M | | |
|
Receivables
|
| | | | | | 3.29M | 0.16M | 0.31M | | |
|
Raw Materials
|
| | | | | | 0.14M | 0.72M | 0.80M | | |
|
Work In Process
|
| | | | | | 0.18M | 0.16M | 0.34M | | |
|
Finished Goods
|
| | | | | | 0.14M | 0.23M | 0.04M | | |
|
Inventory
|
| | | | | | 0.47M | 1.11M | 1.18M | | |
|
Prepaid Assets
|
2.10M | 0.76M | 2.36M | 2.00M | 0.90M | 0.95M | 1.73M | 2.59M | 1.86M | 2.19M | 0.55M |
|
Current Assets
|
5.78M | 37.00M | 38.15M | 61.77M | 104.56M | 76.30M | 118.95M | 50.49M | 24.57M | 11.58M | 9.42M |
|
Buildings
|
1.01M | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.80M | 0.71M | 2.31M | 2.48M | 5.18M | 9.82M | 8.61M | 15.93M | 10.26M | | |
|
Intangibles
|
| | | | | | | | 8.82M | 8.82M | 8.82M |
|
Goodwill & Intangibles
|
| | | | | | | | 8.82M | 8.82M | 8.82M |
|
Long-Term Deferred Tax
|
27.43M | | | | | | | | | | |
|
Other Non-Current Assets
|
0.20M | -0.20M | 0.20M | 0.20M | 0.25M | 0.25M | 0.18M | 5.00M | 13.94M | | |
|
Non-Current Assets
|
1.05M | -37.00M | 2.69M | 2.75M | 5.47M | 10.12M | 8.84M | 27.40M | 22.92M | 8.82M | 8.82M |
|
Assets
|
6.83M | | 40.84M | 64.52M | 110.03M | 86.42M | 127.78M | 77.89M | 47.49M | 20.39M | 18.24M |
|
Accounts Payables
|
0.54M | 1.31M | 1.53M | 6.89M | 6.25M | 2.43M | 1.56M | 2.12M | 1.26M | 1.34M | 0.67M |
|
Notes Payables
|
6.80M | | | | | | | | | | |
|
Payables
|
7.35M | 1.31M | 1.53M | 6.89M | 6.25M | 2.43M | 1.56M | 2.12M | 1.26M | 1.34M | 0.67M |
|
Accumulated Expenses
|
0.86M | -1.13M | 2.51M | 4.65M | 3.90M | 3.65M | 3.96M | 6.52M | 2.53M | 2.44M | 1.25M |
|
Other Accumulated Expenses
|
0.85M | | | | | 0.61M | 0.81M | 1.17M | 0.34M | 0.32M | 0.29M |
|
Short term Debt
|
5.20M | 3.99M | 3.80M | 7.44M | | 6.86M | 4.54M | 8.80M | 5.36M | | |
|
Current Leases
|
| | | | | | | 1.07M | 0.10M | | |
|
Current Deferred Revenue
|
| | | | 0.62M | 0.79M | 2.60M | 1.24M | 1.15M | | |
|
Total Current Liabilities
|
13.41M | 5.80M | 7.84M | 14.33M | 6.87M | 13.73M | 12.78M | 18.51M | 13.77M | 4.51M | 2.65M |
|
Non-Current Debt
|
| | 15.28M | 8.53M | 14.36M | 18.02M | 16.38M | 5.01M | | | |
|
Non-Current Deffered Revenue
|
0.24M | 0.20M | 0.01M | 0.31M | 2.01M | 1.63M | 0.59M | 1.15M | 1.04M | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | 4.62M | 0.73M | 0.72M |
|
Operating Leases
|
| | | | | | | 3.75M | 4.66M | | |
|
Other Non-Current Liabilities
|
0.24M | 0.04M | 0.23M | 7.50M | 13.45M | 5.86M | 1.18M | 85.29M | 7.10M | 1.78M | 1.06M |
|
Total Non-Current Liabilities
|
16.54M | 5.96M | 23.14M | 23.17M | 23.43M | 33.90M | 93.49M | 28.50M | 18.57M | 4.51M | 9.17M |
|
Total Liabilities
|
16.78M | 6.00M | 23.37M | 30.67M | 36.87M | 39.76M | 94.67M | 113.79M | 25.67M | 6.29M | 10.23M |
|
Total Debt
|
5.20M | 3.99M | 19.08M | 15.97M | 14.36M | 24.87M | 20.92M | 13.80M | 5.36M | | |
|
Common Equity
|
-65.89M | 31.96M | 17.47M | 33.85M | 73.16M | 46.66M | 33.11M | -35.89M | 21.81M | 14.11M | 8.00M |
|
Shareholder's Equity
|
-65.89M | | 17.47M | 33.85M | 73.16M | 46.66M | 33.11M | -35.89M | 21.81M | 14.11M | 8.00M |
|
Liabilities and Shareholders Equity
|
6.83M | | 40.84M | 64.52M | 110.03M | 86.42M | 127.78M | 77.89M | 47.49M | 20.39M | 18.24M |
|
Retained Earnings
|
-68.56M | | -88.66M | -122.03M | -145.45M | -178.81M | -203.21M | -473.58M | -425.83M | -444.23M | -457.23M |
|
Preferred Shares
|
55.94M | | | | | | | | | | |
|
Treasury Shares
|
| | | 0.16M | 0.07M | | | 0.09M | 0.08M | 0.09M | 0.21M |
|
Shares Outstanding
|
7.15M | 1.70M | 19.57M | 37.06M | 43.05M | 43.71M | 45.27M | 6.84M | 8.24M | 16.95M | 17.03M |
|
Tangible Book Value
|
-7.63M | | | | | | | | | | |