|
Cash & Equivalents
|
1.52M | 4.70M | 3.90M | 10.26M | 12.26M | 15.94M |
|
Short-term Investments
|
| | | | 2.56M | 2.32M |
|
Cash & Current Investments
|
1.52M | 4.70M | 3.90M | 10.26M | 14.81M | 18.25M |
|
Receivables - Net
|
-4.09M | 4.17M | 10.27M | 3.06M | 10.28M | -1.60M |
|
Receivables - Other
|
| 3.16M | | 3.34M | | |
|
Receivables
|
-4.09M | 7.33M | 10.27M | 6.41M | 10.28M | -1.60M |
|
Inventory
|
-3.65M | -0.40M | 4.77M | -2.21M | 7.32M | -2.62M |
|
Current Deferred Tax Assets
|
-0.16M | -0.11M | -0.37M | -0.15M | -1.07M | |
|
Prepaid Assets
|
-0.06M | -0.22M | 0.50M | 0.64M | 0.87M | 2.39M |
|
Current Assets
|
| | 29.10M | 30.91M | 43.50M | 51.10M |
|
Construction in Progress
|
| | 0.04M | 0.06M | | 0.21M |
|
Property, Plant & Equipment (Net)
|
3.30M | | 5.60M | 5.76M | 6.67M | 8.02M |
|
Long-Term Investments
|
2.11M | | 2.52M | 3.56M | 2.75M | 1.65M |
|
Intangibles
|
| | | | 0.03M | 0.05M |
|
Goodwill & Intangibles
|
| | | | 0.03M | 0.05M |
|
Long-Term Deferred Tax
|
| | 0.17M | 0.29M | 0.40M | 0.44M |
|
Other Non-Current Assets
|
| | 1.08M | -0.15M | 0.80M | 1.49M |
|
Non-Current Assets
|
| | 9.18M | 11.03M | 12.27M | 12.91M |
|
Assets
|
| | 38.28M | 41.95M | 55.77M | 64.01M |
|
Accounts Payables
|
2.37M | -4.47M | 11.09M | 10.45M | 15.00M | 12.94M |
|
Notes Payables
|
-0.01M | 0.04M | 0.48M | 0.90M | 1.90M | 2.70M |
|
Payables
|
2.36M | -4.43M | 11.57M | 11.35M | 16.90M | 15.64M |
|
Accumulated Expenses
|
-1.13M | -0.26M | 0.23M | 0.71M | 2.05M | 0.68M |
|
Other Accumulated Expenses
|
| | 0.84M | | 2.05M | |
|
Short term Debt
|
| 0.04M | 0.04M | | 1.22M | |
|
Current Leases
|
| | 0.16M | 0.33M | 0.42M | 0.43M |
|
Current Taxes
|
0.75M | -0.60M | 0.10M | 0.36M | 1.60M | 1.15M |
|
Total Current Liabilities
|
| | 15.75M | 14.59M | 23.98M | 25.17M |
|
Non-Current Debt
|
| | 0.02M | | | |
|
Minority Interest
|
| | -0.00M | -174.00 | 0.03M | 0.02M |
|
Non-Current Deferred Tax Liability
|
| | 0.52M | 0.42M | 0.97M | 1.15M |
|
Operating Leases
|
| -0.12M | 0.29M | -0.18M | 0.76M | 0.55M |
|
Total Non-Current Liabilities
|
| | 0.83M | 1.21M | 1.73M | 1.70M |
|
Total Liabilities
|
-14.47M | | 16.58M | 15.80M | 25.70M | 26.87M |
|
Total Debt
|
| 0.04M | 0.06M | | 1.22M | |
|
Common Equity
|
14.47M | | 21.70M | 26.15M | 30.07M | 37.14M |
|
Shareholder's Equity
|
14.47M | | 21.70M | | 30.07M | |
|
Liabilities and Shareholders Equity
|
| | 38.28M | 41.95M | 55.77M | 64.01M |
|
Retained Earnings
|
| | 18.64M | 24.07M | 21.95M | 27.80M |