|
Cash & Equivalents
|
0.03M | 0.28M | 4.28M | 4.69M | 14.82M | 26.41M | 6.72M | 1.80M | 2.45M | 2.26M |
|
Short-term Investments
|
| 0.86M | 2.21M | 0.80M | 0.28M | 1.00M | 1.00M | | | |
|
Cash & Current Investments
|
0.03M | 1.14M | 6.49M | 5.49M | 15.10M | 27.41M | 7.72M | 1.80M | 2.45M | 2.26M |
|
Receivables - Net
|
0.16M | 0.14M | 0.46M | 1.43M | 0.91M | 1.11M | 1.45M | 1.22M | 0.98M | 1.04M |
|
Receivables - Other
|
| 0.71M | 1.74M | 0.16M | | | | | | |
|
Receivables
|
0.16M | 0.85M | 2.20M | 1.59M | 0.91M | 1.11M | 1.45M | 1.22M | 0.98M | 1.04M |
|
Inventory
|
0.61M | 0.59M | 0.12M | 4.30M | 4.60M | 5.02M | 4.26M | 4.05M | 2.37M | 2.73M |
|
Prepaid Assets
|
0.14M | 0.09M | 0.56M | 0.69M | 0.98M | 1.15M | 0.70M | 0.75M | 0.41M | 0.28M |
|
Current Assets
|
0.96M | 3.69M | 11.79M | 15.74M | 23.71M | 36.50M | 16.01M | 8.07M | 6.39M | 6.55M |
|
Property, Plant & Equipment (Net)
|
0.18M | 0.14M | 0.05M | 1.72M | 3.18M | 2.56M | 0.82M | 0.72M | 0.45M | 0.28M |
|
Long-Term Investments
|
| | | | | | 1.40M | 0.70M | 0.70M | 0.70M |
|
Goodwill
|
| | | 54.67M | 54.67M | 56.67M | | | | |
|
Intangibles
|
0.49M | 3.24M | 3.17M | 0.05M | 21.64M | 23.00M | 17.83M | 3.22M | 2.89M | 2.12M |
|
Goodwill & Intangibles
|
0.49M | 3.24M | 3.17M | 54.72M | 76.30M | 79.67M | 17.83M | 3.22M | 2.89M | 2.12M |
|
Long-Term Deferred Tax
|
1.53M | 2.44M | 1.61M | 6.80M | 10.00M | 13.05M | | | | |
|
Other Non-Current Assets
|
0.67M | 3.38M | 8.39M | 78.78M | 87.13M | 88.38M | 24.78M | 8.13M | 4.19M | 3.87M |
|
Non-Current Assets
|
0.67M | 3.38M | 3.23M | 78.78M | 87.13M | 88.38M | 24.78M | 8.13M | 4.19M | 3.87M |
|
Assets
|
1.62M | 7.07M | 15.02M | 94.52M | 110.84M | 124.88M | 40.79M | 16.20M | 10.58M | 10.42M |
|
Accounts Payables
|
0.21M | 0.40M | 0.47M | 3.02M | 2.85M | 2.98M | 2.04M | 1.91M | 1.54M | 1.17M |
|
Notes Payables
|
| | | 0.01M | 0.06M | 0.06M | 0.01M | 0.00M | | |
|
Dividends payables
|
| | | | | | | 0.67M | 4.67M | |
|
Payables
|
0.21M | 0.40M | 0.47M | 3.03M | 2.91M | 3.04M | 2.05M | 2.58M | 6.21M | 1.17M |
|
Accumulated Expenses
|
0.79M | 0.12M | 0.01M | 0.68M | 2.77M | 2.73M | 2.06M | 0.63M | 0.63M | 0.74M |
|
Short term Debt
|
0.80M | | | | 0.85M | | | | 1.17M | |
|
Current Leases
|
| | | | 1.16M | 1.15M | 1.18M | 1.28M | 0.10M | 0.78M |
|
Current Deferred Revenue
|
| 0.04M | 0.16M | | | | | 0.19M | 0.50M | 0.51M |
|
Total Current Liabilities
|
1.90M | 1.52M | 0.97M | 3.71M | 7.69M | 6.92M | 5.29M | 4.67M | 8.62M | 3.19M |
|
Non-Current Debt
|
| 0.36M | | | 0.26M | 0.11M | 0.13M | 9.00 | | |
|
Convertible Debt
|
| | | | | | | | 1.17M | |
|
Minority Interest
|
-0.66M | 0.94M | 1.41M | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | 0.87M | | | | | | | |
|
Non-Current Deferred Tax Liability
|
0.01M | 0.15M | 0.37M | 5.37M | 0.90M | 6.12M | | | | |
|
Operating Leases
|
| | | | 6.01M | 6.01M | 3.96M | 2.40M | | 0.78M |
|
Other Non-Current Liabilities
|
| | 0.01M | 50.60M | 16.20M | 9.86M | 0.28M | 0.09M | | |
|
Total Non-Current Liabilities
|
0.01M | 0.40M | 0.03M | 53.20M | 23.97M | 14.82M | 4.08M | 2.49M | | |
|
Total Liabilities
|
1.92M | 1.92M | 1.00M | 56.91M | 31.66M | 21.74M | 9.37M | 7.16M | 8.62M | 3.19M |
|
Total Debt
|
0.80M | 0.36M | | | 1.12M | 0.11M | 0.13M | 9.00 | 1.17M | |
|
Common Equity
|
-0.29M | 5.15M | 14.02M | 37.60M | 79.18M | 103.14M | 31.42M | 9.03M | 1.96M | 7.23M |
|
Shareholder's Equity
|
-0.29M | 5.15M | 14.02M | 37.60M | 79.18M | 103.14M | 31.42M | 9.03M | 1.96M | 7.23M |
|
Liabilities and Shareholders Equity
|
1.62M | 7.07M | 15.02M | 94.52M | 110.84M | 124.88M | 40.79M | 16.20M | 10.58M | 10.42M |
|
Retained Earnings
|
-4.49M | -6.26M | -6.67M | -59.61M | -47.39M | -73.34M | -147.42M | -174.36M | -182.07M | -179.44M |
|
Preferred Shares
|
| | | | 500.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |