|
Cash & Equivalents
|
0.33M | 0.21M | 0.38M | 2.88M | 1.52M | 6.62M | 1.63M | 2.15M | 0.23M | 0.12M | 0.23M | 0.21M | 0.07M | 0.11M | 6.82M |
|
Short-term Investments
|
| | | | | | | | | | | | 0.60M | 0.60M | |
|
Cash & Current Investments
|
0.33M | 0.21M | 0.38M | 2.88M | 1.52M | 6.62M | 1.63M | 2.15M | 0.23M | 0.12M | 0.23M | 0.21M | 0.67M | 0.71M | 6.82M |
|
Receivables - Net
|
| | | 0.33M | 0.52M | 0.65M | 0.47M | 0.48M | 0.13M | 0.07M | 0.05M | | | | |
|
Receivables
|
| | | 0.33M | 0.52M | 0.65M | 0.47M | 0.48M | 0.13M | 0.07M | 0.05M | | | | |
|
Raw Materials
|
| | | 1.01M | 1.13M | 0.78M | 1.33M | 1.97M | 2.12M | 1.92M | 1.91M | 1.91M | | | |
|
Work In Process
|
| | | 0.02M | 0.01M | 0.42M | 0.51M | 0.16M | 0.17M | 0.14M | 0.16M | 0.16M | | | |
|
Finished Goods
|
| | | 0.24M | 0.52M | 0.33M | 0.29M | 0.46M | 0.49M | 0.63M | 0.61M | 0.61M | | | |
|
Inventory
|
| | | 1.27M | 1.66M | 1.53M | 2.13M | 2.59M | 2.77M | 2.69M | 2.69M | 2.69M | | | |
|
Current Deferred Tax Assets
|
| | 0.02M | 4.26M | | | 0.07M | 0.05M | | | | | | | |
|
Prepaid Assets
|
0.07M | 0.03M | 0.10M | 0.05M | 0.98M | 0.75M | 0.58M | 0.16M | 0.06M | 0.89M | 0.53M | 0.16M | 0.38M | 1.02M | 4.32M |
|
Current Assets
|
0.39M | 0.25M | 0.50M | 8.49M | 4.27M | 8.59M | 3.83M | 4.29M | 2.04M | 2.61M | 2.34M | 1.90M | 1.05M | 1.73M | 11.14M |
|
Property, Plant & Equipment (Net)
|
| | | 3.77M | 4.01M | 4.34M | 4.76M | 5.65M | 5.40M | 5.34M | 5.14M | 4.83M | | | |
|
Long-Term Investments
|
334.62M | 335.19M | 33.03M | 33.03M | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
1.23M | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | 0.88M |
|
Non-Current Assets
|
334.62M | 335.19M | 33.03M | 4.64M | 4.74M | 4.98M | 5.27M | 6.27M | 5.93M | 5.78M | 5.47M | 5.07M | 0.26M | 0.75M | 2.01M |
|
Assets
|
335.01M | 335.44M | 33.53M | 13.12M | 9.02M | 13.57M | 9.09M | 10.57M | 7.97M | 8.39M | 7.81M | 6.97M | 1.31M | 2.48M | 13.15M |
|
Accounts Payables
|
3.92M | 4.23M | 4.64M | 4.46M | 4.26M | 4.06M | 4.18M | 4.74M | 5.71M | 5.68M | 5.96M | 6.30M | 6.21M | 5.13M | 3.89M |
|
Notes Payables
|
| | | 22.69M | | | | 2.15M | 3.09M | 2.42M | 4.23M | 9.24M | 5.65M | 11.11M | 10.85M |
|
Payables
|
3.92M | 4.23M | 4.64M | 27.14M | 4.26M | 4.06M | 4.18M | 6.89M | 8.80M | 8.10M | 10.19M | 15.54M | 11.85M | 16.24M | 14.74M |
|
Accumulated Expenses
|
0.11M | 0.11M | | 2.31M | 2.28M | 1.58M | 1.67M | 2.50M | 3.00M | 4.07M | 4.20M | 4.30M | 4.30M | 5.66M | 4.62M |
|
Other Accumulated Expenses
|
| | | 0.19M | 0.10M | 0.14M | 0.12M | 0.23M | 0.26M | 0.22M | 0.21M | 0.14M | 0.21M | 0.10M | 0.50M |
|
Current Leases
|
| | | 0.34M | 0.35M | 0.36M | 0.37M | 0.36M | 0.39M | 0.42M | 0.33M | 0.24M | 0.12M | | |
|
Current Taxes
|
0.01M | 0.12M | 0.28M | 0.11M | 0.16M | 0.05M | 0.07M | 0.09M | 0.12M | 0.16M | 0.20M | 0.36M | 0.27M | 0.34M | 0.37M |
|
Current Deferred Revenue
|
| | | 0.18M | 0.17M | 0.18M | 0.23M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Total Current Liabilities
|
4.03M | 4.46M | 4.92M | 29.98M | 7.06M | 6.18M | 6.45M | 9.78M | 12.20M | 13.26M | 15.43M | 20.79M | 40.29M | 43.91M | 41.88M |
|
Non-Current Debt
|
| | 0.60M | 0.60M | | | | | | | | | | | |
|
Convertible Debt
|
| | | | | 6.71M | 6.71M | 6.97M | 6.97M | 5.59M | 4.68M | | | | |
|
Non-Current Deffered Revenue
|
11.70M | 11.70M | 11.70M | 11.70M | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
334.22M | 334.66M | 32.89M | 0.00M | | | | 23.89M | 23.89M | 23.89M | 23.89M | 23.89M | | | |
|
Operating Leases
|
| | | 0.37M | 0.28M | 0.19M | 0.10M | 0.24M | 0.12M | | | | 0.12M | | |
|
Other Non-Current Liabilities
|
| | | | 0.84M | 0.50M | 0.33M | 2.24M | 2.24M | 0.45M | 0.08M | 0.13M | 0.00M | 0.02M | 21.66M |
|
Total Non-Current Liabilities
|
| | | 30.35M | 7.35M | 13.09M | 13.26M | 16.98M | 19.28M | 18.85M | 20.11M | 20.79M | 40.29M | 47.21M | 45.35M |
|
Total Liabilities
|
20.22M | 18.80M | 19.33M | 30.35M | 8.18M | 13.59M | 13.59M | 19.22M | 21.52M | 19.30M | 20.19M | 20.92M | 40.29M | 47.23M | 67.01M |
|
Total Debt
|
| | 0.60M | 0.60M | | | | | | | | | | | |
|
Common Equity
|
-19.43M | -18.02M | -18.69M | -17.23M | 0.84M | -0.02M | -4.50M | -32.55M | -37.43M | -34.79M | -36.26M | -37.84M | -38.98M | -44.75M | -53.86M |
|
Shareholder's Equity
|
-19.43M | -18.02M | -18.69M | -17.23M | 0.84M | -0.02M | -4.50M | -32.55M | -37.43M | -34.79M | -36.26M | -37.84M | -38.98M | -44.75M | -53.86M |
|
Liabilities and Shareholders Equity
|
335.01M | 335.44M | 33.53M | 13.12M | 9.02M | 13.57M | 9.09M | 10.57M | 7.97M | 8.39M | 7.81M | 6.97M | 1.31M | 2.48M | 13.15M |
|
Retained Earnings
|
-19.43M | -18.02M | -18.69M | -76.58M | -65.96M | -72.07M | -77.15M | -97.29M | -102.99M | -115.63M | -120.02M | -131.81M | -138.02M | -150.24M | -172.67M |
|
Preferred Shares
|
| | | 0.00M | 304.00 | 304.00 | 304.00 | 239.00 | 239.00 | 239.00 | | | | | |
|
Treasury Shares
|
| | | 0.54M | 0.40M | 0.94M | 0.96M | 0.02M | 0.87M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |