|
Cash & Equivalents
|
2.77M | 0.77M | 1.08M | 0.81M | 3.10M | 0.13M | 0.36M | 4.35M | 0.82M |
|
Short-term Investments
|
1.02M | 1.02M | 1.02M | 3.74M | 2.53M | 0.21M | | | |
|
Cash & Current Investments
|
3.79M | 1.79M | 2.10M | 4.54M | 5.63M | 0.34M | 0.36M | 4.35M | 0.82M |
|
Receivables - Net
|
1.45M | 1.22M | 2.46M | 1.28M | 0.98M | 0.60M | 2.90M | 2.20M | 2.22M |
|
Receivables
|
1.45M | 1.22M | 2.46M | 1.28M | 0.98M | 0.60M | 2.90M | 2.20M | 2.22M |
|
Raw Materials
|
| | | | | | 2.86M | 5.29M | |
|
Work In Process
|
| | | | | | 0.65M | 1.11M | |
|
Finished Goods
|
| | | | | | 0.83M | 0.61M | |
|
Inventory
|
| | 0.24M | 0.25M | 0.14M | 0.19M | 4.34M | 7.01M | 7.36M |
|
Prepaid Assets
|
0.11M | 0.53M | 0.37M | 0.32M | 0.25M | 0.49M | | 1.03M | 0.55M |
|
Current Assets
|
5.36M | 3.54M | 5.40M | 7.41M | 7.21M | 1.68M | | 14.46M | 10.55M |
|
Property, Plant & Equipment (Net)
|
25.76M | 33.20M | 61.35M | 64.26M | 11.71M | 3.44M | | 0.79M | 0.80M |
|
Long-Term Investments
|
| | | 0.99M | | | | | |
|
Goodwill
|
| | | | | | 64.87M | 23.18M | 7.40M |
|
Intangibles
|
| | | | | | 13.57M | 15.95M | 16.51M |
|
Goodwill & Intangibles
|
| | | | | | 78.43M | 39.13M | 23.91M |
|
Long-Term Deferred Tax
|
| | | | | | | 11.17M | 17.79M |
|
Other Non-Current Assets
|
25.76M | | 0.83M | 0.99M | 0.92M | 0.80M | | 0.29M | 0.27M |
|
Non-Current Assets
|
-4.81M | 33.51M | 64.59M | 68.65M | 14.62M | 6.31M | | 39.72M | 14.61M |
|
Assets
|
0.54M | 37.05M | 69.99M | 76.06M | 21.83M | 7.99M | | 54.18M | 25.16M |
|
Accounts Payables
|
2.36M | 2.38M | 2.42M | 3.04M | 1.14M | 0.29M | | 1.85M | 3.06M |
|
Notes Payables
|
| | | | | | | 0.29M | 4.50M |
|
Payables
|
2.36M | 2.38M | 2.42M | 3.04M | 1.14M | 0.29M | | 2.13M | 7.57M |
|
Accumulated Expenses
|
0.12M | 0.59M | 3.07M | 1.06M | 1.13M | 1.54M | | 1.68M | 1.94M |
|
Short term Debt
|
0.96M | 0.76M | 1.01M | 0.04M | 1.99M | 17.93M | 0.45M | 0.45M | 0.39M |
|
Current Leases
|
| | | | | | | 0.63M | 0.90M |
|
Current Deferred Revenue
|
| | | | | | | 0.50M | 0.23M |
|
Total Current Liabilities
|
3.45M | 4.56M | 6.51M | 4.14M | 4.26M | 19.75M | | 5.38M | 11.03M |
|
Non-Current Debt
|
3.83M | 8.50M | 31.55M | 23.01M | 16.62M | | | 0.45M | 0.49M |
|
Pension
|
| | | | | | | 0.11M | 0.22M |
|
Minority Interest
|
0.57M | | | | | | | | |
|
Operating Leases
|
| | | | | | 2.18M | 3.16M | 3.62M |
|
Other Non-Current Liabilities
|
0.91M | 1.34M | 2.69M | 2.91M | 3.09M | 3.40M | | | |
|
Total Non-Current Liabilities
|
6.50M | 10.88M | 34.57M | 25.92M | 20.11M | 6.72M | | | |
|
Total Liabilities
|
9.95M | 15.44M | 41.08M | 30.06M | 24.37M | 26.47M | | 10.96M | 14.46M |
|
Total Debt
|
4.79M | 9.26M | 32.56M | 23.05M | 18.61M | 17.93M | 0.45M | 0.89M | 0.88M |
|
Common Equity
|
21.70M | 21.61M | 28.91M | 46.00M | -2.53M | -18.48M | 76.58M | 43.22M | 10.70M |
|
Shareholder's Equity
|
21.70M | 21.61M | 28.91M | 46.00M | -2.53M | -18.48M | 76.58M | 43.22M | 10.70M |
|
Liabilities and Shareholders Equity
|
0.54M | 37.05M | 69.99M | 76.06M | 21.83M | 7.99M | | 54.18M | 25.16M |
|
Treasury Shares
|
2.84M | 0.02M | | | 1.90M | | 1.15M | 0.02M | 0.00M |
|
Retained Earnings
|
-20.45M | -20.71M | -20.46M | -17.28M | -71.39M | -87.58M | | -111.55M | -165.58M |
|
Preferred Shares
|
0.00M | 0.00M | 0.00M | 752.00 | 938.00 | 938.00 | | 6.00 | 6.00 |