|
Cash & Equivalents
|
0.01M | 0.60M | 0.07M | 0.15M | 1.68M | 1.22M | 3.79M | 1.62M | 9.20M | 6.98M | 5.03M | 3.52M | 5.80M | 4.08M | 1.89M | 9.24M | 6.44M | 3.52M | 1.85M | 7.51M | 6.70M | 3.71M | 3.10M | 2.49M | 7.46M | 6.24M | 5.70M | 16.98M | 16.03M | 14.67M | 20.10M | 64.86M | 61.52M | | 54.11M | 49.66M | 23.52M | 18.71M | 27.61M | 21.80M | 26.50M | 24.34M | 23.14M | 35.40M | 32.84M | 21.57M | 20.10M | 12.40M | 41.54M | 38.22M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.61M | 21.75M | 9.90M | 9.94M | | | | | | | | | | |
|
Cash & Current Investments
|
0.01M | 0.60M | 0.07M | 0.15M | 1.68M | 1.22M | 3.79M | 1.62M | 9.20M | 6.98M | 5.03M | 3.52M | 5.80M | 4.08M | 1.89M | 9.24M | 6.44M | 3.52M | 1.85M | 7.51M | 6.70M | 3.71M | 3.10M | 2.49M | 7.46M | 6.24M | 5.70M | 16.98M | 16.03M | 14.67M | 20.10M | 64.86M | 61.52M | | 54.11M | 49.66M | 45.14M | 40.46M | 37.52M | 31.74M | 26.50M | 24.34M | 23.14M | 35.40M | 32.84M | 21.57M | 20.10M | 12.40M | 41.54M | 38.22M |
|
Receivables - Net
|
-0.01M | | | 0.40M | 0.24M | 0.17M | 0.19M | 0.45M | 0.38M | 0.44M | 0.79M | 0.77M | 0.45M | 0.60M | 0.55M | 0.47M | 0.61M | 0.49M | 0.84M | 0.91M | 0.77M | 1.06M | 1.23M | 1.27M | 1.37M | 2.13M | 1.09M | 0.98M | 1.16M | 1.45M | 1.88M | 2.00M | 2.41M | 2.56M | 2.34M | 2.24M | 3.35M | 3.41M | 2.67M | 2.68M | 2.80M | 2.42M | 3.21M | 2.51M | 3.48M | 3.88M | 4.71M | 3.65M | 4.26M | 4.00M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.20M | 0.15M | 0.14M | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | | | 0.33M | | | 0.60M | 0.73M | 0.20M | 1.05M | 0.66M | 0.64M | 0.11M | 0.59M | 1.26M |
|
Receivables
|
-0.01M | | | 0.40M | 0.24M | 0.17M | 0.19M | 0.45M | 0.38M | 0.44M | 0.79M | 0.77M | 0.45M | 0.60M | 0.55M | 0.47M | 0.61M | 0.49M | 0.84M | 0.91M | 0.77M | 1.06M | 1.23M | 1.27M | 1.37M | 2.24M | 1.29M | 1.13M | 1.31M | 1.52M | 1.98M | 2.10M | 2.51M | 2.66M | 2.44M | 2.34M | 3.35M | 3.41M | 2.99M | 2.68M | 2.80M | 3.02M | 3.94M | 2.71M | 4.53M | 4.54M | 5.36M | 3.76M | 4.85M | 5.26M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | | 5.68M | 6.12M |
|
Work In Process
|
| | | 0.45M | | | | 0.49M | | 0.61M | 0.56M | 0.67M | 0.89M | 0.99M | 1.03M | 0.75M | 1.03M | 1.01M | 1.08M | 1.24M | 1.42M | 1.38M | 1.22M | 1.21M | 1.25M | 1.62M | 1.50M | 1.69M | 1.76M | 1.72M | 1.49M | 1.63M | 1.76M | | | | | | | | | | 6.47M | | | | 5.50M | 5.65M | | |
|
Finished Goods
|
| | | 0.05M | | | | 0.06M | | 0.19M | 0.28M | 0.42M | 0.39M | 0.56M | 0.85M | 0.87M | 0.72M | 0.75M | 0.44M | 1.25M | 1.21M | 1.08M | 0.76M | 0.60M | 0.90M | 1.15M | 1.41M | 1.72M | 1.63M | 1.58M | 1.56M | 1.46M | 1.57M | | | | | | | | | | 1.23M | | | | 3.62M | 0.66M | 3.38M | 3.47M |
|
Inventory
|
| | | 0.97M | 0.96M | 0.94M | 0.94M | 0.90M | 1.06M | 1.20M | 1.24M | 1.48M | 1.66M | 1.94M | 2.26M | 2.88M | 2.10M | 2.12M | 1.80M | 2.53M | 2.66M | 2.50M | 2.11M | 2.02M | 2.53M | 3.18M | 3.24M | 3.65M | 3.60M | 3.53M | 3.24M | 3.27M | 3.58M | | 4.94M | 5.73M | 6.64M | 8.28M | 9.30M | 9.81M | 9.20M | 8.99M | 7.91M | 7.96M | 8.03M | 7.06M | 6.86M | 6.58M | 6.29M | 6.58M |
|
Current Deferred Tax Assets
|
| | | 0.21M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
0.02M | | | 0.02M | 0.06M | 0.08M | 0.13M | 0.11M | 0.04M | 0.14M | 0.16M | 0.17M | 0.07M | 0.05M | 0.05M | 0.03M | 0.04M | 0.16M | 0.13M | 0.15M | 0.32M | 0.26M | 0.21M | 0.20M | 0.43M | 0.36M | 0.36M | 0.19M | 0.54M | 0.49M | 0.24M | 0.25M | 1.00M | | 0.51M | 0.38M | 1.52M | 1.66M | 1.72M | 1.76M | 2.24M | 1.56M | 1.91M | 1.75M | 2.21M | 1.82M | 1.68M | 1.59M | 1.90M | 2.52M |
|
Current Assets
|
| | | 1.54M | 2.86M | 2.41M | 5.04M | 3.08M | 10.68M | 8.75M | 7.23M | 5.94M | 7.99M | 6.67M | 4.75M | 11.71M | 9.18M | 6.29M | 4.63M | 11.11M | 10.45M | 7.53M | 6.65M | 6.08M | 11.79M | 11.91M | 10.38M | 21.80M | 21.33M | 20.14M | 25.46M | 70.38M | 68.51M | | 61.89M | 58.01M | 56.64M | 53.81M | 51.18M | 45.98M | 40.71M | 37.31M | 36.17M | 47.57M | 46.56M | 34.33M | 33.36M | 24.21M | 53.99M | 51.33M |
|
Property, Plant & Equipment (Net)
|
| | | 1.22M | 1.16M | 1.24M | 1.28M | 1.29M | 1.25M | 1.20M | 1.24M | 0.90M | 0.80M | 0.60M | 0.56M | 0.48M | 0.41M | 0.43M | 0.50M | 0.39M | 0.29M | 0.32M | 0.38M | 0.50M | 0.47M | 0.47M | 0.45M | 0.39M | 0.34M | 0.33M | 0.32M | 0.29M | 0.35M | | 0.54M | 0.71M | 0.69M | 0.63M | 0.81M | 0.95M | 1.36M | 1.35M | 1.39M | 1.35M | 1.54M | 1.70M | 2.00M | 2.18M | 2.02M | 2.11M |
|
Intangibles
|
| | | | | | | 1.14M | 1.07M | 1.01M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill & Intangibles
|
| | | | | | | 1.14M | 1.07M | 1.01M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | 24.96M | | | | 26.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | 0.21M | 0.00M | 0.05M | 0.03M | 0.05M | 0.02M | 0.02M | 0.11M | 0.10M | 0.35M | 0.33M | 0.31M | 0.29M | 0.27M | 0.26M | 0.23M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.16M | 0.15M | 0.22M | 0.01M | 0.01M | 0.02M | 0.06M | 0.06M | 0.15M | | 0.12M | 0.09M | 0.09M | 0.09M | 0.13M | 0.13M | 0.16M | 0.11M | 0.11M | 0.15M | 0.15M | 0.15M | 0.73M | 0.15M | 0.72M | 0.96M |
|
Non-Current Assets
|
| | | 1.49M | 1.21M | 2.43M | 2.45M | 2.48M | 2.34M | 2.24M | 2.29M | 1.93M | 2.06M | 1.81M | 1.76M | 1.68M | 1.57M | 1.57M | 1.65M | 1.24M | 1.14M | 1.15M | 1.20M | 1.54M | 1.48M | 1.48M | 1.54M | 1.79M | 1.70M | 1.70M | 4.06M | 3.88M | 3.82M | | 3.69M | 3.75M | 3.60M | 3.92M | 4.31M | 4.26M | 6.93M | 6.53M | 6.49M | 6.07M | 6.02M | 5.86M | 5.83M | 5.86M | 8.88M | 9.03M |
|
Assets
|
| | | 3.03M | 4.07M | 4.83M | 7.49M | 5.55M | 13.02M | 10.99M | 9.52M | 7.87M | 10.05M | 8.48M | 6.50M | 13.39M | 10.75M | 7.86M | 6.27M | 12.35M | 11.59M | 8.68M | 7.86M | 7.63M | 13.27M | 13.39M | 11.93M | 23.59M | 23.03M | 21.85M | 29.52M | 74.26M | 72.33M | | 65.58M | 61.77M | 60.24M | 57.74M | 55.49M | 50.25M | 47.64M | 43.84M | 42.66M | 53.64M | 52.57M | 40.19M | 39.19M | 30.07M | 62.87M | 60.36M |
|
Accounts Payables
|
| | | 4.04M | 3.56M | 2.84M | 2.54M | 1.96M | 1.86M | 1.71M | 1.54M | 1.38M | 0.98M | 1.14M | 1.44M | 1.00M | 1.14M | 0.59M | 0.64M | 0.65M | 0.95M | 0.70M | 0.50M | 0.50M | 1.30M | 1.67M | 0.97M | 1.44M | 1.49M | 1.06M | 0.30M | 0.73M | 1.25M | | 0.43M | 0.96M | 1.59M | 1.39M | 0.27M | 1.35M | 1.27M | 0.79M | 0.39M | 0.84M | 0.82M | 0.95M | 1.34M | 1.22M | 1.53M | 0.72M |
|
Notes Payables
|
| | | 3.95M | | 4.34M | 4.34M | 4.34M | 4.34M | 4.34M | 4.34M | 4.34M | 3.89M | | | 4.46M | 4.56M | 4.68M | 4.79M | 2.03M | 2.08M | | | | | | | | | | | | | | | | | | | | | | | 9.96M | 9.98M | | | | | |
|
Payables
|
| | | 7.99M | 3.56M | 7.18M | 6.87M | 6.30M | 6.20M | 6.05M | 5.88M | 5.72M | 4.87M | 1.14M | 1.44M | 5.45M | 5.71M | 5.26M | 5.43M | 2.68M | 3.04M | 0.70M | 0.50M | 0.50M | 1.30M | 1.67M | 0.97M | 1.44M | 1.49M | 1.06M | 0.30M | 0.73M | 1.25M | | 0.43M | 0.96M | 1.59M | 1.39M | 0.27M | 1.35M | 1.27M | 0.79M | 0.39M | 10.81M | 10.80M | 0.95M | 1.34M | 1.22M | 1.53M | 0.72M |
|
Accumulated Expenses
|
| | | 1.01M | 1.00M | 0.35M | 0.35M | 0.28M | 0.31M | 0.14M | 0.18M | 0.21M | 0.22M | 0.28M | 0.31M | 0.32M | 0.75M | 0.36M | 0.46M | 0.50M | 0.46M | 0.64M | 0.76M | 0.67M | 0.71M | 0.99M | 1.41M | 0.83M | 0.97M | 1.21M | 1.59M | 0.99M | 1.41M | | 2.60M | 1.34M | 1.81M | 2.19M | 2.82M | 1.45M | 2.34M | 2.29M | 2.95M | 1.63M | 3.00M | 3.63M | 4.88M | 1.94M | 2.95M | 3.52M |
|
Other Accumulated Expenses
|
| | | 2.02M | 1.79M | 1.71M | 6.24M | 1.18M | 2.52M | 0.33M | 0.37M | 0.31M | 0.53M | 0.91M | 1.02M | 1.30M | 0.33M | 1.14M | 1.09M | 0.36M | 0.38M | 0.25M | 0.39M | 0.32M | 0.38M | 0.40M | 0.33M | 0.41M | 0.33M | 0.49M | 0.35M | 0.47M | 0.89M | | 0.54M | 0.60M | 0.87M | 1.25M | 2.06M | 1.40M | 1.37M | 0.95M | 1.05M | 0.99M | 1.30M | 1.18M | 1.45M | 1.51M | 1.21M | 1.75M |
|
Short term Debt
|
| | | | | 0.03M | 3.65M | 2.13M | 3.81M | 2.86M | 4.11M | 3.75M | 3.26M | 2.39M | 3.17M | 2.20M | 2.98M | 4.12M | 1.22M | 0.03M | 0.02M | | | | | | | | 0.30M | 0.07M | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.39M | 0.43M | 0.46M | | 0.51M | 0.52M | 0.53M | 0.54M | 0.56M | 0.57M | 0.49M | 0.38M | 0.42M | 0.50M | 0.52M | 0.54M | 0.56M | 0.58M | 0.33M | 0.35M |
|
Current Deferred Revenue
|
| | | 2.60M | 3.35M | 2.70M | 2.05M | 0.65M | | 0.08M | 0.11M | 0.11M | 0.13M | 0.03M | 0.09M | 0.10M | 0.10M | 0.07M | 0.17M | 0.22M | 0.21M | 0.42M | 0.21M | 0.68M | 0.74M | 1.10M | 1.02M | 0.86M | 0.62M | 0.77M | 0.56M | 0.50M | 0.37M | | 0.68M | 0.54M | 0.68M | 0.73M | 1.46M | 1.28M | 0.72M | 1.18M | 2.61M | 1.69M | 1.08M | 1.25M | 2.56M | 1.98M | 1.98M | 2.49M |
|
Total Current Liabilities
|
| | | 14.59M | 9.69M | 8.61M | 9.89M | 6.31M | 6.33M | 5.11M | 6.31M | 10.09M | 5.11M | 4.75M | 6.04M | 4.92M | 5.62M | 9.48M | 7.75M | 5.65M | 5.95M | 2.02M | 1.87M | 2.27M | 3.25M | 4.28M | 3.83M | 3.64M | 3.82M | 3.71M | 3.20M | 3.12M | 4.38M | | 4.75M | 3.97M | 5.48M | 6.09M | 6.79M | 6.05M | 6.20M | 5.59M | 7.43M | 15.16M | 16.69M | 7.55M | 10.35M | 6.87M | 7.40M | 8.05M |
|
Capital Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 0.19M | 0.19M | 0.19M | 0.19M | 2.00M | 3.75M | 3.78M | 3.82M | 3.85M | 3.89M | 3.93M | 3.97M | 4.02M | 4.06M | 3.39M | 3.41M | 1.16M | 1.28M | 1.93M | 1.94M | 1.94M | 1.87M | 1.87M | 2.07M | 17.50M | 0.60M | 0.82M | 21.28M | 24.52M | 17.50M | | 9.84M | 9.85M | 9.87M | 9.88M | 9.89M | 9.91M | 9.92M | 9.94M | 9.95M | | | | | | 28.84M | 29.20M |
|
Convertible Debt
|
| | | 4.38M | 4.34M | 4.34M | 4.34M | 4.34M | 4.34M | 4.34M | 4.34M | 4.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | 0.20M | 0.15M | 0.23M | 0.11M | 0.21M | 0.32M | 0.27M | | 0.26M | 0.41M | 0.40M | 0.35M | 0.39M | 0.32M | 0.25M | 0.52M | 0.54M | 0.46M | 0.45M | 0.48M | 0.44M | 0.36M | 0.60M | 0.77M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.30M | 0.28M | 0.26M | 0.23M | 0.21M | 2.45M | 2.33M | 2.20M | | 1.94M | 1.81M | 1.67M | 1.53M | 1.53M | 1.39M | 3.85M | 3.69M | 3.57M | 3.44M | 3.30M | 3.16M | 3.01M | 2.86M | 6.28M | 6.20M |
|
Other Non-Current Liabilities
|
| | | 0.21M | 0.55M | 0.42M | 7.03M | 0.57M | 8.57M | 2.86M | 4.11M | 0.53M | 0.62M | 0.70M | 0.79M | 0.88M | 0.96M | 0.49M | 0.52M | 0.79M | 0.81M | 0.84M | 0.86M | 0.89M | 0.91M | 0.93M | 0.96M | | | | | | | | | | | | | | | | | | | | | | | 0.26M |
|
Total Non-Current Liabilities
|
| | | 24.66M | 16.22M | 6.95M | 9.89M | 12.84M | 6.33M | 10.95M | 11.03M | 14.18M | 12.57M | 12.28M | 13.64M | 12.61M | 13.41M | 13.25M | 11.57M | 6.81M | 7.22M | 5.35M | 5.49M | 6.29M | 5.45M | 6.45M | 6.38M | | | | | | | | | | | | | | | | | | | | 13.80M | | | 44.22M |
|
Total Liabilities
|
| | | 24.87M | 16.78M | 15.57M | 16.92M | 13.42M | 14.89M | 13.81M | 15.13M | 14.71M | 13.19M | 12.99M | 14.43M | 13.49M | 14.38M | 13.74M | 12.10M | 7.60M | 8.03M | 6.19M | 6.35M | 7.18M | 6.36M | 7.38M | 7.34M | 20.83M | 21.69M | 21.70M | 27.14M | 30.28M | 24.36M | | 16.79M | 16.04M | 17.42M | 17.86M | 18.60M | 17.67M | 20.23M | 19.74M | 21.49M | 19.05M | 20.44M | 11.19M | 13.80M | 10.08M | 43.13M | 44.48M |
|
Total Debt
|
| | | 0.19M | 0.19M | 0.22M | 3.84M | 4.13M | 7.56M | 6.64M | 7.92M | 7.60M | 7.15M | 6.32M | 7.14M | 6.22M | 7.05M | 7.51M | 4.62M | 1.19M | 1.30M | 1.93M | 1.94M | 1.94M | 1.87M | 1.87M | 2.07M | 17.50M | 0.90M | 0.90M | 21.28M | 24.52M | 17.50M | | 9.84M | 9.85M | 9.87M | 9.88M | 9.89M | 9.91M | 9.92M | 9.94M | 9.95M | | | | | | 28.84M | 29.20M |
|
Common Equity
|
| | | -21.84M | -12.70M | -10.73M | -9.42M | -7.87M | -1.87M | -2.82M | -5.61M | -6.83M | -3.14M | -4.51M | -7.93M | -0.10M | -3.63M | -5.88M | -5.82M | 4.75M | 3.56M | 2.49M | 1.51M | 0.44M | 6.91M | 6.01M | 4.59M | 2.76M | 1.34M | 0.15M | 2.38M | 43.98M | 47.97M | | 48.79M | 45.73M | 42.82M | 39.88M | 36.89M | 32.58M | 27.41M | 24.09M | 21.17M | 34.58M | 32.13M | 29.00M | 25.39M | 19.99M | 19.74M | 15.87M |
|
Shareholder's Equity
|
| | | -21.84M | -12.70M | -10.73M | -9.42M | -7.87M | -1.87M | -2.82M | -5.61M | -6.83M | -3.14M | -4.51M | -7.93M | -0.10M | -3.63M | -5.88M | -5.82M | 4.75M | 3.56M | 2.49M | 1.51M | 0.44M | 6.91M | 6.01M | 4.59M | 2.76M | 1.34M | 0.15M | 2.38M | 43.98M | 47.97M | | 48.79M | 45.73M | 42.82M | 39.88M | 36.89M | 32.58M | 27.41M | 24.09M | 21.17M | 34.58M | 32.13M | 29.00M | 25.39M | 19.99M | 19.74M | 15.87M |
|
Liabilities and Shareholders Equity
|
| | | 3.03M | 4.07M | 4.83M | 7.49M | 5.55M | 13.02M | 10.99M | 9.52M | 7.87M | 10.05M | 8.48M | 6.50M | 13.39M | 10.75M | 7.86M | 6.27M | 12.35M | 11.59M | 8.68M | 7.86M | 7.63M | 13.27M | 13.39M | 11.93M | 23.59M | 23.03M | 21.85M | 29.52M | 74.26M | 72.33M | | 65.58M | 61.77M | 60.24M | 57.74M | 55.49M | 50.25M | 47.64M | 43.84M | 42.66M | 53.64M | 52.57M | 40.19M | 39.19M | 30.07M | 62.87M | 60.36M |
|
Treasury Shares
|
| | | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 12.14M | | | | 0.52M | | 20.77M | 20.77M | 8.80M | 8.65M | 8.68M | 8.68M | 8.58M | 8.33M | 6.21M | 5.53M | 5.10M | 5.10M | 4.91M | 3.08M | 1.93M | 1.49M | 0.67M | 0.67M | 0.65M | 0.77M | 0.66M | 0.68M | 0.67M | 0.76M | 0.77M | 0.77M | 0.69M | 1.69M | 1.68M | 1.66M | 1.73M | 1.66M | 1.65M |
|
Retained Earnings
|
| | | -59.79M | -63.26M | -63.86M | -66.62M | -65.67M | -66.49M | -67.84M | -71.04M | -72.75M | -70.12M | -71.72M | -75.36M | -77.28M | -81.22M | -84.28M | -84.53M | -102.68M | -104.55M | -105.98M | -107.20M | -108.42M | -109.97M | -111.09M | -112.74M | -114.79M | -116.46M | -117.94M | -119.52M | -122.06M | -126.00M | | -133.93M | -137.90M | -142.20M | -146.00M | -150.37M | -156.00M | -163.03M | -167.84M | -172.46M | -176.60M | -181.01M | -186.00M | -191.37M | -197.40M | -203.23M | -209.12M |
|
Preferred Shares
|
| | | 7.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |