|
Cash & Equivalents
|
1.97M | 0.29M | 0.02M | 0.02M | 0.23M | 0.03M | 0.14M | 0.14M | 0.15M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.42M | 2.00M | 2.21M | 1.69M | 1.60M | 1.18M | 0.93M | 0.66M | 0.32M | 0.39M | 0.45M | 0.06M | 0.44M | -0.04M | 0.23M | 0.06M | 0.09M | 0.02M | 0.05M | 0.01M | 0.33M | 0.16M | 0.03M | 0.23M | 2.04M | 1.86M | 1.77M | 1.60M | 1.45M | 1.13M | 0.67M | 0.46M | 0.46M | 0.46M | 0.46M | 0.20M | 0.21M | 0.20M | 0.20M | 0.81M | 0.79M | 0.82M | 0.82M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | 0.01M | 1.63M | 0.02M | 1.31M | 1.11M | 0.78M | 0.54M | 0.25M | 0.17M | | | 1.58M | 0.01M | 0.01M | 0.01M | | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.25M | 0.25M | 0.25M | 0.24M | 0.24M | 0.24M | | | | | | | | | | | | |
|
Cash & Current Investments
|
1.97M | 0.29M | 0.02M | 0.02M | 0.23M | 0.03M | 0.14M | 0.14M | 0.15M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.42M | 2.01M | 3.85M | 1.70M | 2.91M | 2.29M | 1.71M | 1.20M | 0.57M | 0.57M | 0.45M | 0.06M | 2.02M | -0.02M | 0.24M | 0.08M | 0.09M | 0.03M | 0.05M | 0.01M | 0.33M | 0.17M | 0.04M | 0.24M | 2.04M | 2.12M | 2.01M | 1.84M | 1.70M | 1.38M | 0.90M | 0.46M | 0.46M | 0.46M | 0.46M | 0.20M | 0.21M | 0.20M | 0.20M | 0.81M | 0.79M | 0.82M | 0.82M |
|
Receivables - Net
|
0.02M | 0.05M | | 0.79M | 0.44M | 0.16M | 0.07M | 0.05M | 0.04M | 0.06M | | 0.04M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | -0.01M | -0.01M | -0.03M | 0.08M | -0.44M | 0.55M | 0.66M | 0.54M | 0.26M | -0.22M | 0.39M | 0.57M | -0.04M | 0.17M | 0.21M | | 0.15M | 0.04M | 0.01M | 117.85 | 354.11 | -0.01M | 0.01M | -0.01M | -0.01M | -0.07M | -0.06M | 0.01M | -0.09M | -0.22M | -0.51M | 0.34M | 0.41M | 0.23M | 0.31M | 0.03M | 0.07M | -0.11M | 0.30M | 0.03M | 0.03M | 0.29M |
|
Receivables - Other
|
| | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.01M | | | | 0.02M | | | | 0.00M | | | | 0.00M | | | |
|
Receivables
|
0.02M | 0.05M | | 0.79M | 0.44M | 0.16M | 0.13M | 0.05M | 0.04M | 0.06M | | 0.04M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | -0.01M | -0.01M | -0.03M | 0.08M | -0.44M | 0.55M | 0.66M | 0.54M | 0.26M | -0.22M | 0.39M | 0.57M | -0.04M | 0.17M | 0.21M | | 0.15M | 0.04M | 0.01M | 117.85 | 354.11 | -0.01M | 0.01M | -0.01M | -0.01M | -0.07M | -0.06M | 0.01M | -0.09M | -0.22M | -0.49M | 0.34M | 0.41M | 0.23M | 0.32M | 0.03M | 0.07M | -0.11M | 0.30M | 0.03M | 0.03M | 0.29M |
|
Work In Process
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | | | | 0.13M | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory
|
0.04M | 0.05M | | 0.51M | 0.64M | 0.58M | 0.53M | 0.55M | 0.55M | 0.10M | | 0.05M | 0.06M | | | | | | 0.20M | | -0.29M | -0.60M | -0.59M | -0.04M | 1.03M | 1.06M | 0.79M | 0.01M | 0.08M | 0.41M | -0.62M | -0.08M | -0.10M | 0.08M | | -0.01M | -0.01M | | | | -0.13M | -0.14M | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.02M | 362.94 | -0.00M | 0.00M | -0.00M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.22M | -0.31M | 0.03M | 0.24M | -0.06M | -0.03M | 0.01M | 0.02M | 0.02M | 0.01M | 0.26M | 0.36M | 0.03M | -0.08M | 0.12M | 0.04M | 0.06M | 0.01M | 0.08M | 0.01M | -0.09M | 0.04M | 0.04M | -0.01M | -0.04M | 0.04M | 0.06M | -0.02M | -0.02M | -0.03M | 0.02M | -0.11M | -0.02M | -0.02M | 0.01M | -0.02M | -0.01M | 0.00M | 0.01M | -0.02M | -0.01M | 0.06M |
|
Current Assets
|
1.56M | 1.52M | | 3.08M | 1.40M | 1.08M | 0.96M | 0.75M | 0.76M | 0.19M | | 0.10M | 0.08M | 0.02M | 0.02M | 0.03M | 0.01M | 0.29M | 0.86M | 2.44M | 2.84M | 2.48M | 2.59M | 2.68M | 2.59M | 2.43M | 1.68M | 1.23M | 1.63M | 1.13M | 1.77M | 0.89M | | 0.57M | | 0.24M | 0.30M | 0.16M | 0.45M | 0.38M | 0.27M | 0.34M | 2.16M | 2.02M | 1.91M | 1.71M | 1.58M | 1.36M | 1.03M | 1.05M | 0.75M | 0.56M | 0.68M | 0.57M | 0.79M | 0.69M | 1.03M | 1.13M | 0.96M | 0.69M | 0.47M |
|
Construction in Progress
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 783.58 | 262.66 | 1.33M | | | | 0.03M | -0.00M | 2.97M | 0.04M | 0.11 | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.07M | 0.24M | | 0.02M | | 0.01M | 0.01M | | | | | | 0.00M | 0.03M | 0.07M | 0.08M | 0.07M | 0.17M | 0.58M | 0.96M | 0.93M | 1.01M | 1.12M | 1.26M | 1.25M | 1.18M | 1.15M | 0.47M | 0.48M | 0.46M | 0.45M |
|
Long-Term Investments
|
| | | | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | 0.89M | 1.10M | -0.09M | 0.32M | | 0.23M | 2.27 | 2.27 | 2.24 | 2.16 | 2.25 | 2.30 | 2.37 | -0.01M | -0.02M | -0.03M | -917.37 | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | 0.03M | -0.01M | -0.01M | -0.01M | 0.04M | -0.01M | -0.01M | 0.05M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.07M | | | | 0.89M | 1.10M | -0.09M | 0.32M | | 0.23M | 2.27 | 2.27 | 2.24 | 2.16 | 2.25 | 2.30 | 2.37 | -0.01M | -0.02M | -0.03M | -917.37 | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | 0.03M | -0.01M | -0.01M | -0.01M | 0.04M | -0.01M | -0.01M | 0.05M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.32M | | | | -4.75M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 0.23M | 0.23M | 0.23M | 0.24M | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
0.00M | -1.52M | | 0.01M | 0.01M | 0.24M | -0.96M | -0.75M | -0.76M | 0.00M | | -0.10M | -0.08M | -178.33 | 0.34M | 0.34M | 0.34M | -0.29M | 0.44M | 0.40M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.52M | 1.35M | | 0.34M | | 0.25M | 0.01M | 2.27 | 2.24 | 2.16 | 2.25 | 2.30 | 0.00M | 0.04M | 0.09M | 0.10M | 0.09M | 0.20M | 0.60M | 0.84M | 0.95M | 1.03M | 1.15M | 1.30M | 1.29M | 1.22M | 1.19M | 0.51M | 0.53M | 0.52M | 0.50M |
|
Assets
|
1.57M | | | 3.09M | 1.41M | 1.32M | | | | 0.20M | | | | 0.02M | 0.36M | 0.37M | 0.35M | | 1.30M | 2.84M | 2.88M | 2.51M | 2.62M | 2.71M | 2.62M | 2.46M | 1.71M | 1.25M | 1.64M | 1.13M | 2.28M | 2.23M | | 0.91M | | 0.49M | 0.31M | 0.16M | 0.45M | 0.38M | 0.27M | 0.34M | 2.16M | 2.07M | 2.00M | 1.81M | 1.68M | 1.56M | 1.63M | 1.89M | 1.70M | 1.60M | 1.83M | 1.86M | 2.08M | 1.91M | 2.22M | 1.65M | 1.49M | 1.20M | 0.97M |
|
Accounts Payables
|
0.03M | 0.05M | | 0.19M | 0.11M | 0.19M | 0.72M | 0.77M | 0.87M | 0.32M | | 0.42M | 0.34M | 0.34M | 0.19M | 0.18M | 0.19M | 0.05M | 0.11M | 1.62 | 0.05M | -0.03M | 0.18M | 0.14M | 0.24M | 0.08M | 0.08M | -0.01M | 0.22M | 0.17M | 0.24M | -0.13M | -0.06M | 0.24M | 0.00M | 0.07M | 0.16M | 0.28M | -0.17M | -0.15M | -0.14M | 0.12M | 0.02M | 0.02M | 0.03M | -0.06M | -0.01M | 0.03M | 0.22M | 0.20M | 0.04M | 0.00M | 0.22M | 0.31M | 0.07M | -0.11M | 0.03M | 0.24M | 0.13M | 0.03M | -0.21M |
|
Notes Payables
|
| | | | | | | | | 0.08M | 0.04M | 0.03M | 0.04M | 0.12M | 0.01M | 0.06M | 0.07M | -0.02M | 0.03M | | 0.15M | 0.01M | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.03M | 0.05M | | 0.19M | 0.11M | 0.19M | 0.72M | 0.77M | 0.87M | 0.39M | 0.04M | 0.46M | 0.39M | 0.46M | 0.20M | 0.23M | 0.26M | 0.03M | 0.14M | 1.62 | 0.20M | -0.02M | 0.18M | 0.14M | 0.24M | 0.08M | 0.08M | -0.01M | 0.22M | 0.17M | 0.24M | -0.09M | -0.06M | 0.24M | 0.00M | 0.07M | 0.16M | 0.28M | -0.17M | -0.15M | -0.14M | 0.12M | 0.02M | 0.02M | 0.03M | -0.06M | -0.01M | 0.03M | 0.22M | 0.20M | 0.04M | 0.00M | 0.22M | 0.31M | 0.07M | -0.11M | 0.03M | 0.24M | 0.13M | 0.03M | -0.21M |
|
Accumulated Expenses
|
| | | | | | | | | 0.11M | | | | 0.08M | | | | | | | | | | | | | 0.19M | | | | 0.11M | | | 0.07M | | | | 0.02M | | | | 0.02M | | | | | | | | 0.23M | | | | 0.36M | 0.00M | 0.00M | 0.01M | 0.24M | | | |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.66M | 0.72M | 0.77M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | 0.19M | -0.19M | -0.19M | -0.19M | -0.19M | | | | | | | |
|
Total Current Liabilities
|
| | | | | | | | | 1.30M | | 1.39M | 1.34M | 1.33M | 0.32M | 0.35M | 0.38M | 0.14M | 0.14M | 0.04M | 0.15M | | 0.18M | 0.32M | 0.24M | 0.27M | 0.27M | 0.26M | 0.48M | 0.17M | 0.32M | 0.15M | | 0.24M | | 0.37M | 0.45M | 0.51M | 0.93M | 0.99M | 0.95M | 0.89M | 0.17M | 0.15M | 0.16M | 0.07M | 0.05M | 0.10M | 0.29M | 0.45M | 0.30M | 0.27M | 0.48M | 0.39M | 0.43M | 0.25M | 0.39M | 0.24M | 0.13M | 0.03M | 0.03M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 0.56M | | 0.16M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 4.32M | | | | 4.75M | | | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | | | | 0.23M | | | | | | | | | | | | | | | | | | | | | 0.27M | | | | 0.24M | | | 0.24M | | | | 0.49M | | | | 0.89M | | | | | | | | | | | | | | | | | | | |
|
Total Liabilities
|
-2.95M | -5.00M | | -4.01M | -5.81M | -5.98M | -7.43M | -7.62M | -7.95M | -7.99M | | -7.74M | -7.91M | -7.84M | -8.09M | -8.13M | -8.01M | -8.27M | -7.14M | 0.05M | 0.15M | 2.51M | 0.18M | 0.32M | 0.24M | 0.27M | 0.27M | 0.26M | 0.48M | 0.17M | 0.32M | 0.15M | | 0.24M | | 0.37M | -16.11M | 0.51M | -15.62M | -15.16M | -16.01M | 0.89M | -18.26M | -19.21M | -19.08M | 0.07M | 0.05M | 0.10M | 0.29M | 0.45M | 0.30M | -18.64M | -18.45M | 0.39M | 0.43M | 0.25M | 0.39M | 0.24M | 0.13M | 0.03M | 0.03M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.66M | 0.72M | 0.77M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | |
|
Common Equity
|
4.51M | 5.00M | | 7.10M | 7.21M | 7.29M | 7.43M | 7.62M | 7.95M | 8.19M | | 7.74M | 7.91M | 7.86M | 8.46M | 8.50M | 8.36M | 8.27M | 8.45M | 2.79M | 2.73M | 0.21 | 2.43M | 2.39M | 2.38M | 2.19M | 1.44M | 0.99M | 1.16M | 0.96M | 1.97M | 2.08M | | 0.67M | | 0.12M | 16.42M | -0.35M | 16.08M | 15.54M | 16.28M | -0.56M | 20.43M | 21.28M | 21.08M | 1.74M | 1.62M | 1.46M | 1.34M | 1.45M | 1.40M | 20.24M | 20.28M | 1.48M | 1.65M | 1.66M | 1.82M | 1.41M | 1.36M | 1.17M | 0.94M |
|
Shareholder's Equity
|
| | | | | | | | | | | | | | | | | | | | 2.73M | | 2.43M | | | | 1.44M | | | | 1.97M | | | 0.67M | | | -0.14M | -0.35M | -0.48M | -0.61M | -0.69M | -0.56M | 2.00M | 1.92M | 1.84M | 1.74M | | | | 1.45M | | 1.33M | 1.35M | 1.48M | | | | 1.41M | | | |
|
Liabilities and Shareholders Equity
|
1.57M | | | 3.09M | 1.41M | 1.32M | | | | 0.20M | | | | 0.02M | 0.36M | 0.37M | 0.35M | | 1.30M | 2.84M | 2.88M | 2.51M | 2.62M | 2.71M | 2.62M | 2.46M | 1.71M | 1.25M | 1.64M | 1.13M | 2.28M | 2.23M | | 0.91M | | 0.49M | 0.31M | 0.16M | 0.45M | 0.38M | 0.27M | 0.34M | 2.16M | 2.07M | 2.00M | 1.81M | 1.68M | 1.56M | 1.63M | 1.89M | 1.70M | 1.60M | 1.83M | 1.86M | 2.08M | 1.91M | 2.22M | 1.65M | 1.49M | 1.20M | 0.97M |
|
Retained Earnings
|
-4.09M | -3.89M | -5.21M | -6.04M | -6.46M | -5.57M | -9.35M | -9.92M | -10.53M | -11.98M | -11.85M | -11.57M | -11.77M | -11.79M | -11.06M | -11.15M | -11.02M | -11.50M | -11.38M | -10.82M | -11.83M | 11.56M | -11.80M | -11.98M | -13.22M | -13.31M | -13.76M | -14.41M | -14.50M | -16.03M | -16.60M | -17.50M | | -19.11M | | -19.69M | -20.48M | -20.71M | -20.56M | -20.02M | -20.99M | -21.87M | -23.09M | -24.05M | -23.84M | -23.97M | -24.00M | -24.01M | -23.61M | -22.86M | -23.10M | -23.46M | -23.72M | -23.31M | -23.43M | -23.04M | -23.23M | -23.20M | -22.64M | -23.77M | -24.21M |