|
Cash & Equivalents
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 784.00 | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | | | | | 0.02M | 0.63M | 0.01M | 0.01M | 0.99M | 1.01M | 0.73M | 0.78M | 0.66M | 0.61M | 0.49M | 0.48M | 0.42M | 0.38M | 0.31M | 0.24M | 0.16M | 0.17M | 0.12M | 0.08M | 0.07M | 0.04M | 0.02M | 0.06M | 0.08M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | | 0.07M | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 784.00 | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | | | | | 0.02M | 0.91M | 0.01M | 0.01M | 1.06M | 1.01M | 0.73M | 0.78M | 0.66M | 0.61M | 0.49M | 0.48M | 0.42M | 0.38M | 0.31M | 0.24M | 0.16M | 0.17M | 0.12M | 0.08M | 0.07M | 0.04M | 0.02M | 0.06M | 0.08M |
|
Receivables - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.19M | | | | 0.16M | 0.17M | 0.17M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | | | | | | | |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.03M | 0.11M | | 0.10M | 0.10M | 0.10M | 0.12M | 0.09M | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.00M | 0.00M | 0.00M | | |
|
Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.19M | | | | 0.16M | 0.26M | 0.26M | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | | | | | | | |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | 0.25M | 0.18M | 0.16M | 0.14M | 0.20M | 0.33M | | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | 0.28M | 0.21M | 0.17M | 0.14M | 0.20M | 0.33M | 0.33M | 0.30M | 0.28M | 0.14M | 0.13M | 0.12M | 0.12M | 0.05M | 0.06M | 0.06M | 0.07M | 0.05M | 0.08M | 0.10M | 0.05M |
|
Prepaid Assets
|
| | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | 0.00M | 625.00 | 625.00 | 625.00 | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 834.00 | | | | 0.00M | | 0.01M | 0.00M | | 0.00M | 0.01M | 0.00M | | | 0.14M | 0.16M | 0.12M | 0.10M | 0.07M | | | | 0.07M | 0.07M | 0.06M | 0.08M | 0.30M | 0.32M | 0.15M | 0.12M |
|
Current Assets
|
0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | | | | 0.00M | 0.02M | 1.68M | 0.01M | 0.01M | 1.40M | 1.33M | 1.49M | 1.73M | 1.53M | 1.09M | 1.32M | 1.18M | 1.04M | 0.60M | 0.51M | 0.43M | 0.34M | 0.35M | 0.26M | 0.25M | 0.25M | 0.40M | 0.43M | 0.32M | 0.25M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | 0.20M | 0.19M | 0.17M | 0.15M | 0.16M | 0.13M | 0.11M | 0.09M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | 0.00M | | | 625.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | | -0.00M | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | 625.00 | | | | | | | | | | | | | | 0.19M | | | 0.21M | 0.20M | 0.18M | 0.16M | 0.16M | 0.49M | 0.12M | 0.10M | 0.07M | 0.08M | 0.05M | 0.03M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M |
|
Assets
|
0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | | | | 0.00M | 0.02M | 1.87M | 0.01M | 0.01M | 1.61M | 1.53M | 1.67M | 1.89M | 1.69M | 1.57M | 1.43M | 1.28M | 1.11M | 0.68M | 0.56M | 0.46M | 0.40M | 0.37M | 0.27M | 0.26M | 0.27M | 0.44M | 0.46M | 0.35M | 0.28M |
|
Accounts Payables
|
| 135.00 | -300.00 | 0.00M | -300.00 | -0.01M | 450.00 | 0.00M | | | 450.00 | 600.00 | | | | 0.00M | | | 800.00 | | | | 200.00 | | | | | 0.00M | | | 632.00 | 632.00 | 632.00 | 632.00 | 632.00 | 632.00 | 632.00 | 0.00M | 0.00M | 0.02M | 0.04M | 0.09M | 0.01M | 0.01M | 0.00M | 0.01M | 0.04M | 0.01M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.12M | 0.13M | 0.16M | 0.19M | 0.07M | 0.10M | 0.10M | 0.10M | 0.05M | 0.05M | 0.05M | 0.01M |
|
Notes Payables
|
| | 0.01M | | | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | | | 0.02M | | | 0.06M | 0.06M | 0.06M | 0.10M | 0.11M | 0.11M | 0.11M | 0.13M | 0.13M | 0.13M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.19M | 0.19M | 0.19M | 0.22M | 0.22M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| 135.00 | 0.01M | 0.00M | -300.00 | 0.01M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | | | 0.02M | 0.00M | | 0.06M | 0.06M | 0.06M | 0.10M | 0.11M | 0.11M | 0.11M | 0.13M | 0.13M | 0.13M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.19M | 0.19M | 0.19M | 0.22M | 0.22M | 0.22M | 0.00M | 0.02M | 0.04M | 0.09M | 0.01M | 0.01M | 0.00M | 0.01M | 0.04M | 0.01M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.12M | 0.13M | 0.16M | 0.19M | 0.07M | 0.10M | 0.10M | 0.10M | 0.05M | 0.05M | 0.05M | 0.01M |
|
Accumulated Expenses
|
112.00 | 561.00 | 71.00 | 598.00 | 900.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.24M | 0.24M | 0.25M | 0.32M | 0.35M | 0.36M | 0.36M | 0.40M | 0.46M | 0.45M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.09M | 0.00M | 0.08M | 0.58M | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | 0.02M | | 0.06M | 0.16M | 0.11M | 0.11M | 0.12M | 0.11M | 0.09M | 0.02M | 0.01M | | 0.03M | 0.02M | 0.01M | 0.05M | 0.04M | | | | |
|
Current Taxes
|
-100.00 | -100.00 | | 100.00 | -100.00 | | 100.00 | 100.00 | | | 100.00 | | | | 100.00 | 100.00 | | | 100.00 | | | | 100.00 | | | | 100.00 | | | | 100.00 | | | | 100.00 | 100.00 | | | 100.00 | 100.00 | 100.00 | 100.00 | 0.03M | 0.03M | 0.05M | 0.57M | | 0.01M | 0.01M | 0.02M | 0.00M | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | 0.47M | 0.41M | 0.36M | 0.28M | 0.28M | 0.34M | 0.28M | 0.25M | 0.23M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | 0.14M | 0.42M | | | |
|
Total Current Liabilities
|
0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.08M | 0.09M | 0.09M | 0.13M | 0.14M | 0.15M | 0.15M | 0.17M | 0.18M | 0.19M | 0.22M | 0.23M | 0.23M | 0.24M | 0.24M | 0.28M | 0.29M | 0.29M | 0.33M | 0.34M | 0.35M | 0.02M | 0.02M | 0.05M | 0.09M | | | | | | 0.70M | 0.77M | 0.86M | 0.82M | 0.93M | 0.89M | 0.83M | 0.79M | 0.66M | 0.65M | 0.69M | 0.74M | 0.76M | 0.73M | 0.83M | 0.97M | 1.29M | 1.42M | 1.41M | 1.43M |
|
Non-Current Debt
|
0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.05M | 0.05M | 0.05M | 0.03M | 0.02M | 0.02M | 0.05M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.35M | 0.27M | 0.25M | 0.22M | 0.18M | 0.16M | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | 0.36M | 0.40M | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | 0.26M | 0.35M | 0.27M | 0.25M | 0.22M | 0.18M | 0.16M | | | | | 0.44M | | | | 0.92M | 1.02M | | |
|
Total Liabilities
|
0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.10M | 0.11M | 0.11M | 0.13M | 0.13M | 0.14M | 0.14M | 0.16M | 0.16M | 0.17M | 0.20M | 0.20M | 0.21M | 0.22M | 0.22M | 0.26M | 0.26M | 0.27M | 0.30M | 0.31M | 0.32M | 0.32M | 0.33M | 0.36M | 0.37M | 0.02M | 0.02M | 0.05M | 0.09M | 0.13M | 0.47M | 0.14M | 0.16M | 1.92M | 0.70M | 1.03M | 1.21M | 1.09M | 1.17M | 1.11M | 1.01M | 0.95M | 0.66M | 0.65M | 0.69M | 0.74M | 0.76M | 0.73M | 0.83M | 0.97M | 1.29M | 1.42M | 1.41M | 1.43M |
|
Total Debt
|
0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.05M | 0.05M | 0.05M | 0.03M | 0.02M | 0.02M | 0.05M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | | 0.02M | 0.02M | 0.01M | | | | 0.09M | 0.00M | 0.08M | 0.58M | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | | | | | | | | | | | |
|
Common Equity
|
| | -0.03M | | | | -0.05M | | | -0.06M | -0.07M | | -0.08M | -0.09M | -0.09M | -0.10M | -0.11M | -0.12M | -0.12M | -0.13M | -0.14M | -0.15M | -0.16M | -0.17M | -0.18M | -0.19M | -0.20M | -0.22M | -0.23M | -0.24M | -0.25M | -0.27M | -0.28M | -0.29M | -0.31M | -0.32M | -0.33M | -0.35M | -0.02M | -0.02M | -0.05M | -0.09M | -0.11M | 1.40M | -0.13M | -0.15M | -0.32M | 0.83M | 0.63M | 0.68M | 0.60M | 0.40M | 0.32M | 0.27M | 0.16M | 0.02M | -0.09M | -0.23M | -0.34M | -0.39M | -0.46M | -0.56M | -0.70M | -0.85M | -0.95M | -1.06M | -1.15M |
|
Shareholder's Equity
|
-0.03M | -0.03M | -0.03M | -0.04M | -0.04M | -0.04M | -0.05M | -0.05M | -0.06M | -0.06M | -0.07M | -0.08M | -0.08M | -0.09M | -0.09M | -0.10M | -0.11M | -0.12M | -0.12M | -0.13M | -0.14M | -0.15M | -0.16M | -0.17M | -0.18M | -0.19M | -0.20M | -0.22M | -0.23M | -0.24M | -0.25M | -0.27M | -0.28M | -0.29M | -0.31M | -0.32M | -0.33M | -0.35M | -0.02M | -0.02M | -0.05M | -0.09M | -0.11M | 1.40M | -0.13M | -0.15M | -0.32M | 0.83M | 0.63M | 0.68M | 0.60M | 0.40M | 0.32M | 0.27M | 0.16M | 0.02M | -0.09M | -0.23M | -0.34M | -0.39M | -0.46M | -0.56M | -0.70M | -0.85M | -0.95M | -1.06M | -1.15M |
|
Liabilities and Shareholders Equity
|
0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | | | | 0.00M | 0.02M | 1.87M | 0.01M | 0.01M | 1.61M | 1.53M | 1.67M | 1.89M | 1.69M | 1.57M | 1.43M | 1.28M | 1.11M | 0.68M | 0.56M | 0.46M | 0.40M | 0.37M | 0.27M | 0.26M | 0.27M | 0.44M | 0.46M | 0.35M | 0.28M |
|
Retained Earnings
|
-0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | -0.10M | 0.12M | 0.12M | 0.13M | 0.14M | 0.14M | 0.15M | 0.16M | 0.17M | 0.18M | 0.18M | -0.29M | 0.20M | -0.32M | -0.33M | -0.34M | -0.36M | -0.37M | -0.38M | -0.39M | -0.40M | -0.42M | -0.43M | -0.44M | -0.46M | -0.47M | -0.49M | -0.51M | -0.51M | -0.54M | -0.58M | -0.60M | 0.16M | -0.62M | -0.64M | -0.29M | -0.46M | -0.67M | -0.63M | -0.71M | -0.92M | -1.00M | -1.03M | -1.13M | -1.27M | -1.38M | -1.51M | -1.63M | -1.68M | -1.74M | -1.85M | -1.97M | -2.13M | -2.24M | -2.33M | -2.41M |