|
Cash & Equivalents
|
82.00 | 0.63M | 3.51M | 2.33M | 2.28M | 5.18M | 8.13M | 5.60M | 5.66M | 3.60M | 1.48M | 0.70M | 0.61M | 0.16M |
|
Short-term Investments
|
| | 0.16M | | 0.11M | | | | | | | | | |
|
Cash & Current Investments
|
82.00 | 0.63M | 3.67M | 2.33M | 2.39M | 5.18M | 8.13M | 5.60M | 5.66M | 3.60M | 1.48M | 0.70M | 0.61M | 0.16M |
|
Receivables - Net
|
| | 0.63M | 0.67M | 0.67M | 0.11M | 0.14M | 0.07M | 0.07M | 0.02M | 0.05M | 0.17M | 0.61M | 0.91M |
|
Receivables - Other
|
| | 0.21M | | 0.03M | 0.03M | | | | 0.00M | | 0.03M | 0.01M | 0.00M |
|
Receivables
|
| | 0.84M | 0.67M | 0.70M | 0.15M | 0.14M | 0.07M | 0.07M | 0.02M | 0.05M | 0.20M | 0.62M | 0.91M |
|
Raw Materials
|
| | | | | | 1.11M | | | | | | | |
|
Work In Process
|
| | 1.38M | | | | 1.49M | 3.63M | 4.03M | 5.96M | 4.48M | 4.17M | 4.02M | 2.84M |
|
Finished Goods
|
| | 5.23M | | | | 5.75M | 4.90M | 3.80M | 2.18M | 3.83M | 3.14M | 1.53M | |
|
Inventory
|
| | 7.79M | 7.14M | 7.16M | 7.41M | 9.61M | 9.67M | 9.50M | 10.90M | 11.18M | 0.35M | 0.16M | 3.79M |
|
Prepaid Assets
|
| 0.16M | 0.29M | 0.29M | 0.28M | 0.29M | 0.03M | 0.35M | 0.41M | 0.51M | 0.24M | 0.46M | 0.21M | 1.85M |
|
Current Assets
|
| 0.79M | 12.42M | 10.42M | 10.42M | 13.02M | 17.78M | 15.65M | 15.64M | 15.02M | 12.94M | 11.73M | 9.34M | 6.64M |
|
Property, Plant & Equipment (Net)
|
| | 0.56M | 0.70M | 0.67M | 0.67M | 0.91M | 0.89M | 0.53M | 0.51M | 0.48M | 0.46M | 0.44M | 0.41M |
|
Long-Term Investments
|
| 116.28M | 117.25M | | 37.02M | | | | | | | | | |
|
Goodwill
|
| | | | | | | | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M |
|
Intangibles
|
| | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Goodwill & Intangibles
|
| | | | | | | | 1.29M | 1.31M | 1.30M | 1.30M | 1.30M | 1.30M |
|
Long-Term Deferred Tax
|
| | | | | | 0.84M | 0.32M | 0.32M | | | | | |
|
Other Non-Current Assets
|
| 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Non-Current Assets
|
| 116.34M | 4.54M | 4.80M | 4.68M | 4.60M | 5.59M | 4.97M | -15.62M | 5.37M | 5.25M | 5.13M | 5.01M | 5.80M |
|
Assets
|
| 117.14M | 16.96M | 15.22M | 15.10M | 17.62M | 23.37M | 20.62M | 0.02M | 20.39M | 18.20M | 16.87M | 14.36M | 12.45M |
|
Accounts Payables
|
| | 10.04M | 0.66M | 0.74M | 1.03M | 0.90M | 0.94M | 1.10M | 2.12M | 2.49M | 2.22M | 1.97M | 2.90M |
|
Notes Payables
|
| 0.02M | 0.25M | 0.30M | 0.29M | 0.28M | 1.55M | 1.54M | 0.72M | 1.68M | 1.36M | 1.36M | 1.76M | |
|
Payables
|
| 0.02M | 10.29M | 0.95M | 1.04M | 1.31M | 2.45M | 2.48M | 1.83M | 3.80M | 3.86M | 3.58M | 3.73M | 2.90M |
|
Accumulated Expenses
|
| 0.33M | 0.24M | 0.06M | 0.15M | 0.19M | 0.78M | 1.59M | 1.84M | 1.64M | 1.69M | 0.96M | 1.70M | 1.33M |
|
Other Accumulated Expenses
|
| | | | | | 0.13M | 0.51M | 0.26M | 0.18M | 1.36M | 0.02M | 0.17M | 0.90M |
|
Short term Debt
|
| | | | | | | | 0.01M | | 0.35M | | | 0.09M |
|
Current Leases
|
| | 0.20M | 0.29M | 0.30M | 0.31M | 0.31M | 0.32M | 0.33M | 0.34M | 1.21M | 0.36M | 0.35M | 0.54M |
|
Current Taxes
|
| 0.02M | 0.21M | | 0.48M | | 1.12M | | 1.12M | 1.12M | 1.12M | 0.05M | 0.02M | 0.72M |
|
Current Deferred Revenue
|
| | 17.49M | 16.14M | 15.93M | 15.31M | 16.19M | 14.61M | 13.12M | 12.03M | 11.80M | 10.49M | 8.97M | 6.89M |
|
Curent Deferred Tax Liability
|
| | | | | | | 0.02M | | | | | | |
|
Total Current Liabilities
|
| 0.39M | 18.89M | 17.44M | 17.42M | 20.33M | 19.73M | 19.02M | 20.88M | 18.56M | 18.91M | 17.25M | 16.14M | 12.65M |
|
Non-Current Debt
|
| | 0.50M | 0.50M | 0.50M | 0.50M | | | | | | | | |
|
Convertible Debt
|
| | | | | | 10.65M | 11.09M | 11.55M | 12.92M | 14.09M | 17.24M | 18.14M | 9.35M |
|
Non-Current Deffered Revenue
|
| 4.03M | 4.03M | | 4.03M | | | | | | | | | |
|
Preferred Stock Liabilities
|
| 116.15M | 116.83M | | 36.21M | | 3.00 | 3.00 | 3.00 | 1.00 | 1.00 | 3.00 | 2.00 | 2.00 |
|
Non-Current Deferred Tax Liability
|
| | | | | | 0.84M | | | | | | | |
|
Operating Leases
|
| | 3.89M | 3.97M | 3.89M | 3.81M | 3.73M | 3.97M | 3.89M | 3.81M | 3.37M | 1.01M | 1.03M | 4.39M |
|
Other Non-Current Liabilities
|
| | | | | | 0.21M | 0.19M | 0.48M | 1.09M | 0.80M | 0.13M | 0.00M | |
|
Total Non-Current Liabilities
|
| | | | | | 33.93M | 33.81M | 36.20M | 34.95M | 36.37M | 37.78M | 37.48M | |
|
Total Liabilities
|
-0.02M | 4.42M | 23.28M | 21.91M | 21.80M | 24.64M | 34.14M | 34.00M | 36.68M | 36.04M | 37.17M | 37.91M | 37.49M | 25.89M |
|
Total Debt
|
| | 0.50M | 0.50M | 0.50M | 0.50M | | | 0.01M | | 0.35M | | | 0.09M |
|
Common Equity
|
0.02M | -3.43M | -6.32M | -6.69M | -6.70M | -7.02M | -10.78M | -13.39M | -15.23M | -15.66M | -18.98M | -21.04M | -23.13M | -13.44M |
|
Shareholder's Equity
|
0.02M | -3.43M | -6.32M | -6.69M | -6.70M | -7.02M | -10.78M | -13.39M | -15.23M | -15.66M | -18.98M | -21.04M | -23.13M | -13.44M |
|
Liabilities and Shareholders Equity
|
| 117.14M | 16.96M | 15.22M | 15.10M | 17.62M | 23.37M | 20.62M | 0.02M | 20.39M | 18.20M | 16.87M | 14.36M | 12.45M |
|
Retained Earnings
|
| -3.43M | -6.32M | -6.70M | -6.70M | -7.02M | -10.78M | -13.64M | -15.67M | -18.24M | -21.55M | -24.30M | -28.57M | -26.34M |
|
Treasury Shares
|
| | | | 8.01M | | | | | | | | | |