|
Cash & Equivalents
|
0.28M | 0.83M | 5.60M | 6.85M | 7.51M | 11.72M | 15.13M | 17.75M | 22.93M | 24.45M | 22.48M |
|
Short-term Investments
|
0.05M | 0.01M | | | 0.02M | 0.04M | 0.11M | 0.06M | 0.02M | 0.02M | 0.06M |
|
Cash & Current Investments
|
0.33M | 0.84M | 5.60M | 6.85M | 7.53M | 11.76M | 15.25M | 17.81M | 22.95M | 24.47M | 22.54M |
|
Receivables - Net
|
2.03M | 1.86M | 3.27M | 1.42M | 3.33M | 4.43M | 2.01M | 4.21M | 2.87M | 2.64M | 3.49M |
|
Receivables - Other
|
0.69M | 0.59M | 3.41M | 2.72M | 3.01M | 2.28M | 0.86M | 1.08M | 0.60M | 0.89M | 1.66M |
|
Receivables
|
2.72M | 2.45M | 6.68M | 4.14M | 6.34M | 6.71M | 2.88M | 5.29M | 3.47M | 3.54M | 5.15M |
|
Raw Materials
|
| | 1.73M | 2.65M | 2.89M | 4.38M | 7.32M | 7.53M | 7.22M | 8.99M | 10.37M |
|
Work In Process
|
| | 0.09M | 0.50M | 0.47M | 0.52M | 0.70M | 0.92M | 0.38M | 0.48M | 0.19M |
|
Finished Goods
|
| | 0.45M | 0.15M | 0.46M | 0.45M | 1.12M | 2.25M | 2.42M | 2.21M | 3.34M |
|
Inventory
|
2.80M | 1.78M | 2.60M | 3.65M | 3.82M | 5.35M | 9.14M | 10.69M | 10.03M | 11.69M | 13.98M |
|
Prepaid Assets
|
0.29M | 0.22M | 0.14M | 0.32M | 0.23M | 0.30M | 0.29M | 1.20M | 0.34M | 1.03M | 0.84M |
|
Current Assets
|
7.38M | 5.69M | 15.15M | 15.26M | 18.12M | 24.28M | 27.69M | 35.56M | 37.01M | 40.89M | 42.98M |
|
Property, Plant & Equipment (Net)
|
0.27M | 0.11M | 3.84M | 5.21M | 5.25M | 5.99M | 6.06M | 6.04M | 5.83M | 6.87M | 7.24M |
|
Goodwill
|
| | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.38M | 3.64M |
|
Intangibles
|
4.22M | 3.92M | 1.38M | 1.39M | 1.26M | 1.30M | 1.39M | 1.50M | 1.59M | 1.70M | 5.11M |
|
Goodwill & Intangibles
|
4.22M | 3.92M | 3.75M | 3.59M | 3.61M | 3.61M | 3.73M | 3.79M | 3.82M | 5.08M | 8.75M |
|
Long-Term Deferred Tax
|
| | 0.10M | 4.17M | 1.75M | 0.63M | 0.56M | 0.08M | 0.26M | 0.21M | |
|
Other Non-Current Assets
|
1.27M | | 3.85M | 3.59M | 5.37M | 4.24M | 4.29M | 3.87M | 4.08M | 4.08M | 7.33M |
|
Non-Current Assets
|
5.76M | 4.04M | 7.69M | 8.80M | 10.61M | 10.23M | 10.35M | 9.91M | 9.92M | 10.95M | 14.56M |
|
Assets
|
13.14M | 9.72M | 22.84M | 24.06M | 28.74M | 34.51M | 38.04M | 45.47M | 46.93M | 51.84M | 57.54M |
|
Accounts Payables
|
2.39M | 2.04M | 1.40M | 0.98M | 0.99M | 1.27M | 1.28M | 1.45M | 1.73M | 1.31M | 1.60M |
|
Notes Payables
|
| | 0.85M | 2.21M | 0.96M | 0.49M | 0.57M | 0.06M | | | |
|
Payables
|
2.39M | 2.04M | 2.24M | 3.19M | 1.95M | 1.76M | 1.86M | 1.52M | 1.73M | 1.31M | 1.60M |
|
Accumulated Expenses
|
4.63M | 4.06M | | | | | | | 1.47M | 0.38M | 0.56M |
|
Short term Debt
|
| 14.42M | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | 0.03M |
|
Current Deferred Revenue
|
| | 0.46M | 0.40M | 0.65M | 0.97M | 1.01M | 2.00M | 0.94M | 0.98M | 1.23M |
|
Total Current Liabilities
|
7.82M | 22.60M | 3.50M | 4.12M | 3.24M | 3.17M | 3.38M | 4.26M | 3.47M | 3.28M | 3.90M |
|
Non-Current Debt
|
13.23M | 0.16M | 9.18M | 6.07M | 1.06M | 0.57M | 0.06M | | | | |
|
Non-Current Deffered Revenue
|
| | | 0.05M | 0.05M | 0.14M | 0.20M | 0.16M | 0.08M | 0.13M | 0.06M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | 0.08M |
|
Operating Leases
|
| | | | | | | | | | 0.41M |
|
Other Non-Current Liabilities
|
| 0.47M | | | | | | | | | |
|
Total Non-Current Liabilities
|
| 22.29M | 9.18M | 6.12M | 1.11M | 0.72M | 0.26M | 0.16M | 0.08M | 0.13M | 0.52M |
|
Total Liabilities
|
21.05M | 22.76M | 12.68M | 10.23M | 4.35M | 3.88M | 3.64M | 4.42M | 3.54M | 3.41M | 4.42M |
|
Total Debt
|
13.23M | 14.58M | 9.18M | 6.07M | 1.06M | 0.57M | 0.06M | | | | |
|
Common Equity
|
-7.92M | -13.04M | 10.15M | 13.83M | 24.39M | 30.63M | 34.40M | 41.05M | 43.38M | 48.43M | 53.13M |
|
Shareholder's Equity
|
-7.92M | -13.04M | 10.15M | 13.83M | 24.39M | 30.63M | 34.40M | 41.05M | 43.38M | 48.43M | 53.13M |
|
Liabilities and Shareholders Equity
|
13.14M | 9.72M | 22.84M | 24.06M | 28.74M | 34.51M | 38.04M | 45.47M | 46.93M | 51.84M | 57.54M |
|
Treasury Shares
|
| | | | | | | 0.12M | 0.11M | 0.09M | 0.02M |
|
Retained Earnings
|
-59.13M | -59.29M | -2.34M | -36.98M | -31.99M | -26.77M | -23.43M | -18.48M | -14.18M | -11.05M | -7.41M |
|
Preferred Shares
|
6.00 | 6.00 | 1.00 | 1.00 | | | | | | | |