|
Cash & Equivalents
|
0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.17M | 0.02M | | 0.04M | 0.01M | 0.01M | 0.05M | 0.03M | 281.00 | 180.00 | 200.00 | 200.00 | 0.08M | 0.09M | 0.01M | 0.01M | 0.01M | 0.02M | 214.00 | 0.01M | 0.01M | 0.00M | | 0.01M | 0.10M | 0.01M | 0.11M | 0.03M | 0.02M | 0.04M | 0.01M | | 0.01M | 0.04M | 0.02M | 0.20M | 0.04M | 0.02M | | 0.00M | | | | 0.00M | 0.00M | 0.02M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | 0.04M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.05M | 0.42M | 0.04M | 0.05M | 0.09M | 0.22M | 0.22M | 0.62M | 0.60M | 0.03M | 0.03M | 0.03M | 0.34M |
|
Cash & Current Investments
|
0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.17M | 0.02M | | 0.04M | 0.01M | 0.01M | 0.05M | 0.03M | 281.00 | 180.00 | 200.00 | 200.00 | 0.08M | 0.09M | 0.01M | 0.01M | 0.01M | 0.02M | 214.00 | 0.01M | 0.01M | 0.00M | | 0.07M | 0.14M | 0.05M | 0.16M | 0.04M | 0.03M | 0.06M | 0.02M | 0.04M | 0.05M | 0.09M | 0.44M | 0.24M | 0.09M | 0.12M | 0.22M | 0.22M | 0.62M | 0.60M | 0.03M | 0.03M | 0.03M | 0.36M |
|
Receivables - Net
|
| | 0.63M | | 0.99M | 0.49M | 0.03M | 0.06M | 0.16M | 0.50M | 0.16M | 0.08M | 0.41M | 0.31M | 0.01M | 0.04M | 0.05M | 0.04M | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.14M | 0.16M | 0.21M | 0.20M | 0.15M | 0.08M | 0.06M | 0.04M | 0.14M | 0.16M | 0.02M | 0.03M | 0.11M | 0.14M | 0.03M | 0.13M | 0.02M | 0.06M |
|
Receivables - Other
|
| | | | | | 1.06M | | | | 0.06M | | | | 0.07M | 0.07M | 0.07M | 0.13M | | | 333.00 | | | 0.40M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.63M | | 0.99M | 0.49M | 1.09M | 0.06M | 0.16M | 0.50M | 0.22M | 0.08M | 0.41M | 0.31M | 0.08M | 0.11M | 0.13M | 0.17M | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.14M | 0.16M | 0.21M | 0.20M | 0.15M | 0.08M | 0.06M | 0.04M | 0.14M | 0.16M | 0.02M | 0.03M | 0.11M | 0.14M | 0.03M | 0.13M | 0.02M | 0.06M |
|
Raw Materials
|
| | | | | | | | | | | | | | 1.68M | 1.73M | 1.73M | 1.69M | | | | | | | | | | | | | 0.09M | 0.09M | 0.04M | 0.05M | 0.05M | 0.03M | 0.04M | 0.07M | 0.02M | 0.03M | 0.03M | 0.03M | 0.06M | 0.09M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Work In Process
|
| | | | | | | | | | | | | | 0.26M | 0.24M | 0.22M | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | 0.51M | 0.46M | 0.45M | 0.46M | | | | | | | | | | | 0.02M | | 0.10M | 0.12M | 0.53M | 0.67M | 0.79M | 0.70M | 0.50M | 0.50M | 0.72M | 0.70M | 0.79M | 0.74M | 0.84M | 0.79M | 0.77M | 0.82M | 0.76M | 0.64M | 0.67M | 0.78M | 0.77M | 0.65M |
|
Inventory
|
| | 0.54M | | 0.79M | 0.60M | 0.47M | 0.28M | 0.29M | 0.23M | 0.10M | 0.01M | 0.05M | 0.24M | 0.19M | 0.18M | 0.14M | 0.17M | | | | | | | | | | | 0.02M | 0.10M | 0.19M | 0.22M | 0.33M | 0.48M | 0.60M | 0.49M | 0.54M | 0.57M | 0.74M | 0.73M | 0.82M | 0.77M | 0.90M | 0.87M | 0.82M | 0.86M | 0.80M | 0.69M | 0.74M | 0.84M | 0.84M | 0.71M |
|
Prepaid Assets
|
| | 0.38M | | 0.38M | 0.42M | 0.03M | 0.05M | 0.01M | 0.03M | 0.01M | 0.08M | 0.28M | 0.03M | 0.05M | 0.07M | 0.07M | 0.07M | | | 347.00 | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.06M | 0.12M | 0.23M | 0.31M | 0.27M | 0.27M | 0.22M | 0.29M | 0.27M | 0.33M | 0.34M | 0.40M | 0.58M | 0.44M | 0.43M | 0.41M | 0.45M | 0.49M | 0.49M | 0.51M | 0.54M |
|
Current Assets
|
| | 2.17M | | 2.25M | 1.59M | 0.69M | 0.45M | 0.45M | 0.79M | 0.28M | 0.18M | 0.79M | 0.61M | 0.25M | 0.28M | 0.26M | 0.28M | | | 0.01M | | 0.01M | 0.02M | 336.00 | 0.01M | 0.01M | 0.00M | 0.02M | 0.30M | 0.53M | 0.64M | 0.94M | 1.09M | 1.16M | 1.22M | 1.12M | 1.43M | 1.47M | 1.44M | 1.68M | 1.54M | 1.54M | 1.79M | 1.53M | 1.56M | 1.97M | 1.90M | 1.28M | 1.49M | 1.39M | 1.66M |
|
Property, Plant & Equipment (Net)
|
| | 0.34M | | 0.24M | 0.20M | 0.17M | 0.14M | 0.12M | 0.10M | 0.09M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Intangibles
|
| | 0.17M | | 0.16M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | 0.17M | | 0.16M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.11M | | 0.08M | 0.08M | 0.00M | 0.04M | 0.02M | 0.02M | 0.22M | 0.11M | 0.13M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | | | 62.00 | | 122.00 | 122.00 | 122.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Assets
|
| | 2.03M | | 1.92M | 1.88M | 0.47M | 0.46M | 0.44M | 0.43M | 0.61M | 0.48M | 0.49M | 0.37M | 0.38M | 0.37M | 0.37M | 0.37M | | | 0.31M | | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.30M | 0.30M | 0.30M | 0.37M | 0.36M | 0.35M | 0.35M | 0.34M | 0.33M | 0.32M | 0.32M | 0.32M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.25M | 0.25M | 0.25M | 0.25M |
|
Assets
|
| | 4.20M | | 4.17M | 3.47M | 1.17M | 0.91M | 0.90M | 1.22M | 0.89M | 0.67M | 1.28M | 0.98M | 0.63M | 0.65M | 0.64M | 0.65M | | | 0.32M | | 0.32M | 0.33M | 0.31M | 0.32M | 0.32M | 0.31M | 0.33M | 0.60M | 0.83M | 0.94M | 1.31M | 1.45M | 1.52M | 1.56M | 1.46M | 1.76M | 1.80M | 1.75M | 2.00M | 1.85M | 1.86M | 2.11M | 1.85M | 1.88M | 2.28M | 2.21M | 1.53M | 1.74M | 1.64M | 1.92M |
|
Accounts Payables
|
| | 3.33M | | 3.09M | 3.64M | 4.08M | 4.59M | 4.54M | 4.69M | 4.70M | 4.63M | 4.64M | 4.36M | 4.17M | 4.15M | 4.06M | 4.04M | | | 2.22M | | 2.16M | 2.07M | 2.12M | 2.09M | 2.13M | 2.13M | 2.12M | 2.12M | 2.13M | 2.16M | 1.35M | 1.41M | 1.57M | 1.83M | 1.92M | 1.95M | 2.11M | 2.04M | 2.32M | 2.06M | 2.12M | 2.35M | 0.63M | 0.64M | 0.66M | 0.66M | 0.76M | 0.75M | 0.77M | 0.51M |
|
Notes Payables
|
| | 3.83M | | 4.42M | 3.70M | 1.32M | 3.70M | 3.86M | 3.80M | 1.93M | 3.15M | 2.89M | 2.75M | 1.98M | 2.02M | 2.11M | 2.17M | | | 0.15M | | 0.15M | 0.15M | 0.17M | 0.16M | 0.18M | 0.18M | 0.74M | 0.15M | 0.15M | 0.15M | 0.29M | 0.20M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.18M | 0.06M | 0.18M | 0.18M | 0.17M | 0.16M | 0.17M | 0.16M | 0.03M | 0.52M | 0.69M | 1.10M |
|
Payables
|
| | 7.16M | | 7.51M | 7.35M | 5.40M | 8.29M | 8.40M | 8.49M | 6.63M | 7.78M | 7.53M | 7.11M | 6.15M | 6.17M | 6.17M | 6.21M | | | 2.37M | | 2.31M | 2.22M | 2.28M | 2.25M | 2.31M | 2.31M | 2.86M | 2.27M | 2.28M | 2.31M | 1.64M | 1.61M | 1.66M | 1.92M | 2.01M | 2.04M | 2.20M | 2.13M | 2.51M | 2.12M | 2.31M | 2.53M | 0.80M | 0.80M | 0.82M | 0.82M | 0.79M | 1.27M | 1.45M | 1.61M |
|
Accumulated Expenses
|
| | 3.22M | | 5.43M | 4.88M | 2.59M | 2.61M | 2.48M | 2.69M | 2.60M | 2.70M | 2.82M | 2.94M | 2.96M | 3.14M | 3.30M | 3.47M | | | 4.15M | | 4.18M | 4.20M | 3.71M | 4.21M | 4.21M | 4.23M | 3.76M | 3.76M | 3.94M | 4.04M | 4.13M | 4.23M | 4.33M | 4.43M | 4.88M | 5.03M | 5.09M | 5.15M | 5.21M | 5.30M | 5.42M | 5.56M | 5.76M | 5.90M | 6.18M | 6.44M | 6.28M | 6.41M | 6.59M | 6.70M |
|
Other Accumulated Expenses
|
| | | | | | 0.44M | 0.46M | 0.62M | 0.61M | 2.57M | 2.68M | 2.85M | 2.54M | 2.73M | 2.74M | 2.74M | 2.74M | | | 0.04M | | 0.03M | 0.04M | 0.05M | 0.04M | 0.07M | 0.11M | 0.27M | 0.72M | 0.48M | 0.57M | 0.80M | 0.89M | 0.92M | 0.86M | 0.79M | 1.14M | 1.10M | 1.32M | 1.53M | 1.60M | 1.67M | 1.69M | 1.76M | 1.95M | 2.23M | 2.08M | 1.86M | 1.66M | 1.60M | 1.77M |
|
Short term Debt
|
| | 3.83M | | 4.42M | 3.70M | 3.16M | 3.70M | 3.86M | 3.80M | 3.13M | 3.15M | 2.89M | 2.75M | 2.39M | 2.39M | 2.39M | 2.39M | | | 0.52M | | 0.77M | 0.83M | 0.75M | 0.85M | 0.84M | 0.82M | 0.89M | 0.97M | 1.26M | 1.22M | 0.92M | 1.05M | 1.04M | 1.10M | 0.94M | 0.97M | 0.97M | 0.97M | 1.00M | 1.13M | 1.05M | 1.02M | 1.30M | 1.55M | 2.46M | 2.07M | 2.46M | 2.33M | 2.45M | 2.49M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | 0.69M | | 0.68M | 0.68M | 0.76M | 0.76M | 0.77M | 0.77M | 0.81M | 0.81M | 0.80M | 0.80M | 0.56M | 0.56M | 0.52M | 0.55M | 0.55M | 0.55M | 0.59M | 0.55M | 0.55M | 0.55M | 0.55M | 0.55M | 0.04M | 0.04M | 0.04M | 0.05M | 0.07M | 0.05M | 0.04M | 0.04M |
|
Current Deferred Revenue
|
| | 1.88M | | 2.58M | 2.58M | 3.49M | 3.42M | 4.46M | 4.69M | 3.18M | 2.59M | 3.00M | 3.05M | 2.59M | 2.54M | 2.52M | 2.59M | | | 638.00 | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | 23.31M | | 27.19M | 26.23M | 26.23M | 27.24M | 27.86M | 28.65M | 26.75M | 25.90M | 24.58M | 23.70M | 23.18M | 23.45M | 24.15M | 24.27M | | | 35.76M | | 36.22M | 36.35M | 36.18M | 36.85M | 37.10M | 38.12M | 38.01M | 38.55M | 38.79M | 39.08M | 38.05M | 38.47M | 38.77M | 39.06M | 39.50M | 40.07M | 40.40M | 40.67M | 41.39M | 41.72M | 41.94M | 42.38M | 20.86M | 21.39M | 22.16M | 22.98M | 23.12M | 23.46M | 23.89M | 24.56M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 0.62M | 0.62M | 0.62M | | | 0.50M | | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.66M | 0.64M | 0.64M | 0.64M | 0.63M | 0.63M | 0.63M | 0.64M | 0.64M | 0.64M | 0.64M | 0.64M |
|
Convertible Debt
|
| | | | | | 3.16M | | | | 3.13M | | | | 2.39M | 2.39M | 2.39M | 2.39M | | | 2.59M | | 2.59M | 2.59M | 2.39M | 2.59M | 2.62M | 1.65M | 1.93M | 1.97M | 2.00M | 2.02M | 2.05M | 2.07M | 2.10M | 2.12M | 2.14M | 2.16M | 2.19M | 2.21M | 2.23M | 2.26M | 2.28M | 2.30M | 2.34M | 2.37M | 2.39M | 2.42M | 2.18M | 2.20M | 2.23M | 2.26M |
|
Minority Interest
|
| | -7.75M | | -8.89M | -9.36M | -8.47M | -8.63M | -8.74M | -8.97M | -9.31M | -9.64M | -8.47M | -8.47M | -8.59M | -8.66M | -8.86M | -8.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 26.00M | | 26.08M | 26.11M | 26.16M | 26.16M | 26.22M | 26.26M | 26.35M | 26.39M | 26.43M | 26.46M | 26.15M | 26.19M | 26.23M | 26.27M | 25.19M | 25.23M | 25.27M | 25.30M | 25.34M | 25.38M | 25.42M | 25.46M | 4.51M | 4.55M | 4.59M | 4.63M | 4.66M | 4.70M | 4.74M | 4.78M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.03M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 0.83M | | 0.36M | 0.25M | 0.16M | 0.17M | 0.63M | 0.46M | | | | | | | | | | | 0.89M | 0.97M | 1.26M | 1.22M | 0.92M | 1.05M | 1.04M | 1.10M | 0.94M | 0.97M | 0.97M | 0.97M | 0.52M | 0.52M | 0.52M | 0.52M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | |
|
Total Non-Current Liabilities
|
| | | | | 25.11M | 25.11M | 26.12M | 26.74M | 27.52M | 25.92M | | 24.22M | 23.45M | 23.02M | 23.28M | 23.52M | 23.81M | | | | | | | | | | | 40.67M | 41.18M | 41.18M | 41.74M | 41.09M | 41.42M | 41.75M | 42.04M | 41.09M | 41.65M | 42.00M | 42.30M | 43.55M | 43.88M | 44.13M | 44.59M | 23.62M | 24.17M | 24.97M | 25.80M | 25.93M | 26.30M | 26.76M | 27.46M |
|
Total Liabilities
|
| | 23.31M | | 27.19M | 26.23M | 26.23M | 27.24M | 27.86M | 28.65M | 26.75M | 25.90M | 24.58M | 23.70M | 23.18M | 23.45M | 24.15M | 24.27M | | | 39.78M | 39.71M | 40.31M | 40.46M | 40.32M | 41.02M | 41.30M | 41.61M | 41.56M | 42.15M | 42.43M | 42.96M | 42.01M | 42.47M | 42.78M | 43.14M | 42.03M | 42.62M | 42.97M | 43.28M | 44.07M | 44.40M | 44.65M | 45.11M | 23.63M | 24.18M | 24.98M | 25.81M | 25.94M | 26.30M | 26.77M | 27.46M |
|
Total Debt
|
| | 3.83M | | 4.42M | 3.70M | 3.16M | 3.70M | 3.86M | 3.80M | 3.13M | 3.15M | 2.89M | 2.75M | 2.39M | 3.01M | 3.01M | 3.01M | | | 1.02M | | 1.27M | 1.33M | 1.25M | 1.35M | 1.34M | 1.32M | 1.39M | 1.47M | 1.91M | 1.87M | 1.58M | 1.71M | 1.69M | 1.76M | 1.59M | 1.63M | 1.63M | 1.63M | 1.66M | 1.77M | 1.69M | 1.66M | 1.93M | 2.18M | 3.09M | 2.72M | 3.10M | 2.97M | 3.09M | 3.14M |
|
Common Equity
|
| | -19.11M | | -23.02M | -22.76M | -25.08M | -26.33M | -26.97M | -27.42M | -25.86M | -25.23M | -23.30M | -22.72M | -22.55M | -22.80M | -23.52M | -23.62M | | | -39.46M | -39.71M | -39.98M | -40.13M | -40.01M | -40.69M | -40.98M | -41.30M | -41.23M | -41.55M | -41.78M | -42.01M | -40.70M | -41.02M | -41.27M | -41.57M | -40.56M | -40.86M | -41.18M | -41.52M | -42.07M | -42.55M | -42.79M | -43.00M | -21.78M | -22.30M | -22.69M | -23.59M | -24.41M | -24.56M | -25.12M | -25.54M |
|
Shareholder's Equity
|
| | -19.11M | | -23.02M | -22.76M | -25.08M | -26.33M | -26.97M | -27.42M | -25.86M | -25.23M | -23.30M | -22.72M | -22.55M | -22.80M | -23.52M | -23.62M | | | -39.46M | -39.71M | -39.98M | -40.13M | -40.01M | -40.69M | -40.98M | -41.30M | -41.23M | -41.55M | -41.78M | -42.01M | -40.70M | -41.02M | -41.27M | -41.57M | -40.56M | -40.86M | -41.18M | -41.52M | -42.07M | -42.55M | -42.79M | -43.00M | -21.78M | -22.30M | -22.69M | -23.59M | -24.41M | -24.56M | -25.12M | -25.54M |
|
Liabilities and Shareholders Equity
|
| | 4.20M | | 4.17M | 3.47M | 1.17M | 0.91M | 0.90M | 1.22M | 0.89M | 0.67M | 1.28M | 0.98M | 0.63M | 0.65M | 0.64M | 0.65M | | | 0.32M | | 0.32M | 0.33M | 0.31M | 0.32M | 0.32M | 0.31M | 0.33M | 0.60M | 0.83M | 0.94M | 1.31M | 1.45M | 1.52M | 1.56M | 1.46M | 1.76M | 1.80M | 1.75M | 2.00M | 1.85M | 1.86M | 2.11M | 1.85M | 1.88M | 2.28M | 2.21M | 1.53M | 1.74M | 1.64M | 1.92M |
|
Retained Earnings
|
| | -41.97M | | -44.74M | -45.04M | -48.27M | -49.40M | -49.99M | -50.31M | -48.53M | -48.62M | -48.09M | -47.94M | -47.67M | -47.86M | -48.38M | -48.37M | | | -76.60M | | -77.12M | -77.36M | -77.23M | -77.92M | -78.21M | -78.52M | -78.46M | -78.78M | -79.01M | -79.24M | -77.93M | -78.26M | -78.51M | -78.81M | -77.80M | -78.10M | -78.41M | -78.76M | -79.31M | -79.79M | -80.03M | -80.23M | -59.02M | -59.54M | -59.93M | -60.83M | -61.64M | -61.80M | -62.36M | -62.78M |