|
Cash & Equivalents
|
14.51M | | 9.50M | 8.97M | 8.97M | 27.41M | 21.67M | 21.67M | 21.67M | 17.61M | 15.79M | 16.96M | 16.96M | 15.60M | 16.96M | 16.92M | 16.92M | 52.17M | 49.35M | 47.58M | 44.05M | 43.17M | 47.58M | 10.52M | 10.52M | 47.86M | 48.13M | 69.34M | 71.60M | 67.91M | 69.34M |
|
Short-term Investments
|
| | | 1.01M | 1.01M | | | | | | | | | | | | | | | 0.27M | | | | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.25M | 0.25M |
|
Cash & Current Investments
|
14.51M | | 9.50M | 9.97M | 9.97M | 27.41M | 21.67M | 21.67M | 21.67M | 17.61M | 15.79M | 16.96M | 16.96M | 15.60M | 16.96M | 16.92M | 16.92M | 52.17M | 49.35M | 47.85M | 44.05M | 43.17M | 47.58M | 10.79M | 10.79M | 48.13M | 48.40M | 69.62M | 71.87M | 68.16M | 69.60M |
|
Receivables - Net
|
| | | 2.90M | 3.62M | | 5.51M | 5.51M | | | 6.53M | | 6.67M | 6.68M | 7.30M | 6.33M | 6.39M | 7.41M | 5.60M | 4.84M | 5.35M | 3.42M | 3.42M | 3.78M | 4.34M | 3.87M | 3.52M | 4.60M | 6.95M | 3.87M | 5.13M |
|
Receivables - Other
|
| | | 1.50M | 1.28M | | 1.43M | 1.43M | | | 1.53M | | 1.52M | 2.36M | 2.22M | | | | | | | | | | | | | | | | |
|
Receivables
|
| | | 4.41M | 4.90M | | 6.93M | 6.93M | | | 8.06M | | 8.19M | 9.04M | 9.52M | 6.33M | 6.39M | 7.41M | 5.60M | 4.84M | 5.35M | 3.42M | 3.42M | 3.78M | 4.34M | 3.87M | 3.52M | 4.60M | 6.95M | 3.87M | 5.13M |
|
Inventory
|
| | | | | | | | | | | | | | | | 1.54M | 2.31M | 3.23M | 3.84M | 4.74M | 3.30M | 3.50M | 3.72M | 3.83M | 3.77M | 3.69M | 4.43M | 4.68M | 4.19M | 4.42M |
|
Prepaid Assets
|
| | | | | | | | | | | 0.67M | | | | 1.18M | 1.56M | 1.56M | 1.74M | 0.95M | 1.74M | 1.91M | 1.46M | 1.29M | 1.37M | 1.57M | 1.72M | 1.03M | 1.15M | 1.77M | 1.60M |
|
Current Assets
|
| | | 13.48M | | | 28.83M | 28.83M | | | 24.07M | 24.30M | 66.69M | 64.91M | 64.85M | 65.45M | | | | 58.09M | | | | 55.47M | | | | 79.67M | | 89.03M | |
|
Property, Plant & Equipment (Net)
|
| | | 11.43M | 9.20M | | | 4.25M | | | | 4.35M | | | | 1.05M | | 1.02M | | | | | | | | | | 0.75M | 0.80M | 0.81M | 0.79M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | 0.46M | | | | 0.33M | | | | 0.87M | | | | 1.07M | | | |
|
Other Non-Current Assets
|
| | | 0.15M | 0.15M | 1.01M | 0.17M | 0.17M | | 0.01M | 0.16M | | 0.17M | 0.28M | 0.17M | 0.95M | 0.99M | 1.00M | 0.86M | 1.04M | 1.06M | 1.22M | 1.40M | 1.72M | 1.88M | 2.05M | 2.27M | 2.70M | 3.30M | 3.90M | 3.54M |
|
Non-Current Assets
|
| | | 10.12M | | | 9.91M | 9.91M | | | 10.31M | 9.71M | 9.40M | 9.58M | 9.23M | 10.29M | | | | 6.39M | | | | 7.51M | | | | 14.65M | | 22.53M | |
|
Assets
|
| | | 23.60M | | | 38.74M | 38.74M | | | 34.38M | 34.01M | 76.09M | 74.48M | 74.08M | 75.73M | | | | 64.48M | | | | 62.97M | | | | 94.32M | | 111.56M | |
|
Accounts Payables
|
| | 1.24M | 3.46M | 4.13M | 1.98M | 3.38M | 3.38M | 1.09M | 2.06M | 3.82M | | 3.56M | 3.98M | 3.94M | 4.79M | 4.34M | 3.62M | 3.93M | 4.49M | 5.16M | 4.03M | 4.65M | 5.26M | 5.42M | 4.59M | 5.99M | 5.93M | 5.56M | 6.34M | 6.06M |
|
Notes Payables
|
| | | 2.08M | 1.74M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 1.24M | 5.54M | 5.87M | 1.98M | 3.38M | 3.38M | 1.09M | 2.06M | 3.82M | | 3.56M | 3.98M | 3.94M | 4.79M | 4.34M | 3.62M | 3.93M | 4.49M | 5.16M | 4.03M | 4.65M | 5.26M | 5.42M | 4.59M | 5.99M | 5.93M | 5.56M | 6.34M | 6.06M |
|
Accumulated Expenses
|
| | | 2.16M | | | | 1.62M | | | | 2.27M | | | | 2.90M | | | | 2.31M | | | | 2.48M | | | | 2.58M | | | |
|
Short term Debt
|
| | | 0.75M | | | | | | | | | | | | | | | | | | 0.10M | 0.11M | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.82M | 0.82M | 0.91M | 1.04M |
|
Current Taxes
|
-0.02M | -0.18M | -0.18M | -0.19M | -0.19M | -0.38M | -0.54M | | -0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | 1.33M | 1.04M | | 1.30M | 1.30M | | | 1.18M | | 1.81M | 1.56M | 1.63M | 2.19M | 2.24M | 1.97M | 2.48M | 1.48M | 2.26M | 1.98M | 1.69M | 2.50M | 5.48M | 4.92M | 4.82M | 4.43M | 7.35M | 15.65M | 13.62M |
|
Total Current Liabilities
|
| | | 8.34M | | | 6.72M | 6.72M | | | 6.97M | 6.80M | 6.86M | 7.01M | 7.75M | 9.07M | | | | 8.14M | | | | 9.76M | | | | 15.35M | | 25.51M | |
|
Non-Current Debt
|
| | | 2.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | 1.11M | 2.49M | | 2.43M | 2.35M | | | 2.18M | | | | | 3.42M | | | | 4.92M | 4.77M | 4.86M | 4.92M | 5.55M | 4.48M | 4.37M | 9.04M | 8.47M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | 4.80M | 4.75M | 5.22M | 5.71M |
|
Other Non-Current Liabilities
|
| | | 0.14M | 0.15M | | | 0.08M | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | 2.43M | 2.13M | 2.13M | 2.13M |
|
Total Non-Current Liabilities
|
| | | 8.31M | -0.32M | | 7.80M | 7.80M | | | 7.50M | 7.58M | 14.76M | 14.81M | 15.82M | 9.34M | | | | 10.94M | | | | 11.63M | | | | 16.66M | -2.54M | 17.92M | -2.54M |
|
Total Liabilities
|
| | | 16.65M | -0.17M | | 14.52M | 14.52M | | | 14.47M | 14.38M | 14.77M | 14.82M | 15.82M | 18.41M | -0.36M | -0.36M | -0.36M | 19.08M | -0.36M | -0.36M | -0.36M | 21.39M | -0.37M | -0.37M | -0.37M | 93.90M | -0.41M | 43.43M | -0.42M |
|
Total Debt
|
| | | 2.83M | | | | | | | | | | | | | | | | | | 0.10M | 0.11M | | | | | | | | |
|
Common Equity
|
| | | 6.95M | 0.17M | | 24.22M | 24.22M | | | 19.91M | 19.63M | 61.32M | 59.67M | 58.26M | 57.33M | 0.36M | 0.36M | 0.36M | 45.40M | 0.36M | 0.36M | 0.36M | 41.58M | 0.37M | 0.37M | 0.37M | 0.41M | 0.41M | 68.13M | 0.42M |
|
Shareholder's Equity
|
| | | 6.95M | | | | 24.22M | | | | 19.63M | | | | 57.33M | | | | 45.40M | | | | 41.58M | | | | 62.31M | | | |
|
Liabilities and Shareholders Equity
|
| | | 23.60M | | | 38.74M | 38.74M | | | 34.38M | 34.01M | 76.09M | 74.48M | 74.08M | 75.73M | | | | 64.48M | | | | 62.97M | | | | 94.32M | | 111.56M | |
|
Retained Earnings
|
| | | -61.58M | -63.49M | | -71.91M | -71.91M | | | -76.89M | | -80.02M | -80.61M | -82.41M | -83.76M | -85.75M | -88.20M | -93.24M | -97.11M | -99.54M | -101.20M | -101.43M | -101.30M | -101.19M | -100.59M | -99.93M | -98.38M | -97.27M | -95.25M | -93.68M |