|
Cash & Equivalents
|
1.76M | 0.90M | 0.97M | 0.69M | 0.49M | 12.29M | 10.21M | 3.94M | 0.81M | 2.57M | 0.68M | 0.62M | 1.21M | 2.41M | 2.24M | 1.97M | 1.12M | 0.39M | 1.45M |
|
Short-term Investments
|
| | | | 0.49M | 0.77M | 0.65M | 1.62M | 0.81M | 0.81M | 0.25M | 0.20M | 0.20M | | | | | 0.07M | 0.07M |
|
Cash & Current Investments
|
1.76M | 0.90M | 0.97M | 0.69M | 0.97M | 13.06M | 10.86M | 5.57M | 1.62M | 3.38M | 0.94M | 0.82M | 1.41M | 2.41M | 2.24M | 1.97M | 1.12M | 0.46M | 1.53M |
|
Receivables - Net
|
| | | 2.15M | 14.30M | 14.30M | 14.30M | 3.03M | 2.47M | 14.30M | 0.71M | 0.66M | 14.30M | 14.30M | 14.30M | 1.62M | 14.30M | 14.30M | 14.37M |
|
Receivables - Other
|
| | | | 15.50M | 15.50M | 15.50M | 0.45M | 0.78M | 15.50M | 14.30M | | | | | | | | |
|
Receivables
|
| | | 2.15M | 29.80M | 29.80M | 29.80M | 3.48M | 3.25M | 29.80M | 15.02M | 0.66M | 14.30M | 14.30M | 14.30M | 1.62M | 14.30M | 14.30M | 14.37M |
|
Raw Materials
|
| | | | | | | 0.59M | | | | 0.76M | 0.74M | 1.13M | 1.34M | 1.52M | 1.58M | 1.58M | 1.63M |
|
Finished Goods
|
| | | | | | | 0.59M | | | | 1.77M | 1.87M | 1.03M | 1.03M | 0.92M | 0.93M | 0.94M | 1.04M |
|
Inventory
|
| | | 0.90M | 0.93M | 0.91M | 1.06M | 1.18M | 1.27M | 1.81M | 2.70M | 2.53M | 2.61M | 2.16M | 2.37M | 2.44M | 2.51M | 2.52M | 2.67M |
|
Prepaid Assets
|
| | | 0.40M | 0.56M | 1.13M | 0.65M | 0.68M | 0.41M | 0.47M | 0.62M | 0.34M | 0.25M | 0.49M | 0.48M | 0.58M | 0.68M | 0.60M | 0.79M |
|
Current Assets
|
-0.10M | | | 4.13M | 3.92M | 18.28M | 14.74M | 10.91M | 6.56M | 7.87M | 5.42M | 5.91M | 6.19M | 6.54M | 7.22M | 6.90M | 5.85M | 4.83M | 5.92M |
|
Property, Plant & Equipment (Net)
|
| | | 0.10M | 0.11M | 0.10M | 0.11M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M |
|
Long-Term Investments
|
| | | 0.27M | 0.26M | 0.23M | 0.24M | 0.24M | 0.23M | 0.23M | 0.23M | 0.08M | | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.10M |
|
Other Non-Current Assets
|
| | | 0.10M | 0.10M | 0.09M | 0.24M | 0.49M | 2.89M | 2.21M | 2.41M | 3.33M | 2.54M | 0.59M | 0.59M | 0.49M | 0.54M | 0.53M | |
|
Non-Current Assets
|
0.10M | | | 0.55M | 1.41M | 1.28M | 1.58M | 3.91M | 5.44M | 5.70M | 5.74M | 5.31M | 4.33M | 1.82M | 1.53M | 1.32M | 1.26M | 1.15M | 1.01M |
|
Assets
|
| | | 4.68M | 5.33M | 19.56M | 16.32M | 14.82M | 12.00M | 13.57M | 11.16M | 11.22M | 10.52M | 8.36M | 8.75M | 8.22M | 7.11M | 5.98M | 6.93M |
|
Accounts Payables
|
| | | 1.92M | 1.54M | 1.66M | 0.85M | 1.78M | 1.40M | 1.92M | 2.19M | 1.77M | 2.26M | 1.42M | 0.89M | 0.98M | 0.90M | 1.02M | 0.72M |
|
Notes Payables
|
| | | | | | | | | | | | 0.57M | | | | 0.07M | 0.30M | 0.41M |
|
Payables
|
| | | 1.92M | 1.54M | 1.66M | 0.85M | 1.78M | 1.40M | 1.92M | 2.19M | 1.77M | 2.83M | 1.42M | 0.89M | 0.98M | 0.98M | 1.32M | 1.13M |
|
Accumulated Expenses
|
| | | 0.90M | 0.88M | 0.97M | 1.01M | 1.19M | 0.93M | 1.00M | 0.92M | 1.06M | 1.09M | 1.12M | 1.03M | 0.84M | 0.74M | 0.86M | 0.70M |
|
Other Accumulated Expenses
|
| | | 0.90M | 1.01M | 1.05M | 1.13M | 1.25M | 1.10M | 1.00M | 0.91M | 1.12M | 1.14M | 0.99M | 0.73M | 0.81M | 0.48M | 0.54M | 0.55M |
|
Short term Debt
|
| | | 0.76M | 0.83M | 0.77M | 0.78M | 0.55M | 1.21M | 1.22M | 1.23M | 1.33M | 1.09M | 1.04M | 0.93M | 0.77M | 0.44M | 0.30M | 0.41M |
|
Current Leases
|
| | | | 0.57M | 0.51M | 0.48M | 0.45M | 0.36M | 0.30M | 0.26M | 0.50M | 0.47M | 0.44M | 0.45M | 0.41M | 0.30M | 0.23M | 0.12M |
|
Current Deferred Revenue
|
| | | 0.67M | 0.61M | 0.67M | 0.62M | 0.48M | 0.57M | 0.49M | 0.39M | 0.46M | 0.37M | 0.25M | 0.44M | 0.34M | 0.35M | 0.40M | 0.28M |
|
Total Current Liabilities
|
| | | 5.95M | 12.19M | 6.48M | 5.59M | 6.20M | 6.37M | 6.72M | 6.63M | 6.91M | 8.89M | 6.47M | 5.08M | 4.58M | 3.74M | 4.24M | 3.48M |
|
Non-Current Debt
|
| | | 5.47M | 5.16M | 4.56M | 4.37M | 4.62M | 3.71M | 3.46M | 3.17M | 3.15M | 2.52M | 0.26M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Convertible Debt
|
| | | 4.91M | 5.87M | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | 0.23M | 0.19M | 0.16M | 0.04M | | | 0.07M | 0.07M | 0.04M | 0.16M | 0.09M | 0.07M | 0.07M | 0.05M |
|
Minority Interest
|
| | | 5.58M | 5.58M | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | 0.28M | 0.19M | 0.28M | 0.24M | 0.52M | 0.14M | 0.13M | 0.41M | 0.25M | 0.15M | 0.06M | 0.01M | | | |
|
Other Non-Current Liabilities
|
| | | 1.97M | 3.03M | 0.28M | 0.28M | 0.05M | 0.27M | 1.58M | 0.26M | 0.02M | 0.02M | 0.03M | 0.02M | 0.19M | 0.12M | 0.02M | 0.01M |
|
Total Non-Current Liabilities
|
| | | 12.74M | 11.77M | 5.33M | 5.17M | 5.35M | 4.21M | 5.47M | 3.58M | 3.92M | 3.13M | 0.75M | 0.61M | 0.66M | 0.56M | 0.49M | 0.49M |
|
Total Liabilities
|
| | | 18.70M | 23.96M | 11.80M | 10.76M | 11.55M | 10.59M | 12.19M | 10.22M | 10.84M | 12.03M | 7.22M | 5.69M | 5.24M | 4.30M | 4.73M | 3.97M |
|
Total Debt
|
| | | 6.23M | 5.99M | 5.33M | 5.15M | 5.18M | 4.92M | 4.68M | 4.40M | 4.49M | 3.61M | 1.31M | 1.08M | 0.92M | 0.59M | 0.46M | 0.56M |
|
Common Equity
|
-15.07M | -15.09M | -16.27M | -19.60M | -24.22M | 7.76M | 5.56M | 3.27M | 1.42M | 1.28M | 0.84M | 0.23M | -1.67M | 0.94M | 3.06M | 2.98M | 2.58M | 1.02M | 2.96M |
|
Shareholder's Equity
|
-15.07M | -15.09M | -16.27M | -19.60M | -24.22M | 7.76M | 5.56M | 3.27M | 1.42M | 1.28M | 0.84M | 0.23M | -1.67M | 0.94M | 3.06M | 2.98M | 2.58M | 1.02M | 2.96M |
|
Liabilities and Shareholders Equity
|
| | | 4.68M | 5.33M | 19.56M | 16.32M | 14.82M | 12.00M | 13.57M | 11.16M | 11.22M | 10.52M | 8.36M | 8.75M | 8.22M | 7.11M | 5.98M | 6.93M |
|
Retained Earnings
|
| | | -22.42M | -27.06M | -28.71M | -30.92M | -33.40M | -35.30M | -36.89M | -37.76M | -39.69M | -41.67M | -41.75M | -42.26M | -44.06M | -46.00M | -48.00M | -50.00M |
|
Treasury Shares
|
| | | | | 0.00M | | 0.06M | 0.06M | 0.01M | 0.01M | 0.07M | 0.07M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 1.74M |