|
Cash & Equivalents
|
7.92M | 0.05M | 7.83M | 7.15M | 15.07M | 13.91M | 11.48M | 11.52M | 11.29M | 13.61M | 6.28M | 7.84M | 7.84M |
|
Short-term Investments
|
1.16M | | | 2.03M | 2.93M | 0.30M | 0.52M | 0.52M | 0.94M | 5.90M | 5.94M | 5.24M | 6.12M |
|
Cash & Current Investments
|
9.08M | 0.05M | 7.83M | 9.19M | 18.01M | 14.21M | 12.01M | 12.04M | 12.22M | 19.51M | 12.22M | 13.08M | 13.96M |
|
Receivables - Net
|
0.55M | 5.08M | 8.38M | 10.32M | 10.42M | 9.22M | 9.68M | 6.77M | 3.36M | 2.55M | | 4.68M | |
|
Receivables - Other
|
| 0.01M | 0.01M | | | 0.39M | | 0.23M | | 0.18M | | 0.10M | |
|
Receivables
|
0.55M | 5.09M | 8.39M | 10.32M | 10.42M | 9.61M | 9.68M | 7.00M | 3.36M | 2.73M | | 4.78M | |
|
Finished Goods
|
| | | | | | | | 5.52M | | 1.75M | | 0.69M |
|
Inventory
|
| | | | | | | 0.19M | 0.51M | 0.59M | 0.28M | 0.59M | 0.59M |
|
Prepaid Assets
|
0.56M | 1.26M | -0.35M | 1.61M | 0.42M | 0.39M | -0.81M | 1.03M | -0.15M | 1.39M | 0.33M | 0.08M | 0.11M |
|
Current Assets
|
12.56M | 14.51M | 26.94M | 29.60M | 29.16M | 27.25M | 28.10M | 22.70M | 18.55M | 18.71M | 16.71M | 18.71M | 19.12M |
|
Construction in Progress
|
0.50M | 1.59M | | | | | | | | | | | |
|
Land & Improvements
|
0.40M | 0.40M | | 1.83M | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
0.67M | 1.89M | 1.93M | 2.00M | 2.81M | 3.92M | 3.60M | 3.89M | 2.39M | 3.22M | 5.07M | 5.87M | 5.88M |
|
Long-Term Investments
|
| | | 1.26M | | 1.99M | 1.84M | 1.18M | 1.12M | 1.15M | 1.12M | 1.09M | |
|
Goodwill
|
| | | | | | | 5.77M | 5.49M | 5.77M | | | |
|
Intangibles
|
0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.91M | 0.71M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Goodwill & Intangibles
|
0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 6.68M | 6.20M | 5.79M | 0.01M | 0.01M | 0.01M |
|
Long-Term Deferred Tax
|
0.38M | 0.69M | 0.84M | 0.80M | 1.29M | 2.18M | 2.11M | 1.86M | 0.51M | 0.72M | 0.42M | 0.12M | 0.04M |
|
Other Non-Current Assets
|
| 14.88M | | 17.99M | 0.36M | 16.30M | 0.01M | 0.30M | 0.28M | 0.02M | | 0.01M | |
|
Non-Current Assets
|
1.48M | 3.23M | 3.44M | 5.22M | 7.59M | 9.01M | 10.55M | 38.61M | 11.97M | 24.42M | 7.33M | 7.18M | 7.19M |
|
Assets
|
14.05M | 17.74M | 30.38M | 34.82M | 36.75M | 36.27M | 38.65M | 38.61M | 30.53M | 24.42M | 24.03M | 25.88M | 26.31M |
|
Accounts Payables
|
| 0.12M | | 0.41M | | 0.04M | | 0.86M | | 0.91M | | 0.76M | |
|
Notes Payables
|
0.73M | | | | | | | | | | | | |
|
Payables
|
0.73M | 0.12M | | 0.41M | | 0.04M | | 0.86M | | 0.91M | | 0.76M | |
|
Accumulated Expenses
|
| 0.74M | | 0.98M | | 0.97M | | 0.30M | | 0.40M | | 0.20M | |
|
Other Accumulated Expenses
|
| | | | | | | 0.38M | | 0.14M | | 0.25M | |
|
Short term Debt
|
| | | | | | | 0.76M | | 0.56M | | 0.48M | |
|
Current Leases
|
| 0.21M | 0.25M | 0.06M | 0.13M | 0.09M | 0.41M | 0.48M | 0.39M | 0.24M | 0.22M | 0.03M | 0.03M |
|
Current Taxes
|
0.29M | 0.90M | 1.57M | 1.52M | 2.02M | 2.48M | 2.59M | 2.29M | 0.13M | 0.01M | 0.01M | | |
|
Current Deferred Revenue
|
0.55M | 0.32M | 0.01M | 0.01M | 0.07M | 0.01M | 0.03M | 0.40M | 0.01M | 0.84M | 0.51M | 0.20M | 0.53M |
|
Curent Deferred Tax Liability
|
0.41M | 0.32M | | | | | | | | | | | |
|
Total Current Liabilities
|
2.33M | 2.36M | 3.10M | 2.98M | 3.62M | 3.59M | 3.94M | 4.17M | 1.74M | 2.68M | 2.76M | 1.53M | 2.34M |
|
Non-Current Deffered Revenue
|
0.33M | | | | | | | | | | | | |
|
Minority Interest
|
-0.03M | -0.05M | -0.06M | 0.05 | | | | 3.09M | 2.88M | 3.03M | 3.05M | 3.31M | 3.48M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | 0.21M | 0.56M | 0.13M | 0.03M | 0.18M | 0.21M |
|
Operating Leases
|
| 0.25M | 0.02M | 0.06M | 0.01M | 0.20M | 1.45M | 1.22M | 1.06M | 0.57M | 0.52M | 0.02M | |
|
Other Non-Current Liabilities
|
0.02M | 0.42M | 0.42M | 0.80M | 0.80M | 36.27M | 1.20M | 1.32M | 1.32M | 1.37M | 1.31M | 1.42M | 1.39M |
|
Total Non-Current Liabilities
|
2.64M | 1.98M | 2.70M | 2.18M | 2.83M | -32.57M | 4.18M | 4.28M | 2.04M | 2.01M | 2.00M | 0.31M | 1.17M |
|
Total Liabilities
|
2.66M | 2.40M | 3.12M | 2.98M | 3.63M | 3.70M | 5.38M | 5.60M | 3.35M | 3.38M | 3.31M | 1.73M | 2.56M |
|
Total Debt
|
| | | | | | | 0.76M | | 0.56M | | 0.48M | |
|
Common Equity
|
11.39M | 15.34M | 27.26M | 31.83M | 33.12M | 32.57M | 33.27M | 33.02M | | 21.04M | | 24.15M | |
|
Shareholder's Equity
|
11.39M | 15.34M | | 31.83M | | 32.57M | | 33.02M | 27.17M | 21.04M | 20.72M | 24.15M | 23.75M |
|
Liabilities and Shareholders Equity
|
14.05M | 17.74M | 30.38M | 34.82M | 36.75M | 36.27M | 38.65M | 38.61M | 30.53M | 24.42M | 24.03M | 25.88M | 26.31M |
|
Retained Earnings
|
-0.38M | 3.27M | 4.73M | 7.34M | 8.34M | 7.18M | 7.27M | 4.12M | -1.49M | -7.27M | -7.12M | -7.96M | -8.90M |
|
Treasury Shares
|
0.12M | 0.42M | | 0.43M | | 0.04M | | 0.03M | | 0.03M | | 0.02M | |