|
Cash & Equivalents
|
| 0.35M | 0.20M | 0.09M | 0.02M | 1.02M | 0.66M | 2.63M | 2.02M | 0.13M | 0.82M | 5.36M | 3.49M | 1.51M | 1.99M | 7.45M | 5.70M | 3.55M | 1.30M | 2.39M | 0.85M | 0.32M | 1.04M | 2.91M | 2.27M | 1.32M | 1.00M | 0.02M | 3.03M | 2.37M | 1.82M | 1.97M | 6.82M | 6.26M | 5.67M | 4.28M | 3.53M | 3.05M | 3.02M | 1.78M | 0.95M | 1.01M | 1.89M | 1.17M | 0.38M | 0.40M | 0.23M | 1.87M | 0.71M | 1.89M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.07M | 0.37M | 0.37M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.25M | 0.21M | 0.21M | 0.21M | 0.21M | | | | | | | | | | |
|
Cash & Current Investments
|
| 0.35M | 0.20M | 0.09M | 0.02M | 1.02M | 0.66M | 2.63M | 2.02M | 0.13M | 0.82M | 5.36M | 3.49M | 1.51M | 1.99M | 7.45M | 5.70M | 3.55M | 1.30M | 2.39M | 0.85M | 0.32M | 1.04M | 2.91M | 2.27M | 1.32M | 1.09M | 0.09M | 3.40M | 2.74M | 1.96M | 2.11M | 6.96M | 6.40M | 5.82M | 4.53M | 3.74M | 3.26M | 3.23M | 1.99M | 0.95M | 1.01M | 1.89M | 1.17M | 0.38M | 0.40M | 0.23M | 1.87M | 0.71M | 1.89M |
|
Receivables - Net
|
| 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.07M | 0.08M | 0.11M | 0.11M | 0.05M | 0.07M | 0.12M | 0.03M | 0.24M | 0.46M | 0.61M | 0.30M | 0.35M | 0.49M | 0.66M | 0.36M | 0.64M | 0.82M | 1.20M | 0.28M | 0.56M | 0.41M | 0.48M | 0.42M | 0.58M | 0.54M | 1.18M | 1.22M | 1.72M | 1.25M | 1.14M | 0.13M | 0.57M | 0.36M | 1.16M | 0.82M | 1.37M | 0.67M | 1.66M | 0.83M | 1.50M | 0.55M | 2.49M |
|
Receivables - Other
|
| | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | 2.33M | | | | | 0.03M | 0.03M | 0.03M | 0.23M | 0.15M | 0.08M | 0.10M | 0.01M | 0.11M | 0.12M | 0.16M | 0.02M | 0.02M | 0.03M | 0.06M | 0.11M | 0.02M | 0.06M |
|
Receivables
|
| 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | 0.00M | 0.07M | 0.08M | 0.11M | 0.11M | 0.05M | 0.07M | 0.12M | 0.03M | 0.24M | 0.46M | 0.61M | 0.30M | 0.35M | 0.49M | 0.66M | 0.36M | 0.64M | 0.82M | 1.20M | 0.28M | 2.88M | 0.41M | 0.48M | 0.42M | 0.58M | 0.57M | 1.21M | 1.25M | 1.95M | 1.39M | 1.22M | 0.23M | 0.58M | 0.47M | 1.27M | 0.98M | 1.39M | 0.69M | 1.69M | 0.88M | 1.61M | 0.57M | 2.55M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.29M | 0.37M | 0.35M | 0.33M | 0.13M | 0.13M | 0.16M | 0.26M | 0.10M | 0.10M | 0.21M | 0.04M | 0.07M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.34M | 0.51M | 0.52M | 0.47M | 0.68M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | 1.13M | | | | 0.45M | 0.30M | 0.46M | 0.50M | 0.74M | 0.64M | 0.87M | 0.92M | 0.60M | 0.75M | 1.36M | 0.56M | 0.98M | 1.01M | 0.94M | 0.72M | 1.19M | 1.26M | 1.51M | 0.43M | 0.99M | 0.61M | 1.37M | 0.39M |
|
Inventory
|
| 0.00M | 0.01M | 0.01M | 0.04M | 0.05M | 0.06M | 0.08M | 0.07M | 0.15M | 0.15M | 0.17M | 0.27M | 0.31M | 0.33M | 0.28M | 0.30M | 0.75M | 1.42M | 1.55M | 1.42M | 1.08M | 1.23M | 1.20M | 0.91M | 0.78M | 0.63M | 0.67M | 0.81M | 0.83M | 0.87M | 0.76M | 1.03M | 1.18M | 0.70M | 0.85M | 1.57M | 0.60M | 1.05M | 1.05M | 0.97M | 0.75M | 1.21M | 1.28M | 1.53M | 0.77M | 1.50M | 1.13M | 1.84M | 1.07M |
|
Prepaid Assets
|
| 0.02M | 0.00M | 0.23M | 0.10M | 0.05M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.07M | 0.04M | 0.03M | 0.10M | 0.08M | 0.12M | 0.02M | 0.11M | 0.04M | 0.10M | 0.10M | 0.12M | 0.04M | 0.06M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.06M | 0.05M | 0.08M | 0.06M | 0.10M | 0.05M | 0.14M | 0.08M | 0.17M | 0.10M | 0.17M | 0.07M | 0.23M | 0.12M | 0.23M | 0.10M | 0.19M | 0.13M | 0.15M |
|
Current Assets
|
0.23M | 0.37M | 0.21M | 0.35M | 0.19M | 1.14M | 0.75M | 2.79M | 2.19M | 1.57M | 1.09M | 5.58M | 3.89M | 1.98M | 2.37M | 8.06M | 6.54M | 5.03M | 3.05M | 4.44M | 2.80M | 2.15M | 2.72M | 4.87M | 4.04M | 3.36M | 2.03M | 5.16M | 4.64M | 4.09M | 3.30M | 3.51M | 8.59M | 8.84M | 7.67M | 7.44M | 6.76M | 5.01M | 4.37M | 3.58M | 2.49M | 3.20M | 4.15M | 4.07M | 2.73M | 3.09M | 2.72M | 4.80M | 3.25M | 5.67M |
|
Property, Plant & Equipment (Net)
|
0.18M | 0.25M | 0.25M | 0.31M | 0.32M | 0.31M | 0.32M | 0.36M | 0.47M | 0.52M | 0.54M | 0.55M | 0.62M | 0.62M | 0.69M | 1.60M | 1.61M | 1.73M | 1.76M | 2.18M | 2.17M | 2.41M | 2.50M | 2.54M | 2.51M | 2.52M | 2.41M | 2.29M | 2.16M | 2.05M | 1.92M | 1.82M | 1.70M | 1.74M | 1.59M | 1.46M | 1.35M | 1.24M | 0.80M | 0.30M | 0.63M | 0.49M | 0.41M | 0.35M | 0.30M | 0.39M | 0.33M | 0.31M | 0.32M | 0.70M |
|
Intangibles
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.71M | 0.70M | 0.70M | 0.68M | 0.67M | 0.65M | 0.64M | 0.63M | 0.62M | 0.61M | 0.59M | 0.60M | 0.59M | 0.57M | 0.56M | 0.55M | 0.54M | 0.52M | 0.51M | 0.49M | 0.48M | 0.47M | 0.45M | 0.44M | 0.43M | 0.42M | 0.40M | 0.39M | 0.37M | 0.35M | 0.34M | 0.32M | 0.31M | 0.29M | 0.28M | 0.26M | 0.24M | 0.23M | 0.21M | 0.19M | 0.18M | 0.16M | 0.14M | 0.12M |
|
Goodwill & Intangibles
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.71M | 0.70M | 0.70M | 0.68M | 0.67M | 0.65M | 0.64M | 0.63M | 0.62M | 0.61M | 0.59M | 0.60M | 0.59M | 0.57M | 0.56M | 0.55M | 0.54M | 0.52M | 0.51M | 0.49M | 0.48M | 0.47M | 0.45M | 0.44M | 0.43M | 0.42M | 0.40M | 0.39M | 0.37M | 0.35M | 0.34M | 0.32M | 0.31M | 0.29M | 0.28M | 0.26M | 0.24M | 0.23M | 0.21M | 0.19M | 0.18M | 0.16M | 0.14M | 0.12M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.35M | | | | 12.67M | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 3.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | 0.09M | 0.10M | 0.08M | 0.07M | 0.06M | 0.30M |
|
Non-Current Assets
|
0.22M | 0.31M | 0.32M | 0.35M | 0.37M | 0.36M | 1.04M | 1.08M | 1.18M | 1.22M | 1.22M | 1.21M | 1.27M | 1.27M | 1.32M | 2.26M | 2.25M | 2.38M | 2.39M | 2.79M | 2.77M | 3.00M | 3.04M | 3.08M | 3.25M | 3.24M | 3.10M | 2.95M | 2.80M | 2.67M | 2.52M | 2.38M | 2.23M | 2.23M | 2.05M | 1.89M | 1.75M | 1.61M | 1.13M | 0.59M | 0.91M | 0.75M | 0.66M | 0.68M | 0.60M | 0.68M | 0.59M | 0.54M | 0.51M | 1.12M |
|
Assets
|
0.45M | 0.69M | 0.53M | 0.70M | 0.56M | 1.49M | 1.79M | 3.87M | 3.37M | 2.80M | 2.31M | 6.80M | 5.16M | 3.24M | 3.70M | 10.32M | 8.80M | 7.40M | 5.43M | 7.23M | 5.57M | 5.15M | 5.76M | 7.95M | 7.29M | 6.59M | 5.13M | 8.11M | 7.44M | 6.76M | 5.82M | 5.90M | 10.81M | 11.08M | 9.72M | 9.33M | 8.50M | 6.61M | 5.50M | 4.18M | 3.40M | 3.95M | 4.81M | 4.75M | 3.33M | 3.77M | 3.32M | 5.34M | 3.77M | 6.79M |
|
Accounts Payables
|
0.04M | 0.05M | 0.08M | 0.25M | 0.24M | 0.13M | 0.12M | 0.18M | 0.15M | 0.18M | 0.08M | 0.13M | 0.21M | 0.16M | 0.13M | 0.20M | 0.35M | 0.40M | 0.42M | 0.53M | 0.60M | 0.72M | 1.10M | 0.74M | 0.60M | 0.65M | 0.63M | 0.56M | 0.43M | 0.47M | 0.35M | 0.34M | 0.64M | 1.42M | 0.97M | 1.38M | 1.28M | 1.80M | 1.53M | 1.31M | 0.78M | 1.69M | 0.03M | 1.33M | 0.84M | 1.22M | 1.20M | 1.42M | 0.90M | 1.73M |
|
Notes Payables
|
| 0.16M | 0.22M | 0.29M | 0.35M | | 0.50M | 0.49M | 0.56M | 0.63M | 0.48M | 0.54M | 0.38M | 0.30M | 1.98M | | | | | 0.25M | 0.25M | 0.20M | | | | | | | 0.57M | 0.57M | | | | | | | | | | | | 1.39M | | | | | | | | |
|
Payables
|
0.04M | 0.21M | 0.30M | 0.53M | 0.59M | 0.13M | 0.62M | 0.67M | 0.70M | 0.80M | 0.56M | 0.67M | 0.59M | 0.46M | 2.11M | 0.20M | 0.35M | 0.40M | 0.42M | 0.78M | 0.85M | 0.92M | 1.10M | 0.74M | 0.60M | 0.65M | 0.63M | 0.56M | 1.00M | 1.04M | 0.35M | 0.34M | 0.64M | 1.42M | 0.97M | 1.38M | 1.28M | 1.80M | 1.53M | 1.31M | 0.78M | 3.08M | 0.03M | 1.33M | 0.84M | 1.22M | 1.20M | 1.42M | 0.90M | 1.73M |
|
Accumulated Expenses
|
0.03M | 0.02M | 0.10M | 0.19M | 0.22M | 0.18M | 0.22M | 0.24M | 0.27M | 0.24M | 0.21M | 0.42M | 0.48M | 0.37M | 0.24M | 0.89M | 1.05M | 1.01M | 0.44M | 1.32M | 1.11M | 1.22M | 0.64M | 0.20M | 0.28M | 0.29M | 0.49M | 0.29M | 0.30M | 0.27M | 0.31M | 0.42M | 0.36M | 0.33M | 0.23M | 0.22M | 0.23M | 0.32M | 0.29M | 0.27M | 0.34M | 0.24M | 0.09M | 0.23M | 0.15M | 0.27M | 0.14M | 0.24M | 0.08M | 0.22M |
|
Other Accumulated Expenses
|
| | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | 0.03M | 0.03M | 0.03M | | 0.05M | 0.05M | 0.06M | 0.07M | 0.14M | 0.01M | 0.05M | 0.01M | 0.12M | 0.00M | 0.00M | 0.00M | | | 0.89M | 0.89M | 2.70M | 0.97M | 0.91M | 0.96M | 0.15M | 0.17M | 0.06M | 0.06M | 0.41M | 1.14M | 0.01M | 0.05M | | | | | | | | | | | | 0.10M | 0.61M | 0.10M | 0.11M | 1.74M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.06M | 0.04M | 0.02M | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 267.00 | | 0.00M | 0.00M | 0.00M | 0.00M | | 660.00 | 907.00 | 495.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.79M | 0.88M | 0.31M | 0.83M | 0.97M | 1.04M | 1.12M | 1.19M | 1.59M | 1.43M | 0.95M | 2.58M | 1.09M | 1.41M | 1.41M | 1.27M | 2.10M | 1.95M | 2.14M | 2.07M | 3.77M | 3.55M | 3.28M | 1.88M | 1.28M | 1.09M | 1.14M | 2.10M | 3.49M | 1.84M | 2.63M | 1.50M | 1.88M | 1.76M | 2.39M | 2.57M | 2.33M | 1.94M | 2.66M | 2.31M | 2.09M | 1.54M | 2.22M | 2.62M | 2.45M | 1.65M | 4.54M |
|
Non-Current Debt
|
| | | | | 0.02M | | | | | 0.02M | 0.03M | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 0.01M | | 0.55M | 0.59M | 0.61M | 0.84M | 0.24M | 0.29M | 0.34M | 1.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.63M | 0.56M | 0.52M | | | | | | | | | | | | 0.15M | 0.12M | 0.10M | 0.07M | 0.33M |
|
Convertible Debt
|
| 0.18M | 0.25M | 0.32M | 0.39M | 0.14M | 0.15M | 0.19M | 0.19M | 0.22M | | | 0.38M | | | | | | | 1.18M | 1.26M | 1.36M | 1.37M | 0.34M | 0.41M | 0.48M | 1.41M | 0.93M | 0.95M | 0.96M | 0.81M | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.23M | 0.16M | 0.20M | 0.19M | 0.17M | 0.09M | 0.14M | 0.13M | 0.11M | 0.01M | 0.08M | 0.06M | 0.04M | 0.02M | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 1.01M | 0.89M | 0.89M | 1.33M | 1.73M | 0.93M | 0.23M | 0.21M | 0.04M | 0.03M | 0.02M | | | | | | | | | | | | | | 0.13M | 0.11M | | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | 3.83M | 3.89M | 4.28M | 4.47M | 3.43M | 4.01M | 4.34M | 4.63M | 2.63M | 3.05M | 3.13M | | | | | | | | | | | | | | 2.09M | 1.54M | | | | | |
|
Total Liabilities
|
0.07M | 0.25M | 0.47M | 0.79M | 0.88M | 0.47M | 1.00M | 1.16M | 1.26M | 1.36M | 1.20M | 1.62M | 1.49M | 1.00M | 2.63M | 1.10M | 1.42M | 1.42M | 1.27M | 4.84M | 4.77M | 5.17M | 5.80M | 5.16M | 4.94M | 4.57M | 4.84M | 2.67M | 3.08M | 3.15M | 3.49M | 4.20M | 2.46M | 3.18M | 1.54M | 1.91M | 1.76M | 2.39M | 2.57M | 2.33M | 1.94M | 2.66M | 2.31M | 2.21M | 1.66M | 2.37M | 2.74M | 2.55M | 1.72M | 4.87M |
|
Total Debt
|
| | 0.03M | 0.03M | 0.03M | 0.02M | 0.05M | 0.05M | 0.06M | 0.07M | 0.16M | 0.04M | 0.10M | 0.06M | 0.17M | 0.01M | 0.01M | 0.01M | | 0.55M | 1.48M | 1.51M | 3.55M | 1.21M | 1.20M | 1.30M | 1.33M | 0.36M | 0.26M | 0.26M | 0.61M | 1.77M | 0.57M | 0.57M | | | | | | | | | | | | 0.25M | 0.73M | 0.20M | 0.18M | 2.07M |
|
Common Equity
|
0.38M | 0.44M | 0.06M | -0.09M | -0.32M | 1.03M | 0.79M | 2.71M | 2.12M | 1.43M | 1.11M | 5.18M | 3.68M | 2.25M | 1.07M | 9.22M | 7.38M | 5.99M | 4.16M | 2.39M | 0.80M | -0.02M | -0.04M | 2.79M | 2.35M | 2.03M | 0.28M | 5.44M | 4.35M | 3.60M | 2.32M | 1.70M | 8.36M | 7.89M | 8.50M | 7.41M | 6.74M | 4.62M | 2.93M | 2.28M | 1.46M | 1.29M | 2.50M | 2.54M | 1.68M | 1.40M | 0.58M | 2.79M | 2.05M | 1.92M |
|
Shareholder's Equity
|
0.38M | 0.44M | 0.06M | -0.09M | -0.32M | 1.03M | 0.79M | 2.71M | 2.12M | 1.43M | 1.11M | 5.18M | 3.68M | 2.25M | 1.07M | 9.22M | 7.38M | 5.99M | 4.16M | 2.39M | 0.80M | -0.02M | -0.04M | 2.79M | 2.35M | 2.03M | 0.28M | 5.44M | 4.35M | 3.60M | 2.32M | 1.70M | 8.36M | 7.89M | 8.50M | 7.41M | 6.74M | 4.62M | 2.93M | 2.28M | 1.46M | 1.29M | 2.50M | 2.54M | 1.68M | 1.40M | 0.58M | 2.79M | 2.05M | 1.92M |
|
Liabilities and Shareholders Equity
|
0.45M | 0.69M | 0.53M | 0.70M | 0.56M | 1.49M | 1.79M | 3.87M | 3.37M | 2.80M | 2.31M | 6.80M | 5.16M | 3.24M | 3.70M | 10.32M | 8.80M | 7.40M | 5.43M | 7.23M | 5.57M | 5.15M | 5.76M | 7.95M | 7.29M | 6.59M | 5.13M | 8.11M | 7.44M | 6.76M | 5.82M | 5.90M | 10.81M | 11.08M | 9.72M | 9.33M | 8.50M | 6.61M | 5.50M | 4.18M | 3.40M | 3.95M | 4.81M | 4.75M | 3.33M | 3.77M | 3.32M | 5.34M | 3.77M | 6.79M |
|
Retained Earnings
|
0.69M | 1.08M | 1.76M | -2.45M | 2.96M | -3.52M | -4.05M | -5.03M | -5.83M | -6.74M | -7.50M | -8.81M | -10.54M | -12.68M | -14.73M | -27.28M | -29.44M | -31.52M | -33.83M | -36.17M | -37.98M | -39.88M | -41.15M | -44.00M | -44.57M | -45.10M | -46.75M | -47.49M | -48.67M | -49.55M | -50.90M | -51.49M | -51.79M | -52.30M | 0.33M | -53.06M | -53.80M | -56.50M | -57.97M | -59.29M | -59.62M | -60.09M | -60.80M | -61.24M | -62.26M | -62.77M | -63.62M | -64.38M | -65.26M | -65.55M |
|
Treasury Shares
|
| | | | | 14.37M | 14.37M | 16.87M | 16.55M | 17.14M | 17.14M | 22.66M | 22.03M | 22.03M | | 20.02M | 20.02M | 20.02M | 23.79M | 23.19M | 23.19M | 21.28M | | | | | 2.01M | | | | 2.20M | | | | 1.29M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.06M | 0.46M | 0.44M | 0.44M | 0.16M | 0.08M | 0.12M | 0.15M |