|
Cash & Equivalents
|
| | | | 0.00M | 224.00 | 120.00 | | 0.38M | 0.40M | 0.39M | 0.19M | 0.32M | 0.18M | 0.04M | 0.12M | 0.15M | 0.11M | 0.13M | 0.07M | 0.18M | 0.19M | 0.10M | 0.13M | 0.03M | 0.06M | 0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M | 0.01M | 0.03M | 0.01M | 0.03M | 0.04M | 0.00M | 0.02M | 0.04M | 0.09M | 0.19M | 0.21M | 0.70M | 1.38M | 1.53M | 0.52M | 1.47M | 0.88M | 1.24M | 0.42M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 1.10M | 0.65M | 0.89M | 0.99M | 1.13M |
|
Cash & Current Investments
|
| | | | 0.00M | 224.00 | 120.00 | | 0.38M | 0.40M | 0.39M | 0.19M | 0.32M | 0.18M | 0.04M | 0.12M | 0.15M | 0.11M | 0.13M | 0.07M | 0.18M | 0.19M | 0.10M | 0.13M | 0.03M | 0.06M | 0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.02M | 0.01M | 0.03M | 0.01M | 0.03M | 0.04M | 0.00M | 0.02M | 0.04M | 0.09M | 0.19M | 0.21M | 0.71M | 1.40M | 1.55M | 1.62M | 2.12M | 1.76M | 2.23M | 1.54M |
|
Receivables - Net
|
| 0.00M | 0.01M | | | | | 800.00 | | | | 0.01M | | 0.00M | 0.01M | | | | | 0.07M | 0.06M | 0.10M | 0.11M | 0.07M | 0.11M | 0.08M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | | | | | | | | 0.06M | 0.11M | 0.24M | 0.32M | 0.20M | 0.16M | 0.13M | 0.34M | 0.23M | 0.31M |
|
Receivables - Other
|
| | | | | | | | 0.04M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| 0.00M | 0.01M | | | | | 800.00 | 0.04M | | | 0.01M | | 0.00M | 0.01M | | | | | 0.07M | 0.06M | 0.10M | 0.11M | 0.07M | 0.11M | 0.08M | 0.05M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | | | | | | | | 0.06M | 0.11M | 0.24M | 0.32M | 0.20M | 0.16M | 0.13M | 0.34M | 0.23M | 0.31M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.19M | 0.33M | 0.10M | 0.41M | 0.55M | 0.83M | 0.78M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.10M | 0.03M | 0.09M | 0.26M | 0.22M | 0.30M |
|
Inventory
|
| | | | | | | | | | 0.19M | 0.20M | 0.24M | 0.31M | 0.21M | 0.17M | | | | 0.13M | 0.13M | 0.08M | 0.20M | 0.16M | 0.16M | 0.13M | 0.10M | 0.06M | 0.06M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | 0.01M | 0.10M | 0.21M | 0.40M | 0.32M | 0.24M | 0.43M | 0.14M | 0.50M | 0.81M | 1.04M | 1.09M |
|
Prepaid Assets
|
0.00M | | | | | | | | 0.35M | 0.26M | 0.18M | 0.20M | 0.10M | 0.03M | 0.01M | | | | | 0.01M | 56.00 | 0.28M | 0.06M | 0.03M | 0.01M | 0.00M | | 54.00 | | 0.01M | | | | | | | | | | | | | | | 0.12M | 0.09M | 0.05M | 0.02M | 0.11M | 0.07M | 0.04M |
|
Current Assets
|
0.01M | 0.04M | 0.01M | 0.00M | 0.00M | 224.00 | | | 0.90M | 0.86M | 0.79M | 0.65M | 0.66M | 0.52M | 0.27M | 0.29M | | | | 0.28M | 0.37M | 0.65M | 0.47M | 0.39M | 0.31M | 0.27M | 0.16M | 0.13M | 0.12M | 0.10M | 0.08M | 0.04M | 0.03M | 0.05M | 0.03M | 0.03M | 0.02M | 0.00M | 0.02M | 0.05M | 0.19M | 0.46M | 0.71M | 1.26M | 2.08M | 2.28M | 2.01M | 3.11M | 3.08M | 3.60M | 3.03M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | 0.07M | | | 0.07M | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | 0.14M | 0.12M | 0.13M | 0.12M | 0.14M | 0.22M | 0.22M | 1.12M | 1.38M | 1.64M | 1.86M | 1.89M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 0.14M | 0.14M | 0.14M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.65M | 2.65M | 2.65M |
|
Intangibles
|
| | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.19M | 0.14M | 0.12M | 0.03M | 0.03M | 0.03M | 0.09M | 0.10M | 0.18M | 0.38M | 0.38M |
|
Goodwill & Intangibles
|
| | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | 0.02M | 2.34M | 0.33M | 0.28M | 0.26M | 2.33M | 2.34M | 2.33M | 2.39M | 2.40M | 2.83M | 3.03M | 3.03M |
|
Long-Term Deferred Tax
|
| | | | | | | | 0.06M | | | | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | 0.18M | 0.20M | 0.04M | 0.07M | 0.02M | 0.03M | 0.02M | 0.02M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | 0.05M | 0.30M | 0.35M | 0.51M | 2.65M | | | 2.53M | | | | | | | | |
|
Non-Current Assets
|
| | | | | | | | | 974.00 | 0.00M | 0.08M | 0.05M | 0.06M | 0.05M | 0.05M | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | | 0.05M | 0.30M | 0.35M | 0.51M | 2.68M | 2.75M | 2.62M | 2.57M | 2.62M | 2.69M | 2.77M | 3.70M | 3.96M | 4.70M | 5.06M | 5.06M |
|
Assets
|
0.01M | 0.04M | 0.01M | 0.00M | 0.00M | 224.00 | | | 0.90M | 0.86M | 0.79M | 0.73M | 0.77M | 0.66M | 0.39M | 0.41M | | | | 0.35M | 0.44M | 0.70M | 0.53M | 0.41M | 0.35M | 0.31M | 0.19M | 0.15M | 0.13M | 0.14M | 0.10M | 0.06M | 0.04M | 0.05M | 0.03M | 0.08M | 0.32M | 0.36M | 0.54M | 2.73M | 2.95M | 3.08M | 3.28M | 3.88M | 4.77M | 5.05M | 5.71M | 7.07M | 7.78M | 8.67M | 8.09M |
|
Accounts Payables
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | 0.04M | 0.06M | 0.06M | 0.06M | 0.09M | 0.07M | 0.09M | 0.21M | | | | 0.08M | 0.12M | 0.24M | 0.11M | 0.10M | 0.10M | 0.08M | 0.08M | 0.08M | 0.10M | 0.08M | 0.08M | 0.17M | 0.17M | 0.17M | 0.21M | 1.10M | 0.19M | 0.18M | 0.12M | 0.52M | 0.52M | 0.35M | 0.64M | 0.85M | 1.16M | 1.16M | 1.39M | 2.32M | 2.25M | 2.32M | 1.09M |
|
Notes Payables
|
| | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.12M | 0.11M | 0.04M | 0.07M | 0.03M | | | 0.76M | 0.18M | 0.03M | 0.03M | 0.03M |
|
Payables
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | 0.04M | 0.06M | 0.06M | 0.06M | 0.09M | 0.07M | 0.09M | 0.21M | | | | 0.14M | 0.17M | 0.30M | 0.17M | 0.16M | 0.16M | 0.14M | 0.14M | 0.14M | 0.16M | 0.19M | 0.19M | 0.28M | 0.28M | 0.28M | 0.32M | 1.21M | 0.29M | 0.28M | 0.22M | 0.63M | 0.63M | 0.39M | 0.71M | 0.89M | 1.16M | 1.16M | 2.15M | 2.50M | 2.28M | 2.35M | 1.12M |
|
Accumulated Expenses
|
| 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | 0.09M | 0.08M | 0.06M | 0.07M | 0.09M | 0.10M | 0.12M | 0.14M | 0.15M | 0.16M | 0.19M | 0.23M | 0.23M | 0.24M | 0.25M | 0.28M | 0.31M | 0.17M | 0.18M | 0.09M | 0.12M | | | 0.02M | 0.65M | 1.16M | 0.84M | 1.11M | 2.32M | 2.25M | | |
|
Other Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | 0.03M | | | | | | | | |
|
Short term Debt
|
| | | | | | | | | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.78M | 0.25M | 0.25M | 0.25M | 0.60M | 0.28M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.72M | 0.18M | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | | | | | | | | 0.07M | 0.05M | 0.09M | 0.07M | 0.07M | 0.07M | 0.12M | 0.12M | 0.12M | 0.16M | 0.16M | 0.12M |
|
Current Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.11M | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.05M | 0.06M | 0.05M | 0.06M | 0.07M | 0.07M | | | 0.21M | 0.06M | 0.07M | 0.09M | 0.15M | 0.13M | 0.40M | 0.50M | | | | 0.47M | 0.48M | 0.60M | 0.47M | 0.62M | 0.83M | 0.77M | 0.84M | 0.98M | 4.81M | 4.93M | 4.96M | 5.09M | 5.06M | 1.73M | 1.81M | 1.88M | 2.28M | 2.38M | 1.41M | 1.31M | 0.96M | 0.51M | 0.83M | 1.49M | 1.48M | 1.70M | 2.31M | 3.15M | 3.40M | 3.55M | 2.26M |
|
Non-Current Debt
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | | | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.56M | 0.22M | 0.06M | | | 0.72M | 0.03M | 0.02M | 0.02M | 0.01M |
|
Minority Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.08M | 0.08M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.04M | 0.05M | 0.08M | 0.07M | 0.10M | 0.07M | 0.04M | 0.07M | 0.02M | 0.02M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.05M | 0.05M | 0.04M | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | 0.15M | 1.55M | 1.80M | 2.38M | 0.07M | | | |
|
Total Liabilities
|
0.05M | 0.06M | 0.05M | 0.06M | 0.07M | 0.07M | | | 0.21M | 0.06M | 0.07M | 0.09M | 0.15M | 0.13M | 0.40M | 0.50M | | | | 0.47M | 0.48M | 0.60M | 0.47M | 0.62M | 0.83M | 0.77M | 0.84M | 0.98M | 4.81M | 4.93M | 4.96M | 5.09M | 5.06M | 1.73M | 1.81M | 1.88M | 2.28M | 2.38M | 1.41M | 1.61M | 1.26M | 1.11M | 1.09M | 1.63M | 1.61M | 1.85M | 2.43M | 3.22M | 3.49M | 3.59M | 2.29M |
|
Total Debt
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | | | 0.17M | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.78M | 0.25M | 0.25M | 0.25M | 0.81M | 0.49M | 0.60M | 0.25M | 0.09M | 0.03M | 0.03M | 1.45M | 0.21M | 0.02M | 0.02M | 0.01M |
|
Common Equity
|
-0.04M | -0.02M | -0.04M | -0.06M | -0.06M | -0.07M | | | 0.70M | 0.80M | 0.72M | 0.64M | 0.63M | 0.52M | -0.01M | -0.09M | | | | 46.15M | 52.00M | 50.12M | 51.24M | 52.21M | 52.33M | 52.92M | -0.65M | -33.28M | -4.67M | -4.79M | -4.86M | -5.03M | -5.02M | -1.68M | -1.78M | -1.81M | -1.96M | -2.03M | -0.87M | 1.12M | 1.68M | 1.97M | 2.20M | 2.25M | 3.17M | 3.20M | 3.28M | 3.85M | 4.29M | 5.08M | 5.80M |
|
Shareholder's Equity
|
-0.04M | -0.02M | -0.04M | -0.06M | -0.06M | -0.07M | | | 0.70M | 0.80M | 0.72M | 0.64M | 0.63M | 0.52M | -0.01M | -0.09M | | | | -0.12M | -0.05M | 0.11M | 0.05M | -0.21M | -0.48M | -0.46M | -0.65M | -33.28M | -4.67M | -4.79M | -4.86M | -5.03M | -5.02M | -1.68M | -1.78M | -1.81M | -1.96M | -2.03M | -0.87M | 1.12M | 1.68M | 1.97M | 2.20M | 2.25M | 3.17M | 3.20M | 3.28M | 3.85M | 4.29M | 5.08M | 5.80M |
|
Liabilities and Shareholders Equity
|
0.01M | 0.04M | 0.01M | 0.00M | 0.00M | 224.00 | | | 0.90M | 0.86M | 0.79M | 0.73M | 0.77M | 0.66M | 0.39M | 0.41M | | | | 0.35M | 0.44M | 0.70M | 0.53M | 0.41M | 0.35M | 0.31M | 0.19M | 0.15M | 0.13M | 0.14M | 0.10M | 0.06M | 0.04M | 0.05M | 0.03M | 0.08M | 0.32M | 0.36M | 0.54M | 2.73M | 2.95M | 3.08M | 3.28M | 3.88M | 4.77M | 5.05M | 5.71M | 7.07M | 7.78M | 8.67M | 8.09M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 0.91M | 6.35M | 7.32M | 1.05M | 0.51M | | 2.19M |
|
Retained Earnings
|
-0.04M | -0.06M | -0.08M | -0.10M | -0.11M | -0.11M | | | -12.65M | 12.87M | 13.11M | 20.70M | -21.42M | -21.61M | -22.26M | -22.50M | | | | -25.50M | -26.02M | -26.63M | -27.15M | -27.71M | -28.22M | -28.47M | -28.65M | -28.91M | -32.80M | -32.97M | -33.08M | -33.30M | -33.32M | -29.98M | -30.09M | -30.12M | -30.28M | -30.35M | -30.27M | -30.47M | -30.40M | -30.11M | -29.88M | -29.66M | -28.58M | -27.78M | -27.57M | -27.74M | -27.27M | -26.31M | -25.40M |
|
Preferred Shares
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | 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 |