|
Cash & Equivalents
|
10.98M | 6.73M | 5.61M | 3.29M | 1.38M | 1.13M | 2.15M | 2.27M | 6.18M | 8.68M | 19.01M | 7.99M | 20.40M | 11.83M | 23.22M |
|
Cash & Current Investments
|
10.98M | 6.73M | 5.61M | 3.29M | 1.38M | 1.13M | 2.15M | 2.27M | 6.18M | 8.68M | 19.01M | 7.99M | 20.40M | 11.83M | 23.22M |
|
Receivables - Net
|
10.13M | 7.15M | 7.53M | 8.43M | 3.98M | 7.02M | 2.39M | 1.00M | 0.73M | 3.87M | 0.92M | 1.85M | 2.75M | 3.53M | 16.21M |
|
Receivables - Other
|
1.08M | 2.73M | 0.81M | 0.54M | 1.04M | 1.08M | 0.54M | 0.22M | 0.15M | 0.18M | 0.92M | 1.85M | 2,745.00M | 1.31M | 0.85M |
|
Receivables
|
11.21M | 9.88M | 8.34M | 8.98M | 5.02M | 8.10M | 2.93M | 1.22M | 0.89M | 4.05M | 1.84M | 3.70M | 2,747.75M | 4.84M | 17.06M |
|
Raw Materials
|
| | | | | | 0.06M | 0.14M | 0.11M | 0.10M | 0.15M | 0.15M | 0.41M | 0.26M | 0.20M |
|
Work In Process
|
| | | | | | | | | | | | | | 0.12M |
|
Finished Goods
|
| | | | | | | | | | | | | | 17.37M |
|
Inventory
|
| | | 0.22M | 0.15M | 0.07M | 0.06M | 0.13M | 0.11M | 1.35M | 0.20M | 0.85M | 0.86M | 2.34M | 17.67M |
|
Prepaid Assets
|
0.56M | 0.50M | 0.43M | 0.45M | 0.24M | 0.23M | 0.25M | 0.11M | 0.27M | 0.11M | 0.06M | 0.55M | 0.17M | 0.30M | 0.25M |
|
Current Assets
|
22.75M | 17.11M | 14.38M | 13.41M | 6.77M | 9.51M | 5.39M | 3.73M | 7.43M | 14.19M | 20.99M | 11.81M | 24.41M | 19.31M | 58.20M |
|
Property, Plant & Equipment (Net)
|
0.38M | 0.31M | 0.27M | 0.44M | 0.67M | 0.70M | 0.54M | 0.42M | 0.39M | 0.70M | 0.66M | 0.28M | 0.59M | 0.63M | 8.59M |
|
Goodwill
|
3.81M | 3.84M | 1.77M | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | 0.78M | 0.78M | 0.80M | 0.80M | 0.80M | 7.80M | 0.78M |
|
Intangibles
|
0.06M | 0.06M | 0.06M | 1.12M | 0.98M | 0.84M | 0.70M | 0.56M | 0.40M | 0.31M | 0.22M | 0.13M | 0.04M | 0.91M | 0.91M |
|
Goodwill & Intangibles
|
3.87M | 3.90M | 1.83M | 3.02M | 2.89M | 2.75M | 2.61M | 2.47M | 1.18M | 1.09M | 1.02M | 0.93M | 0.83M | 8.71M | 1.69M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | 10.51M | 14.45M |
|
Other Non-Current Assets
|
0.04M | 0.02M | 0.02M | 0.15M | 0.09M | 0.03M | 0.03M | 0.11M | 0.11M | 0.11M | 0.28M | 0.72M | 0.88M | 0.82M | 4.79M |
|
Non-Current Assets
|
4.29M | 4.23M | 2.12M | 3.61M | 3.65M | 3.48M | 3.19M | 3.00M | 1.68M | 3.38M | 2.82M | 7.47M | 7.00M | 6.29M | 38.37M |
|
Assets
|
27.04M | 21.33M | 16.50M | 17.02M | 10.41M | 12.99M | 8.58M | 6.73M | 9.11M | 17.57M | 23.81M | 19.28M | 31.41M | 25.60M | 96.57M |
|
Accounts Payables
|
9.37M | 6.89M | 5.75M | 7.59M | 5.55M | 7.61M | 5.32M | 2.84M | 2.39M | 8.85M | 13.37M | 7.02M | 21.62M | 14.36M | 53.34M |
|
Notes Payables
|
0.20M | 0.38M | 0.50M | 0.14M | 0.15M | 0.29M | 0.25M | | | | | | | | |
|
Payables
|
9.57M | 7.26M | 6.25M | 7.73M | 5.70M | 7.89M | 5.57M | 2.84M | 2.39M | 8.85M | 13.37M | 7.02M | 21.62M | 14.36M | 53.34M |
|
Accumulated Expenses
|
| | 2.33M | 1.64M | 0.96M | 1.56M | 1.05M | 0.85M | 0.86M | | | 0.70M | 1.10M | 1.09M | 178.02M |
|
Other Accumulated Expenses
|
| 0.90M | | | | | 0.74M | 0.01M | 0.02M | | | 0.07M | 0.06M | 0.12M | 0.27M |
|
Short term Debt
|
| | | 3.00M | 1.17M | 2.15M | 0.25M | | | | | 2.02M | | | |
|
Current Leases
|
| | | | | | | | | 0.65M | 0.75M | 0.64M | 0.47M | 0.69M | 0.97M |
|
Current Deferred Revenue
|
7.89M | 2.82M | 3.03M | 2.32M | 2.01M | 2.48M | 2.82M | 2.49M | 2.18M | 2.10M | 3.96M | 2.46M | 2.08M | 3.37M | 2.61M |
|
Total Current Liabilities
|
17.46M | 10.08M | 9.28M | 13.04M | 8.88M | 12.52M | 9.12M | 5.33M | 4.57M | 11.60M | 18.08M | 12.12M | 24.16M | 18.42M | 56.92M |
|
Non-Current Debt
|
| | | | 0.57M | 1.04M | 0.82M | 1.66M | 1.84M | 2.03M | 2.23M | | | | 8.20M |
|
Convertible Debt
|
2.75M | 2.46M | 1.96M | 0.72M | 0.57M | 1.04M | 0.82M | 1.66M | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | 0.11M | 0.11M | 0.10M | 0.02M | | | 0.77M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.91M | 5.41M |
|
Operating Leases
|
| | | | | | | | | 0.96M | 0.21M | 4.94M | 4.31M | 3.63M | 23.54M |
|
Other Non-Current Liabilities
|
0.14M | 0.08M | 0.05M | 0.01M | 0.02M | 0.04M | 0.06M | 0.04M | 0.11M | | | | | | |
|
Total Non-Current Liabilities
|
20.21M | 12.54M | 11.24M | 13.77M | 9.45M | 13.56M | 9.95M | 6.99M | 6.52M | | | | | 3.63M | 32.51M |
|
Total Liabilities
|
20.35M | 12.61M | 11.29M | 13.78M | 9.47M | 13.59M | 10.01M | 7.03M | 6.63M | 14.70M | 20.62M | 17.08M | 28.47M | 22.05M | 89.43M |
|
Total Debt
|
| | | 3.00M | 1.75M | 3.19M | 1.07M | 1.66M | 1.84M | 2.03M | 2.23M | 2.02M | | | 8.20M |
|
Common Equity
|
6.69M | 8.72M | 5.21M | 3.25M | 0.95M | -0.60M | -1.43M | -0.30M | 2.48M | 2.87M | 3.18M | 2.20M | 2.93M | 3.55M | 7.14M |
|
Shareholder's Equity
|
6.69M | 8.72M | 5.21M | 3.25M | 0.95M | -0.60M | -1.43M | -0.30M | 2.48M | 2.87M | 3.18M | 2.20M | 2.93M | 3.55M | 7.14M |
|
Liabilities and Shareholders Equity
|
27.04M | 21.33M | 16.50M | 17.02M | 10.41M | 12.99M | 8.58M | 6.73M | 9.11M | 17.57M | 23.81M | 19.28M | 31.41M | 25.60M | 96.57M |
|
Treasury Shares
|
0.98M | 0.72M | 1.95M | 2.23M | 0.72M | 0.25M | 0.25M | 0.03M | 0.83M | 0.96M | 1.72M | 0.90M | 0.60M | 0.10M | 1.85M |
|
Retained Earnings
|
-57.48M | -55.64M | -59.60M | -62.39M | -65.19M | -67.40M | -68.42M | -67.66M | -65.22M | -65.09M | -65.02M | -66.31M | -66.39M | -66.31M | -60.34M |