|
Cash & Equivalents
|
0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.90M | 0.36M | 0.03M | 0.08M | 0.10M | 0.65M | 0.33M | 0.93M | 1.01M | 1.75M | 1.08M | 0.67M | 1.60M | 0.47M | 0.32M | 0.20M | | | 17.19M | 0.04M | 1.71M | 1.64M | 0.08M | 0.05M | 0.05M | 105.51M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | 0.16M | 0.15M | 0.15M | | | | | | 1.71M | 16.50M | 16.50M | 4.21M | 1.38M | 2.46M | 1.54M |
|
Cash & Current Investments
|
0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.90M | 0.36M | 0.03M | 0.08M | 0.10M | 0.65M | 0.33M | 0.93M | 1.01M | 1.75M | 1.08M | 0.82M | 1.75M | 0.61M | 0.32M | 0.20M | | | 17.19M | 1.75M | 18.21M | 18.14M | 4.29M | 1.44M | 2.52M | 107.05M |
|
Receivables - Net
|
| | | | | | | | | | | | | 0.06M | 0.35M | 1.43M | 0.76M | 0.52M | 0.85M | 1.21M | 1.03M | 0.03M | 0.09M | 0.09M | 0.40M | 0.03M | 0.03M | 0.34M | 4.94M | 0.26M | 0.09M | 12.39M | 15.39M | 18.39M | 12.19M |
|
Receivables - Other
|
| | | | | | | | | | 0.04M | 0.30M | | | | | 0.09M | 0.00M | 1.44M | 2.36M | 3.03M | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.50M | 2.00M | 2.00M | | 2.74M | 1.75M | 10.00M |
|
Receivables
|
| | | | | | | | | | | | | 0.06M | 0.35M | 1.43M | 0.85M | 0.53M | 2.28M | 3.56M | 4.07M | 0.03M | 0.09M | 2.09M | 2.40M | 2.03M | 2.03M | 2.34M | 7.44M | 2.26M | 2.09M | 12.39M | 18.13M | 20.13M | 22.19M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | 1.78M | | | | 2.56M | 0.97M | 2.10M | 2.06M | 1.71M | | | 0.70M | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | 1.59M | | | | 4.07M | 5.43M | 2.68M | 1.79M | 1.51M | | | 0.88M | 1.00M | 1.85M | 0.91M | | | | |
|
Inventory
|
| | | | | | | | | | | 1.52M | 0.92M | 1.79M | 1.91M | 2.32M | 3.69M | 5.17M | 8.58M | 8.67M | 7.86M | 7.21M | 4.69M | 3.97M | 3.19M | | | 1.33M | 1.61M | 1.66M | 1.17M | | | | |
|
Prepaid Assets
|
645.00 | 645.00 | 645.00 | 645.00 | 645.00 | 645.00 | 645.00 | 645.00 | 645.00 | 645.00 | | 0.02M | 0.38M | 0.12M | 0.27M | 0.34M | 0.06M | 0.42M | 0.11M | 0.10M | 0.27M | 0.41M | 0.91M | 0.20M | 0.26M | | | 0.24M | 0.49M | 0.17M | 0.19M | | 2.74M | 2.32M | 5.89M |
|
Current Assets
|
| | | | 0.02M | | | 0.01M | 0.00M | 0.00M | 0.35M | 1.86M | 1.38M | | | 4.42M | 5.58M | 7.89M | 13.19M | 15.19M | 12.83M | 12.62M | 8.05M | 5.94M | 4.99M | | | 19.74M | 9.68M | 21.18M | 19.58M | 19.46M | 22.40M | 24.97M | 163.11M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | 750.00 | | | | | | | | | | | | 0.05M | 0.14M | 0.13M | 0.02M | 0.01M | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | | | | | | | 1.24M | 1.24M | 1.24M | 6.78M | 32.64M | 32.64M | 6.78M | | | | | | | | | | | |
|
Intangibles
|
| | | | 0.00M | | | 0.00M | 0.00M | 0.00M | | | | | | | 0.11M | 2.38M | 2.29M | 2.20M | 4.84M | 23.96M | 23.61M | 4.77M | 0.10M | | | 0.00M | 13.49M | 4.90M | 0.00M | 11.25M | 14.88M | 14.88M | 14.88M |
|
Goodwill & Intangibles
|
| | | | 0.00M | | | 0.00M | 0.00M | 0.00M | | | | | | 0.11M | 0.11M | 3.62M | 3.53M | 3.44M | 11.62M | 56.60M | 56.25M | 11.55M | 0.10M | | | 0.00M | 13.49M | 4.90M | 0.00M | 11.25M | 14.88M | 14.88M | 14.88M |
|
Other Non-Current Assets
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | 50.37M | | | | | | | | 2.50M | | | | 2.83M | 1.75M | 2.67M |
|
Non-Current Assets
|
| | | | 0.01M | | | 0.00M | 0.00M | -0.02M | | | | | | 0.11M | 0.11M | 3.62M | 3.53M | 3.44M | 62.04M | 61.52M | 60.99M | 13.57M | 2.12M | | | 2.00M | 13.49M | 2.00M | 2.00M | 11.25M | 10.51M | 9.77M | 9.02M |
|
Assets
|
0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | -0.01M | 0.35M | 1.86M | 1.38M | 2.07M | 3.19M | 4.54M | 5.70M | 11.52M | 16.73M | 18.63M | 74.86M | 74.13M | 69.04M | 19.51M | 7.11M | | | 21.75M | 23.16M | 23.19M | 21.58M | 30.71M | 32.91M | 34.74M | 172.13M |
|
Accounts Payables
|
| | | | | | | | 0.00M | 0.00M | 0.08M | 0.46M | 1.11M | 0.87M | 1.31M | 2.32M | 1.04M | 4.00M | 5.31M | 7.94M | 5.25M | 6.59M | 5.71M | 3.88M | 5.50M | | | 3.70M | 0.05M | 4.93M | 4.60M | 2.25M | | | |
|
Notes Payables
|
| | | | | | | | | | 0.50M | 1.90M | 2.10M | 1.82M | 4.04M | 6.07M | 6.14M | 0.50M | 2.63M | 7.58M | 10.33M | 3.87M | 2.00M | 1.95M | 1.95M | | | 4.48M | 1.56M | 1.56M | 1.49M | | | | 0.01M |
|
Payables
|
| | | | | | | | 0.00M | 0.00M | 0.58M | 2.36M | 3.21M | 2.69M | 5.35M | 8.38M | 7.19M | 4.50M | 7.93M | 15.52M | 15.58M | 10.45M | 7.71M | 5.83M | 7.45M | | | 8.18M | 1.61M | 6.49M | 6.09M | 2.25M | | | 0.01M |
|
Accumulated Expenses
|
| | | | 0.00M | 0.00M | 0.00M | | | | | 0.03M | 0.26M | 0.31M | 0.46M | 0.02M | 2.29M | 1.74M | 1.21M | 1.61M | 4.38M | 6.72M | 7.55M | 5.44M | 4.91M | | | 3.28M | 0.12M | 4.17M | 4.42M | 0.30M | 2.43M | 2.75M | 2.14M |
|
Other Accumulated Expenses
|
| | | | | 0.00M | 0.00M | | | | | | | | | | | | | | 0.16M | 0.10M | 0.02M | 0.02M | 0.02M | | | 0.16M | 0.05M | 0.32M | 0.30M | 0.02M | 0.78M | 0.78M | 0.78M |
|
Short term Debt
|
| | | | | | | | 0.01M | 0.02M | | 0.05M | 0.62M | 0.58M | 0.74M | | 13.81M | 14.54M | 14.87M | 8.93M | 5.44M | 1.76M | 10.94M | 18.14M | 10.49M | | | 3.80M | 0.01M | 0.01M | 365.00 | 4.00 | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | 1.27M | | | 1.82M | 3.28M | 3.53M | 3.81M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.18M | 0.64M | 0.81M | 0.11M | 0.10M | 1.24M | 0.07M | 0.02M | 0.11M | 2.46M | 2.24M | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | | 0.00M | 0.01M | 0.00M | | 0.01M | 0.02M | 0.58M | 2.53M | 4.49M | 4.37M | 9.17M | 11.19M | 24.14M | 22.82M | 24.91M | 28.93M | 38.98M | 23.04M | 28.69M | 29.26M | 23.77M | | | 16.46M | 1.44M | 13.75M | 13.54M | 4.07M | 6.49M | 7.06M | 6.75M |
|
Non-Current Debt
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.39M | 3.60M | 0.42M | | 0.01M | 0.02M | | | 2.00M | 2.00M | 2.00M | 1.95M | 1.95M | | | 1.24M | | | | | | | |
|
Convertible Debt
|
| | | | | | | | | | | | 1.49M | 0.12M | | | 1.70M | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | 1.37M | 1.32M | 1.21M | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 1.14M | 1.52M | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 5.22M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.24M | 0.15M | 0.08M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
0.01M | | | | 0.00M | 0.00M | | | | | | | | | | | | 5.05M | 5.05M | 5.05M | 5.05M | 0.42M | 0.42M | | 0.42M | | | | 0.05M | | | | 0.78M | 0.78M | 0.78M |
|
Total Non-Current Liabilities
|
0.00M | | | | 0.00M | 0.00M | 0.00M | | | | | | | 8.38M | 9.59M | 11.19M | 24.15M | 17.79M | 19.86M | 23.87M | 3.37M | 3.32M | 3.21M | 1.95M | 1.95M | | | 1.24M | 1.39M | | | | 5.71M | 6.28M | 5.96M |
|
Total Liabilities
|
0.01M | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 1.87M | 4.72M | 6.37M | 8.38M | 9.59M | 11.19M | 24.15M | 22.84M | 24.91M | 28.93M | 42.35M | 26.36M | 31.90M | 31.21M | 25.72M | | | 17.70M | 1.44M | 13.75M | 13.54M | 4.07M | 6.49M | 7.06M | 6.75M |
|
Total Debt
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | | 0.05M | 1.01M | 4.18M | 1.16M | | 13.82M | 14.56M | 14.87M | 8.93M | 7.44M | 3.76M | 12.94M | 20.10M | 12.44M | | | 5.05M | 0.01M | 0.01M | 365.00 | 4.00 | | | |
|
Common Equity
|
0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | -0.01M | -1.24M | -1.52M | -2.86M | -4.99M | -6.30M | -6.40M | -6.65M | -18.45M | -11.32M | -8.18M | -10.29M | 32.51M | 47.77M | 37.14M | -11.70M | -18.61M | | | 4.05M | 21.72M | 9.44M | 8.04M | 26.64M | 26.42M | 27.68M | 165.39M |
|
Shareholder's Equity
|
0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | -0.01M | -1.24M | -1.52M | -2.86M | -4.99M | -6.30M | -6.40M | -6.65M | -18.45M | -11.32M | -8.18M | -10.29M | 32.51M | 47.77M | 37.14M | -11.70M | -18.61M | | | 4.05M | 21.72M | 9.44M | 8.04M | 26.64M | 26.42M | 27.68M | 165.39M |
|
Liabilities and Shareholders Equity
|
0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | -0.01M | 0.35M | 1.86M | 1.38M | 2.07M | 3.19M | 4.54M | 5.70M | 11.52M | 16.73M | 18.63M | 74.86M | 74.13M | 69.04M | 19.51M | 7.11M | | | 21.75M | 23.16M | 23.19M | 21.58M | 30.71M | 32.91M | 34.74M | 172.13M |
|
Retained Earnings
|
0.00M | 508.00 | 0.00M | -0.00M | -0.00M | -0.01M | -0.02M | -0.02M | -0.03M | -0.04M | -0.27M | -0.72M | -10.23M | -11.60M | -14.13M | -15.42M | -28.82M | 32.26M | -71.08M | -73.45M | -80.60M | -84.86M | -95.89M | -144.77M | -151.75M | | | -154.61M | 2.63M | -171.61M | -172.97M | 6.92M | 6.12M | 7.01M | -26.94M |
|
Treasury Shares
|
| | | | | -0.24M | | | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | |