|
Cash & Equivalents
|
| | | 42.00 | 750.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 603.00 | 0.00M | 0.03M | 0.12M | 0.12M | | 0.04M | 0.03M | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | 0.36M | 0.01M | 0.02M | 0.01M | 7.96M | 7.68M | 7.64M | 3.25M | 3.30M | 8.56M | 8.65M | 8.19M | 5.38M | 0.51M | 0.50M | 0.32M | 0.41M | 0.44M | 0.31M | 0.61M | 0.57M | 0.06M | 0.06M | 0.03M | 0.02M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.11M | 0.09M | 0.10M | 0.09M | 0.02M | 0.04M | 0.05M | | 0.05M | 0.05M | | |
|
Cash & Current Investments
|
| | | 42.00 | 750.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 603.00 | 0.00M | 0.03M | 0.12M | 0.12M | | 0.04M | 0.03M | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | 0.36M | 0.01M | 0.02M | 0.01M | 7.96M | 7.68M | 7.64M | 3.25M | 3.30M | 8.60M | 8.65M | 8.19M | 5.38M | 0.62M | 0.58M | 0.41M | 0.50M | 0.47M | 0.34M | 0.66M | 0.57M | 0.11M | 0.12M | 0.03M | 0.02M |
|
Receivables - Net
|
| | | | | | | | | | | | | 0.18M | | | | 0.03M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.09M | 0.01M | 937.00 | | | | | | 0.03M | 0.05M | 0.07M | 0.06M | 0.20M | 0.56M | 0.43M | 0.35M | 0.25M | 0.17M | 0.38M | 0.31M | 0.46M | 0.52M | 0.39M | 0.44M | 0.43M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.12M | 0.38M | 1.28M | 1.62M | 1.24M | 0.97M | 0.02M | | 0.20M | 0.02M | 0.02M | 0.05M | 0.08M | 0.09M | 0.08M | 0.10M | 0.13M | 0.38M | 0.01M | 0.10M | 0.10M | 0.06M | 0.05M | 0.00M | 0.00M | 0.06M |
|
Receivables
|
| | | | | | | | | | | | | 0.18M | | | | 0.03M | 0.02M | 0.02M | 0.03M | 0.04M | 0.23M | 0.17M | 0.47M | 1.30M | 1.63M | | | | | | 0.05M | 0.06M | 0.12M | 0.14M | 0.29M | 0.65M | 0.53M | 0.48M | 0.64M | 0.18M | 0.48M | 0.41M | 0.52M | 0.57M | 0.40M | 0.44M | 0.49M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.10M | 0.09M | | | | | | | | | | | | | |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.12M | 0.14M | 0.13M | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 0.05M | | | | 0.06M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | 0.05M | | | 0.10M | 0.01M | 0.01M | 0.07M | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | 0.11M | | | | 0.05M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.68M | 0.41M | 0.28M | 0.28M | 0.22M | 0.22M | 0.16M | 0.16M | 0.27M | 0.32M | 0.23M | 0.25M | 0.29M | 0.88M | 0.57M | 0.78M | 0.71M | 0.72M | 0.52M | 0.55M | 0.56M | 0.60M | 0.59M | 0.54M | 0.48M | 0.53M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | 0.34M | | | | 0.42M | 0.42M | 0.40M | 0.38M | 0.34M | 0.33M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | 0.00M | 0.00M | 0.00M | | | 199.00 | 199.00 | | 0.00M | | | | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.05M | 0.03M | 4.05M | 3.98M | 0.28M | 0.03M | 0.03M | 0.04M | 0.03M | 0.21M | 0.14M | 0.15M | 0.05M | 0.16M | 0.04M | 0.07M | 0.07M | 0.14M | 0.05M | 0.19M | 0.22M | 0.33M | 0.13M | 0.15M | 0.13M | 0.13M |
|
Current Assets
|
| | | | | 0.00M | | | | 0.00M | 0.00M | 802.00 | 0.00M | 0.87M | | | | 0.84M | 0.80M | 0.72M | 0.73M | 0.66M | 0.82M | 1.44M | 5.24M | 5.74M | 5.98M | 7.71M | 8.30M | 7.93M | 7.98M | 8.39M | 4.16M | 9.21M | 9.32M | 8.82M | 6.83M | 1.98M | 2.03M | 1.74M | 2.07M | 1.50M | 1.70M | 1.79M | 1.97M | 1.45M | 1.24M | 1.16M | 1.22M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | 2.82M | | | | 1.72M | 1.74M | 1.61M | 1.51M | 1.46M | 0.09M | 0.07M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.36M | 0.29M | 0.26M | 0.22M | 1.91M | 1.97M | 1.88M | 1.70M | 1.66M | 1.68M | 1.55M | 1.68M | 1.64M | 1.49M | 1.41M | 0.76M | 0.72M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 594.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 594.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Non-Current Assets
|
| | | | | | | | | | | | | 2.82M | | | | 1.72M | 1.74M | 1.61M | 1.51M | 1.46M | 0.30M | 0.25M | 0.26M | 0.32M | 0.26M | 0.24M | 0.20M | 0.17M | 0.12M | 0.14M | 2.51M | 2.45M | 2.08M | 1.77M | 3.19M | 3.07M | 2.79M | 2.48M | 2.22M | 3.34M | 3.76M | 3.72M | 3.68M | 2.95M | 2.81M | 2.19M | 2.15M |
|
Assets
|
0.00M | 0.00M | 0.00M | 42.00 | | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 802.00 | 0.00M | 3.69M | | | | 2.56M | 2.53M | 2.33M | 2.24M | 2.12M | 1.11M | 1.69M | 5.50M | 6.06M | 6.24M | 7.95M | 8.50M | 8.09M | 8.10M | 8.53M | 6.66M | 11.66M | 11.40M | 10.59M | 10.01M | 5.05M | 4.82M | 4.23M | 4.28M | 4.84M | 5.46M | 5.51M | 5.65M | 4.41M | 4.05M | 3.35M | 3.37M |
|
Accounts Payables
|
0.01M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | 466.00 | 0.00M | | 700.00 | 0.00M | 0.31M | | | 0.06M | 0.60M | 0.81M | 0.78M | 0.78M | 0.70M | 0.73M | 0.78M | 0.50M | 0.65M | 0.64M | 0.64M | 0.56M | 0.51M | 0.51M | 0.54M | 0.84M | 0.75M | 0.88M | 1.05M | 5.90M | 2.36M | 2.23M | 2.14M | 2.14M | 2.16M | 2.25M | 2.13M | 2.38M | 2.58M | 2.42M | 1.44M | 1.33M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | | | | |
|
Payables
|
0.01M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | 466.00 | 0.00M | | 700.00 | 0.00M | 0.31M | | | 0.06M | 0.60M | 0.81M | 0.78M | 0.78M | 0.70M | 0.73M | 0.78M | 0.50M | 0.65M | 0.64M | 0.64M | 0.56M | 0.51M | 0.51M | 0.54M | 1.31M | 0.85M | 0.97M | 1.14M | 5.99M | 2.44M | 2.32M | 2.23M | 2.22M | 2.25M | 2.33M | 2.22M | 2.47M | 2.58M | 2.42M | 1.44M | 1.33M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | 0.11M | | | | 0.10M | 0.15M | 0.14M | 0.15M | 0.16M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | 0.15M | | | | 0.42M | 0.56M | 0.55M | 0.54M | 0.53M | 0.58M | | | | | | | | | | | | | | | 0.24M | 0.56M | 0.20M | 0.33M | 0.01M | 1.68M | 2.00M | 2.09M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | 0.26M | 0.10M | 0.00M | 0.12M | 1.95M | 2.49M | 2.43M | 0.73M | 0.24M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.15M | 0.14M | 0.12M | 0.10M | 0.07M | 0.04M | 0.04M | 0.84M | 0.85M | 0.82M | 0.80M | 0.77M | 0.88M | 0.75M | 0.60M | 0.44M | 0.86M | 0.21M | 0.15M | 0.14M | 0.11M | 0.18M | 0.18M | 0.09M |
|
Current Taxes
|
| | | | | | | | | | | | | 1.19M | | | | 1.29M | 1.34M | 1.28M | 1.24M | 1.22M | 1.24M | 1.22M | 1.38M | 0.10M | 0.06M | 0.05M | 0.07M | 0.28M | 0.21M | 0.24M | 0.33M | 0.23M | 0.23M | 0.21M | 0.06M | 0.10M | 0.04M | 0.10M | 0.11M | 0.05M | 0.08M | 0.10M | 0.11M | 0.10M | 0.07M | 0.07M | 0.06M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 2.07M | | | | 2.69M | 2.70M | 2.58M | 2.44M | 2.19M | 2.16M | 2.11M | 0.36M | | 0.03M | 0.09M | 0.00M | | 0.00M | 0.00M | 0.31M | 0.17M | 0.19M | 0.15M | 0.15M | 0.14M | 0.33M | 0.13M | 0.47M | 0.17M | 0.25M | 0.25M | 0.39M | 0.13M | 0.13M | 0.19M | 0.13M |
|
Total Current Liabilities
|
| | | | | 0.05M | | | | 0.08M | 0.09M | 0.11M | 0.12M | 5.70M | | | | 5.63M | 6.13M | 5.95M | 5.78M | 5.31M | 4.28M | 4.24M | 2.37M | 0.93M | 0.90M | 2.18M | 1.75M | 1.17M | 0.90M | 0.86M | 3.34M | 4.45M | 5.12M | 5.21M | 9.29M | 5.32M | 5.40M | 4.64M | 5.07M | 5.96M | 5.95M | 6.22M | 6.86M | 7.47M | 7.95M | 7.58M | 7.98M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.18M | 0.15M | 0.21M | 0.17M | 0.16M | 0.13M | 0.03M | 0.06M | 0.08M | 2.05M | 1.14M | 0.84M | 0.61M | 0.38M | 0.19M | 0.18M | 0.21M | 0.16M | 0.79M | 1.90M | 1.74M | 1.79M | 1.21M | 1.13M | 1.21M | 1.21M |
|
Total Liabilities
|
0.02M | 0.02M | 0.02M | 0.03M | | 0.05M | 0.05M | 0.06M | 0.06M | 0.08M | 0.09M | 0.11M | 0.12M | 5.70M | | | 0.24M | 5.63M | 6.13M | 5.95M | 5.78M | 5.31M | 4.38M | 4.32M | 2.42M | 1.00M | 0.93M | 2.22M | 1.77M | 1.20M | 0.92M | 0.91M | 4.55M | 5.59M | 5.96M | 5.83M | 9.67M | 5.52M | 5.58M | 4.84M | 5.23M | 6.75M | 7.85M | 7.96M | 8.65M | 8.69M | 9.08M | 8.80M | 9.20M |
|
Total Debt
|
| | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | 0.26M | 0.10M | 0.00M | 0.12M | 2.04M | 2.58M | 2.52M | 0.81M | 0.32M | | | | | | | | | | | |
|
Common Equity
|
-0.02M | -0.02M | -0.02M | -0.03M | | -0.05M | -0.05M | -0.06M | -0.06M | -0.07M | -0.09M | -0.11M | -0.12M | -2.02M | | | -0.24M | -3.07M | -3.59M | -3.63M | -3.54M | -3.19M | -3.27M | -2.63M | 3.08M | 5.07M | 5.31M | 5.73M | 6.73M | 6.89M | 7.17M | 7.62M | 2.12M | 6.07M | 5.44M | 4.76M | 0.34M | -0.47M | -0.76M | -0.62M | -0.95M | -1.91M | -2.39M | -2.45M | -3.00M | -4.28M | -5.03M | -5.45M | -5.82M |
|
Shareholder's Equity
|
-0.02M | -0.02M | -0.02M | -0.03M | | -0.05M | -0.05M | -0.06M | -0.06M | -0.07M | -0.09M | -0.11M | -0.12M | -2.02M | | | -0.24M | -3.07M | -3.59M | -3.63M | -3.54M | -3.19M | -3.27M | -2.63M | 3.08M | 5.07M | 5.31M | 5.73M | 6.73M | 6.89M | 7.17M | 7.62M | 2.12M | 6.07M | 5.44M | 4.76M | 0.34M | -0.47M | -0.76M | -0.62M | -0.95M | -1.91M | -2.39M | -2.45M | -3.00M | -4.28M | -5.03M | -5.45M | -5.82M |
|
Liabilities and Shareholders Equity
|
0.00M | 0.00M | 0.00M | 42.00 | | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 802.00 | 0.00M | 3.69M | | | | 2.56M | 2.53M | 2.33M | 2.24M | 2.12M | 1.11M | 1.69M | 5.50M | 6.06M | 6.24M | 7.95M | 8.50M | 8.09M | 8.10M | 8.53M | 6.66M | 11.66M | 11.40M | 10.59M | 10.01M | 5.05M | 4.82M | 4.23M | 4.28M | 4.84M | 5.46M | 5.51M | 5.65M | 4.41M | 4.05M | 3.35M | 3.37M |
|
Retained Earnings
|
0.18M | 0.18M | 0.18M | 0.19M | | -0.21M | 0.21M | 0.22M | -0.22M | -0.23M | -0.25M | -0.27M | -0.27M | -2.13M | | | -0.40M | -6.39M | -6.80M | -7.16M | -7.53M | -7.74M | -8.05M | -8.41M | -7.65M | -5.84M | -5.59M | -5.28M | -4.64M | -4.96M | -4.74M | -4.50M | -8.29M | -8.88M | -9.63M | -10.36M | -14.73M | -15.25M | -15.66M | -15.76M | -16.20M | -17.22M | -17.82M | -18.00M | -18.55M | -19.99M | -20.71M | -21.06M | -21.40M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | 30.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | |