|
Accumulated Depreciation
|
| 12.21M | 11.89M | 11.92M | 0.84M | 0.97M | 1.06M | 1.09M | | | 0.02M | 0.04M | 0.08M |
|
Cash & Equivalents
|
2.51M | 0.34M | 3.27M | 0.32M | 0.26M | 0.33M | 0.31M | 6.82M | 7.65M | 2.20M | 2.75M | 13.65M | 9.11M |
|
Receivables - Net
|
| 4.63M | 2.62M | 2.96M | 3.76M | 2.17M | 2.75M | 1.82M | | | | | |
|
Receivables
|
| 4.63M | 2.62M | 2.96M | 3.76M | 2.17M | 2.75M | 1.82M | | | | | |
|
Raw Materials
|
| 3.23M | 1.92M | 1.43M | 1.58M | 1.12M | 0.95M | 0.81M | | | | | |
|
Work In Process
|
| 0.04M | 0.03M | 0.09M | 0.06M | 0.00M | 0.01M | 0.02M | | | | | |
|
Finished Goods
|
| 2.20M | 0.98M | 1.39M | 0.65M | 1.18M | 0.57M | 0.20M | | | | | |
|
Inventory
|
| 5.46M | 2.93M | 2.90M | 2.29M | 2.09M | 1.34M | 0.94M | | | | | |
|
Prepaid Assets
|
| 0.13M | 0.12M | 0.08M | 0.01M | 0.07M | 0.12M | 0.20M | 0.63M | 0.61M | 0.21M | 0.43M | 0.79M |
|
Current Assets
|
| 10.56M | 8.93M | 6.47M | 6.22M | 4.66M | 4.26M | 7.27M | 8.28M | 2.81M | 3.18M | 14.08M | 9.90M |
|
Property, Plant & Equipment (Net)
|
| 0.96M | 0.70M | 0.42M | 0.22M | 0.12M | 0.05M | 0.02M | | 0.07M | 0.13M | 0.17M | 0.35M |
|
Goodwill
|
| 1.24M | 1.45M | 1.08M | 1.08M | 1.08M | 1.08M | 1.08M | | | | | |
|
Intangibles
|
| 1.94M | 0.30M | 0.13M | | | | 4.12M | 4.18M | 4.18M | 6.16M | 16.36M | 16.36M |
|
Goodwill & Intangibles
|
| 3.18M | 1.75M | 1.22M | 1.08M | 1.08M | 1.08M | 5.20M | 4.18M | 4.18M | 6.16M | 16.36M | 16.36M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.44M | | | | |
|
Other Non-Current Assets
|
| 4.26M | 2.50M | 0.06M | 0.05M | 0.05M | 0.03M | 0.04M | 0.09M | 0.34M | 0.36M | 0.72M | 0.83M |
|
Non-Current Assets
|
| 4.26M | 2.50M | 1.70M | 1.35M | 1.50M | 1.41M | 4.16M | 4.71M | 4.59M | 6.65M | 17.25M | 17.60M |
|
Assets
|
| 14.82M | 11.43M | 8.16M | 7.57M | 6.28M | 5.75M | 11.43M | 12.99M | 7.40M | 9.83M | 31.32M | 27.50M |
|
Accounts Payables
|
| 2.94M | 1.02M | 0.95M | 1.44M | 0.88M | 0.74M | 0.04M | 0.26M | 0.11M | 0.15M | 0.62M | 1.08M |
|
Notes Payables
|
| | | | | 0.60M | 0.08M | 0.25M | | | | | |
|
Payables
|
| 2.94M | 1.02M | 0.95M | 1.44M | 1.48M | 0.82M | 0.29M | 0.26M | 0.11M | 0.15M | 0.62M | 1.08M |
|
Accumulated Expenses
|
| 0.84M | 0.77M | 0.68M | 0.07M | 0.28M | 0.16M | 0.14M | 0.02M | 0.01M | | 0.01M | 0.01M |
|
Other Accumulated Expenses
|
| | | | 0.18M | 0.12M | 0.02M | 0.01M | | | | | |
|
Short term Debt
|
| 1.50M | 0.33M | 0.40M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | 0.06M |
|
Total Current Liabilities
|
| 7.44M | 2.24M | 3.91M | 5.34M | 3.98M | 2.75M | 0.18M | 0.29M | 0.16M | 0.16M | 0.62M | 1.14M |
|
Non-Current Debt
|
| | 1.67M | 1.27M | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | 0.07M | 0.07M | 0.07M | 0.07M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | 0.01M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.43M |
|
Other Non-Current Liabilities
|
| | | | 0.25M | 0.18M | 0.11M | 0.04M | | 0.09M | 0.17M | 0.20M | 0.26M |
|
Total Non-Current Liabilities
|
| | | | 5.34M | 3.98M | 2.75M | 0.15M | | 0.16M | 0.16M | 0.20M | 3.14M |
|
Total Liabilities
|
| 7.44M | 3.90M | 5.17M | 5.59M | 4.16M | 2.86M | 0.18M | 0.29M | 0.25M | 0.33M | 0.82M | 4.28M |
|
Total Debt
|
| 1.50M | 2.00M | 1.67M | | | | | | | | | |
|
Common Equity
|
11.39M | 7.38M | 19.21M | 2.99M | 1.99M | 2.12M | 2.87M | 11.25M | 12.70M | 7.15M | 9.51M | 30.07M | 23.23M |
|
Shareholder's Equity
|
11.39M | 7.38M | 19.21M | 2.99M | 1.99M | 2.12M | 2.87M | 11.25M | 12.70M | 7.15M | 9.51M | 30.07M | 23.23M |
|
Liabilities and Shareholders Equity
|
| 14.82M | 11.43M | 8.16M | 7.57M | 6.28M | 5.75M | 11.43M | 12.99M | 7.40M | 9.83M | 31.32M | 27.50M |
|
Treasury Shares
|
| | 0.01M | | | 1.10M | -605.00 | 0.45M | 1.70M | | | 0.35M | 0.44M |
|
Retained Earnings
|
| -10.17M | -13.43M | -18.05M | -20.66M | -24.49M | -25.71M | -4.57M | -18.23M | -26.28M | -31.59M | -44.41M | -58.34M |
|
Preferred Shares
|
| | | | | 1.86M | 4.04M | 45.00 | | | | | 0.01M |
|
Shares Outstanding
|
0.00M | 0.00M | 0.00M | 0.00M | 0.80M | 0.63M | 0.71M | 6.93M | 1.76M | 1.99M | 2.90M | 7.07M | 8.35M |