|
Cash & Equivalents
|
8.10M | 1.72M | 24.55M | 22.43M | 31.91M | 27.52M | 17.21M | 1.30M | | 3.42M | 1.34M | 3.82M | 4.40M | 2.90M | 5.91M | 1.80M | 7.24M | 3.42M |
|
Short-term Investments
|
| | | | | | 10.55M | 7.60M | | 3.34M | 0.08M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Cash & Current Investments
|
8.10M | 1.72M | 24.55M | 22.43M | 31.91M | 27.52M | 27.76M | 8.90M | | 6.76M | 1.42M | 3.84M | 4.41M | 2.91M | 5.91M | 1.81M | 7.25M | 3.43M |
|
Receivables - Net
|
3.22M | 2.01M | 3.78M | 5.17M | 2.00M | 1.56M | 3.75M | 4.12M | 2.19M | 3.79M | 5.16M | 3.52M | 3.50M | 4.87M | 5.32M | 4.03M | 3.96M | 3.00M |
|
Receivables - Other
|
0.07M | 0.06M | 8.65M | 8.69M | 3.04M | 6.10M | 6.50M | 3.75M | 4.00M | 2.71M | 2.80M | 0.17M | | | | 0.20M | | |
|
Receivables
|
3.29M | 2.06M | 12.43M | 13.86M | 5.05M | 7.66M | 10.25M | 7.87M | 6.19M | 6.51M | 7.96M | 3.69M | 3.50M | 4.87M | 5.32M | 4.23M | 3.96M | 3.00M |
|
Inventory
|
7.09M | 5.44M | 4.46M | 4.87M | 8.81M | 12.09M | 7.17M | 6.67M | | 16.07M | 10.91M | 6.91M | 3.95M | 6.53M | 6.65M | 6.53M | 4.03M | 4.33M |
|
Prepaid Assets
|
1.12M | 0.94M | 4.99M | 1.37M | 1.21M | 3.82M | 0.81M | 1.59M | | 0.27M | 0.42M | 0.56M | 0.47M | 0.35M | 0.53M | 0.68M | 0.33M | 0.63M |
|
Current Assets
|
19.58M | 10.14M | 46.42M | 42.53M | 46.98M | 48.49M | 43.14M | 37.22M | | 29.61M | 23.07M | 20.16M | 17.47M | 16.93M | 20.70M | 15.33M | 18.82M | 14.41M |
|
Property, Plant & Equipment (Net)
|
0.37M | 0.29M | 0.27M | 0.24M | 0.25M | 0.22M | 0.20M | 0.20M | | 0.15M | 0.13M | 0.12M | 0.10M | 0.08M | 0.08M | 0.06M | 0.04M | 0.02M |
|
Intangibles
|
3.87M | 3.56M | 3.45M | 3.35M | 3.24M | 3.14M | 3.03M | 2.93M | | 2.72M | 2.63M | 2.56M | 2.45M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M |
|
Goodwill & Intangibles
|
3.87M | 3.56M | 3.45M | 3.35M | 3.24M | 3.14M | 3.03M | 2.93M | | 2.72M | 2.63M | 2.56M | 2.45M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M |
|
Other Non-Current Assets
|
0.32M | 1.37M | 0.27M | 0.27M | 0.34M | 0.39M | 0.32M | 0.38M | | 0.49M | 0.48M | 0.33M | 0.32M | 0.38M | 0.38M | 0.45M | 0.54M | 0.47M |
|
Non-Current Assets
|
4.56M | 5.22M | 6.80M | 6.67M | 6.64M | 6.57M | 7.74M | 4.74M | | 4.49M | 4.86M | 4.42M | 4.10M | 1.58M | 1.40M | 1.26M | 1.33M | 1.00M |
|
Assets
|
24.14M | 15.35M | 53.22M | 49.20M | 53.63M | 55.06M | 50.88M | 41.97M | | 34.10M | 27.93M | 24.57M | 21.57M | 18.52M | 22.10M | 16.59M | 20.14M | 15.41M |
|
Accounts Payables
|
2.71M | 9.26M | 9.65M | 8.55M | 9.41M | 9.44M | 10.86M | 11.13M | | 11.04M | 4.49M | 4.23M | 3.59M | 4.66M | 4.27M | 4.58M | 5.81M | 6.55M |
|
Notes Payables
|
| | | | | | | | | | 3.90M | 2.35M | 0.30M | | | | | |
|
Payables
|
2.71M | 9.26M | 9.65M | 8.55M | 9.41M | 9.44M | 10.86M | 11.13M | | 11.04M | 8.39M | 6.58M | 3.89M | 4.66M | 4.27M | 4.58M | 5.81M | 6.55M |
|
Accumulated Expenses
|
| | | 5.60M | 5.60M | 5.60M | 2.50M | 2.50M | | | | | | | 2.43M | 2.49M | 2.41M | 2.97M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | 0.67M | 0.60M | 0.68M | 0.68M |
|
Short term Debt
|
| | 3.24M | | | 3.24M | 6.94M | 7.03M | | 7.21M | 3.90M | 2.35M | 0.30M | | | | | |
|
Current Leases
|
| | | | | | 0.50M | 0.48M | | 0.56M | 0.69M | 0.69M | 0.70M | 0.67M | 0.55M | 0.43M | 0.44M | 0.31M |
|
Total Current Liabilities
|
4.42M | 11.29M | 13.84M | 12.36M | 14.88M | 17.14M | 20.89M | 20.45M | | 29.12M | 18.09M | 14.04M | 9.27M | 11.03M | 12.02M | 10.96M | 19.69M | 12.55M |
|
Convertible Debt
|
| | | | | | | | | | | | | | 4.10M | 4.22M | 4.34M | 4.46M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | 3.57M | | | | | | |
|
Operating Leases
|
| | | | | | 0.85M | 0.72M | | 0.56M | 0.80M | 0.62M | 0.44M | 0.32M | 0.28M | 0.22M | 0.22M | 0.14M |
|
Other Non-Current Liabilities
|
0.06M | 5.65M | 12.85M | 5.65M | 8.05M | 8.95M | 2.84M | 9.23M | | 9.71M | 4.21M | 11.73M | 0.92M | 1.60M | 1.25M | 0.70M | 0.55M | 0.83M |
|
Total Non-Current Liabilities
|
18.25M | 27.09M | 29.03M | 26.13M | 28.35M | 23.51M | 24.16M | 15.98M | | 23.36M | 18.93M | 14.69M | 9.74M | 11.38M | 16.42M | 15.42M | 24.26M | 17.16M |
|
Total Liabilities
|
18.31M | 32.73M | 41.88M | 31.79M | 36.39M | 32.46M | 27.01M | 25.21M | | 33.07M | 23.14M | 26.42M | 10.66M | 12.99M | 17.67M | 16.12M | 24.81M | 18.00M |
|
Total Debt
|
| | 3.24M | | | 3.24M | 6.94M | 7.03M | | 7.21M | 3.90M | 2.35M | 0.30M | | | | | |
|
Common Equity
|
5.83M | -17.38M | 11.34M | 17.42M | 17.23M | 22.59M | 23.88M | 16.75M | | 1.04M | 4.79M | -5.42M | 10.91M | 5.53M | 4.43M | 0.50M | -4.67M | -2.58M |
|
Shareholder's Equity
|
5.83M | -17.38M | 11.34M | 17.42M | 17.23M | 22.59M | 23.88M | 16.75M | | 1.04M | 4.79M | -5.42M | 10.91M | 5.53M | 4.43M | 0.50M | -4.67M | -2.58M |
|
Liabilities and Shareholders Equity
|
24.14M | 15.35M | 53.22M | 49.20M | 53.63M | 55.06M | 50.88M | 41.97M | | 34.10M | 27.93M | 24.57M | 21.57M | 18.52M | 22.10M | 16.59M | 20.14M | 15.41M |
|
Retained Earnings
|
-41.20M | -64.40M | -78.88M | -73.32M | -74.20M | -76.73M | -79.52M | -87.00M | | -103.20M | -99.65M | -110.10M | -110.34M | -116.01M | -117.41M | -121.61M | -126.94M | -133.60M |
|
Treasury Shares
|
| | 0.01M | | 343.51M | 0.34M | 0.02M | 0.34M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.45M | 0.45M | 0.45M | 0.45M | 0.41M |