|
Cash & Equivalents
|
4.13M | 7.99M | 6.28M | 8.07M | 18.19M | 16.72M | 11.14M | 9.14M | 7.70M | 13.50M | 12.40M | 9.84M | 8.21M | 7.01M | 5.96M | 4.74M | 9.70M | 9.20M | 11.34M | 13.60M | 12.62M | 12.10M | 11.60M |
|
Cash & Current Investments
|
4.13M | 7.99M | 6.28M | 8.07M | 18.19M | 16.72M | 11.14M | 9.14M | 7.70M | 13.50M | 12.40M | 9.84M | 8.21M | 7.01M | 5.96M | 4.74M | 9.70M | 9.20M | 11.34M | 13.60M | 12.62M | 12.10M | 11.60M |
|
Receivables - Net
|
| | | 0.02M | 0.13M | 0.20M | 0.22M | 0.30M | 0.42M | 0.37M | 0.67M | 0.62M | 0.69M | 1.02M | 1.23M | 0.67M | 1.45M | 2.00M | 2.02M | 2.42M | 2.51M | 2.91M | 3.19M |
|
Receivables
|
| | | 0.02M | 0.13M | 0.20M | 0.22M | 0.30M | 0.42M | 0.37M | 0.67M | 0.62M | 0.69M | 1.02M | 1.23M | 0.67M | 1.45M | 2.00M | 2.02M | 2.42M | 2.51M | 2.91M | 3.19M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.36M | 0.28M | 0.28M | 0.26M | 0.26M | 0.16M | 0.29M | 0.30M |
|
Work In Process
|
| | | | | | | | | | | | | | | | 0.21M | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | | | 0.12M | 0.09M | 0.26M | 0.24M | 0.19M | 0.38M | 0.35M | 0.30M |
|
Inventory
|
| | 0.09M | 0.24M | 0.24M | 0.23M | 0.23M | 0.19M | 0.28M | 0.27M | 0.22M | 0.29M | 0.36M | 0.51M | 0.50M | 0.48M | 0.59M | 0.54M | 0.49M | 0.45M | 0.53M | 0.64M | 0.60M |
|
Prepaid Assets
|
0.39M | 0.19M | 0.34M | 0.92M | 0.61M | 0.31M | 0.01M | 0.92M | 0.62M | 0.31M | 0.01M | 0.95M | 0.67M | 0.37M | 0.10M | 0.89M | 0.70M | 0.38M | 0.15M | 0.73M | 0.52M | 0.29M | 0.14M |
|
Current Assets
|
4.53M | 8.20M | 6.71M | 9.28M | 19.18M | 17.47M | 11.60M | 10.56M | 9.03M | 14.40M | 13.26M | 11.72M | 9.95M | 8.93M | 7.84M | 6.83M | 12.45M | 12.14M | 14.04M | 17.24M | 16.23M | 15.93M | 15.54M |
|
Other Non-Current Assets
|
| | | 0.01M | | | | | | | | | | | | 0.24M | | | 0.12M | 0.12M | 0.01M | 0.01M | 0.01M |
|
Non-Current Assets
|
0.11M | 0.07M | 0.04M | 0.15M | 0.12M | 0.08M | 0.05M | 0.01M | | | 0.15M | 0.13M | 0.09M | 0.05M | 0.01M | 0.24M | | | 0.12M | 0.28M | 0.15M | 0.13M | 0.11M |
|
Assets
|
4.64M | 8.27M | 6.75M | 9.43M | 19.30M | 17.56M | 11.65M | 10.57M | 9.03M | 14.40M | 13.41M | 11.85M | 10.04M | 8.98M | 7.85M | 7.07M | 12.45M | 12.14M | 14.15M | 17.52M | 16.38M | 16.06M | 15.65M |
|
Accounts Payables
|
0.93M | 0.60M | 0.77M | 1.27M | 0.69M | 0.52M | 0.53M | 0.87M | 0.94M | 0.82M | 1.02M | 0.93M | 1.19M | 1.42M | 1.40M | 1.71M | 1.95M | 2.18M | 2.19M | 2.34M | 2.78M | 3.59M | 3.92M |
|
Notes Payables
|
| | | | | | | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M |
|
Payables
|
0.93M | 0.60M | 0.77M | 1.27M | 0.69M | 0.52M | 0.53M | 0.87M | 0.94M | 0.82M | 1.02M | 0.93M | 1.19M | 6.42M | 6.40M | 6.71M | 6.95M | 7.18M | 7.19M | 7.34M | 7.78M | 8.59M | 8.92M |
|
Accumulated Expenses
|
0.69M | 0.86M | 0.72M | 1.02M | 0.43M | 0.62M | 0.81M | 0.52M | 0.41M | 0.53M | 0.72M | 0.59M | 0.40M | 0.61M | 0.83M | 1.61M | 1.74M | 1.86M | 1.99M | 2.11M | 2.24M | 2.36M | 2.49M |
|
Other Accumulated Expenses
|
| | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | |
|
Current Leases
|
0.11M | 0.07M | 0.04M | 0.14M | 0.12M | 0.08M | 0.05M | 0.01M | | | 0.14M | 0.13M | 0.09M | 0.05M | 0.01M | | | | | 0.06M | 0.06M | 0.06M | 0.07M |
|
Total Current Liabilities
|
1.72M | 6.64M | 6.62M | 7.54M | 6.25M | 6.23M | 1.39M | 1.41M | 1.36M | 1.35M | 1.88M | 1.65M | 1.68M | 8.44M | 8.73M | 9.65M | 8.96M | 9.47M | 9.77M | 10.38M | 10.45M | 11.62M | 12.24M |
|
Non-Current Debt
|
| 2.00M | 2.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | -5.00M | -5.00M | 5.00M | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | 0.01M | | | | | | | | | 0.10M | 0.08M | 0.07M | 0.05M |
|
Other Non-Current Liabilities
|
| | 0.05M | 0.11M | 0.24M | 0.36M | 0.49M | 0.61M | 0.74M | 0.86M | 0.99M | 1.11M | 1.24M | -1.36M | 1.49M | 1.61M | | | | | | | |
|
Total Non-Current Liabilities
|
| | 2.05M | 5.11M | 5.24M | 5.36M | 5.49M | 5.61M | 5.74M | 5.86M | 6.00M | 6.11M | 6.24M | -6.36M | -6.49M | 6.61M | | | | | | | |
|
Total Liabilities
|
1.72M | 8.64M | 8.67M | 12.65M | 11.48M | 11.59M | 6.88M | 7.02M | 7.09M | 7.21M | 7.88M | 7.77M | 7.91M | 8.44M | 8.73M | 9.65M | 8.96M | 9.47M | 9.77M | 10.48M | 10.53M | 11.69M | 12.29M |
|
Total Debt
|
| 2.00M | 2.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | -5.00M | -5.00M | 5.00M | | | | | | | |
|
Common Equity
|
2.92M | -0.37M | -1.92M | -3.21M | 7.81M | 5.97M | 4.77M | 3.56M | 1.93M | 7.19M | 5.53M | 4.08M | 2.13M | 0.54M | -0.87M | -2.58M | 3.50M | 2.66M | 4.39M | 7.04M | 5.84M | 4.37M | 3.36M |
|
Shareholder's Equity
|
2.92M | -0.37M | -1.92M | -3.21M | 7.81M | 5.97M | 4.77M | 3.56M | 1.93M | 7.19M | 5.53M | 4.08M | 2.13M | 0.54M | -0.87M | -2.58M | 3.50M | 2.66M | 4.39M | 7.04M | 5.84M | 4.37M | 3.36M |
|
Liabilities and Shareholders Equity
|
4.64M | 8.27M | 6.75M | 9.43M | 19.30M | 17.56M | 11.65M | 10.57M | 9.03M | 14.40M | 13.41M | 11.85M | 10.04M | 8.98M | 7.85M | 7.07M | 12.45M | 12.14M | 14.15M | 17.52M | 16.38M | 16.06M | 15.65M |
|
Retained Earnings
|
-87.52M | -94.49M | -96.62M | -98.89M | -101.49M | -103.78M | -105.75M | -107.42M | -109.60M | -111.83M | -113.84M | -115.65M | -117.89M | -119.76M | -121.45M | -123.44M | -125.02M | -126.29M | -127.60M | -128.79M | -130.10M | -131.67M | -132.82M |