|
Cash & Equivalents
|
2.16M | 1.86M | 4.11M | 3.53M | 3.84M | 3.45M | 3.09M | 2.86M | | 2.74M | 2.59M | 3.43M | 3.34M | 3.52M | 3.35M | 3.30M | 2.88M | 2.60M | 2.44M | 1.81M | 1.58M | 1.44M | 1.12M | 0.65M | 0.31M | 4.83M | 3.58M | 3.16M | 2.72M | 2.04M | 0.58M | 0.22M | 0.13M |
|
Short-term Investments
|
| 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
2.16M | 2.22M | 4.11M | 3.53M | 3.84M | 3.45M | 3.09M | 2.86M | | 2.74M | 2.59M | 3.43M | 3.34M | 3.52M | 3.35M | 3.30M | 2.88M | 2.60M | 2.44M | 1.81M | 1.58M | 1.44M | 1.12M | 0.65M | 0.31M | 4.83M | 3.58M | 3.16M | 2.72M | 2.04M | 0.58M | 0.22M | 0.13M |
|
Receivables - Net
|
0.49M | 0.49M | 0.05M | | 0.01M | | 0.19M | 0.43M | 0.63M | 0.17M | 0.52M | 0.33M | 0.28M | 0.17M | | | | | 0.00M | 214.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.06M | 0.04M | 0.04M | 0.06M | 0.09M | 0.08M | 0.07M | 0.01M |
|
Receivables - Other
|
| | | | | | 0.00M | 0.43M | 0.00M | 0.52M | 0.66M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Receivables
|
0.49M | 0.49M | 0.05M | | 0.01M | | 0.19M | 0.87M | 0.63M | 0.69M | 1.18M | 0.33M | 0.28M | 0.18M | | | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.07M | 0.04M | 0.05M | 0.06M | 0.09M | 0.09M | 0.07M | 0.02M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 566.00 | | 992.00 | 0.00M | 0.00M | 0.00M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 529.00 | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Inventory
|
| | | | | | | | | | | 0.42M | 0.51M | 0.59M | 0.54M | 0.49M | 0.48M | 0.38M | 0.38M | 0.35M | 0.28M | 0.05M | 0.05M | 0.07M | 0.06M | 0.05M | 0.09M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Prepaid Assets
|
| | 0.01M | 0.26M | 0.37M | 0.51M | 0.61M | 0.50M | | 0.27M | 0.30M | 1.21M | 1.38M | 1.10M | 0.93M | 0.63M | 0.63M | 0.64M | 0.32M | 0.34M | 0.32M | 0.34M | 0.17M | 0.12M | 0.11M | 0.22M | 0.57M | 0.54M | 0.54M | 0.59M | 24.07M | 24.01M | 23.83M |
|
Current Assets
|
2.65M | 2.71M | 4.17M | 3.80M | 4.22M | 3.96M | 3.89M | 3.79M | | 3.54M | 4.08M | 5.91M | 5.91M | 5.68M | 5.12M | 4.61M | 4.17M | 3.91M | 3.39M | 2.68M | 2.36M | 2.03M | 1.42M | 0.94M | 0.53M | 5.19M | 4.27M | 3.83M | 3.40M | 2.78M | 24.78M | 24.35M | 24.07M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | 0.31M | 0.31M | 0.30M | 0.27M | 0.25M | 0.23M | 0.22M | 0.20M | 0.17M | 0.15M | 0.14M | 0.16M | 0.11M | 0.09M | 0.08M | 0.06M | 0.05M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Long-Term Investments
|
| | 0.87M | 0.83M | 0.78M | 0.50M | 0.50M | 0.13M | | 0.07M | 0.05M | 0.19M | 0.17M | 0.58M | 0.65M | 0.41M | 0.20M | 0.09M | 0.07M | 0.04M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M |
|
Intangibles
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 0.03M | | 0.01M | 0.01M | 0.05M | 0.12M | 0.02M | 0.02M | 0.02M | | | 0.00M | 0.01M | 0.01M | 219.00 | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 1.24M | | 0.86M | | 0.80M | 0.05M | 1.18M | 1.10M | 1.53M | 1.54M | 1.28M | 1.09M | 0.26M | 0.74M | 0.44M | 0.45M | 0.50M | 0.51M | 0.52M | 0.61M | | | | | | | | |
|
Non-Current Assets
|
| | 0.87M | 1.33M | 1.28M | 1.24M | 1.23M | 0.86M | | 0.80M | 0.05M | 1.18M | 1.10M | 1.53M | 1.54M | 1.28M | 1.09M | 0.81M | 0.74M | 0.81M | 0.74M | 0.76M | 0.76M | 0.96M | 1.12M | 0.56M | 0.49M | 0.44M | 0.56M | 0.46M | 0.40M | 0.38M | 0.32M |
|
Assets
|
2.65M | 2.71M | 5.04M | 5.13M | 5.50M | 5.20M | 5.12M | 4.65M | | 4.34M | 4.12M | 7.09M | 7.02M | 7.21M | 6.67M | 5.89M | 5.27M | 4.72M | 4.13M | 3.49M | 3.10M | 2.79M | 2.18M | 1.91M | 1.65M | 5.74M | 4.77M | 4.27M | 3.96M | 3.24M | 25.18M | 24.72M | 24.39M |
|
Accounts Payables
|
0.39M | 0.36M | 0.00M | 0.02M | 0.47M | 0.01M | 0.08M | 0.04M | | 0.08M | 0.10M | 0.47M | 0.46M | 0.65M | 0.58M | 0.51M | 0.51M | 0.86M | 0.74M | 0.64M | 0.62M | 0.71M | 0.59M | 0.48M | 0.48M | 0.73M | 0.54M | 0.51M | 0.54M | 0.71M | 0.63M | 0.57M | 0.60M |
|
Payables
|
0.39M | 0.36M | 0.00M | 0.02M | 0.47M | 0.01M | 0.08M | 0.04M | | 0.08M | 0.10M | 0.47M | 0.46M | 0.65M | 0.58M | 0.51M | 0.51M | 0.86M | 0.74M | 0.64M | 0.62M | 0.71M | 0.59M | 0.48M | 0.48M | 0.73M | 0.54M | 0.51M | 0.54M | 0.71M | 0.63M | 0.57M | 0.60M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.02M | | | | | | | | | | 0.22M | | | | 0.19M | 0.17M | 0.17M | 0.19M | 0.17M | 0.17M | 0.18M | 0.18M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 837.00 | 482.00 | 769.00 | 850.00 | 0.00M | 0.24M | 0.52M |
|
Short term Debt
|
0.00M | 0.00M | 0.00M | 745.00 | 745.00 | | | | | 0.00M | | 0.09M | 962.00 | 455.00 | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.13M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.15M | 0.12M | 0.08M | 0.04M | 0.10M | 0.13M | 0.14M | 0.14M | 0.14M | 0.16M | 0.15M | 0.15M | 0.15M | 0.12M |
|
Current Taxes
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | 0.04M | 0.03M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | 0.24M | 0.19M | 0.17M | 0.18M | 0.28M | 0.11M | 0.09M | 0.07M | 0.36M | 0.34M | 0.31M | 0.30M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.09M | 0.10M | 0.10M |
|
Total Current Liabilities
|
0.40M | 0.14M | 0.01M | 0.03M | 0.54M | 0.24M | 0.09M | 0.07M | | 0.08M | 0.10M | 1.59M | 0.99M | 1.04M | 0.92M | 0.86M | 0.87M | 1.31M | 1.06M | 0.92M | 0.85M | 1.23M | 1.05M | 0.97M | 0.97M | 1.07M | 0.84M | 0.81M | 0.95M | 1.12M | 1.00M | 1.20M | 1.49M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.13M | 0.12M | 0.11M | 0.11M | 0.10M |
|
Non-Current Debt
|
| | | | | | | | | 0.00M | | | | 455.00 | | | | | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | -336.00 | 316.00 | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | -0.00M | -0.02M | -0.02M | -0.03M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | 0.01M | | | | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 0.43M | 0.42M | 0.24M | 0.35M | 0.31M | 0.27M | 0.08M | 0.21M | 0.16M | 0.12M | 0.08M | 0.04M | 0.28M | 0.37M | 0.22M | 0.32M | 0.28M | 0.28M | 0.08M | 0.19M | 0.16M | 0.12M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 837.00 | 482.00 | 769.00 | 850.00 | 0.00M | 0.24M | 0.52M |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 0.25M | 0.20M | 0.16M | 0.12M | 0.10M | 0.07M | 0.03M | 429.00 | 1.22M | 1.05M | 0.19M | 0.25M | 0.29M | 0.25M | 0.21M | 0.25M | 0.19M | 0.15M | 0.12M | 0.10M |
|
Total Liabilities
|
0.39M | 0.14M | 0.01M | 0.03M | 0.54M | 0.24M | 0.09M | 0.07M | | 0.08M | 0.10M | 1.89M | 1.26M | 1.29M | 1.11M | 1.02M | 0.98M | 1.41M | 1.13M | 0.95M | 0.85M | 1.23M | 1.05M | 1.15M | 1.22M | 1.36M | 1.09M | 1.02M | 1.20M | 1.31M | 1.15M | 1.31M | 1.59M |
|
Total Debt
|
0.00M | 0.00M | 0.00M | 745.00 | 745.00 | | | | | 0.01M | | 0.09M | 962.00 | 910.00 | | | | | | | | | | | | | | | | | | | |
|
Common Equity
|
2.25M | 2.56M | 5.03M | 5.10M | 4.96M | 4.96M | 5.02M | 4.58M | | 4.25M | 4.03M | 5.20M | 5.76M | 5.92M | 5.55M | 4.87M | 4.28M | 3.31M | 3.00M | 2.54M | 2.24M | 1.56M | 1.13M | 0.75M | 0.43M | 4.38M | 3.68M | 3.25M | 2.76M | 1.93M | 24.05M | 23.43M | 22.83M |
|
Shareholder's Equity
|
2.25M | 2.56M | 5.03M | 5.10M | 4.96M | 4.96M | 5.02M | 4.58M | | 4.25M | 4.03M | 5.20M | 5.76M | 5.92M | 5.55M | 4.87M | 4.28M | 3.31M | 3.00M | 2.54M | 2.24M | 1.56M | 1.13M | 0.75M | 0.43M | 4.38M | 3.68M | 3.25M | 2.76M | 1.93M | 24.05M | 23.43M | 22.83M |
|
Liabilities and Shareholders Equity
|
2.65M | 2.71M | 5.04M | 5.13M | 5.50M | 5.20M | 5.12M | 4.65M | | 4.34M | 4.12M | 7.09M | 7.02M | 7.21M | 6.67M | 5.89M | 5.27M | 4.72M | 4.13M | 3.49M | 3.10M | 2.79M | 2.18M | 1.91M | 1.65M | 5.74M | 4.77M | 4.27M | 3.96M | 3.24M | 25.18M | 24.72M | 24.39M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | |
|
Retained Earnings
|
-0.15M | -0.28M | -0.30M | -0.23M | -0.37M | -0.37M | -0.31M | -0.75M | | -1.09M | -1.32M | -1.23M | -0.82M | -0.73M | -1.07M | -1.71M | -2.28M | -3.26M | -3.56M | -3.97M | -4.21M | -4.95M | -5.37M | -5.75M | -6.07M | -7.05M | -7.76M | -8.20M | -8.71M | -9.52M | -10.22M | -10.83M | -11.42M |