|
Cash & Equivalents
|
0.09M | 0.04M | 0.11M | 0.04M | 0.09M | 0.09M | 2.26M | 1.99M | 0.05M | 0.21M | 0.08M | 4.36M | 3.49M | | | 0.90M | 0.18M | 2.37M | 2.26M | 1.34M | 0.09M | 0.20M | 3.18M | 7.53M | 7.95M | 5.67M | 8.60M | 7.74M | 5.99M | 3.94M | 1.97M | 2.71M | 1.51M | 0.25M | 3.79M | 3.28M | 2.70M | 2.17M | 1.30M | 0.75M | 0.60M | 4.06M | 6.98M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | 0.35M | 0.20M | 0.35M | 0.39M | 0.03M | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.09M | 0.04M | 0.11M | 0.04M | 0.09M | 0.09M | 2.26M | 1.99M | 0.05M | 0.21M | 0.08M | 4.36M | 3.49M | | | 0.90M | 0.18M | 2.37M | 2.26M | 1.34M | 0.44M | 0.40M | 3.53M | 7.92M | 7.98M | 5.67M | 8.60M | 7.74M | 5.99M | 3.94M | 1.97M | 2.71M | 1.51M | 0.25M | 3.79M | 3.28M | 2.70M | 2.17M | 1.30M | 0.75M | 0.60M | 4.06M | 6.98M |
|
Receivables - Net
|
0.01M | | | | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.02M | 0.02M | 0.07M | 0.07M | 0.10M | 0.07M | 0.24M | 0.17M | 0.11M | 0.14M | 0.26M | 0.10M | 0.03M | 0.03M | 0.04M | 0.03M | 0.20M | 0.13M | 0.26M | 0.23M | 0.01M | 0.06M | 0.07M | 0.03M | 0.32M | 0.36M | 0.49M | 0.58M | 0.10M | 0.36M | 0.12M | 0.25M |
|
Receivables - Other
|
| | | | | | | | | | | 0.01M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
0.01M | | | | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.03M | 0.04M | 0.02M | 0.07M | 0.07M | 0.14M | 0.07M | 0.24M | 0.17M | 0.11M | 0.14M | 0.26M | 0.10M | 0.03M | 0.03M | 0.04M | 0.03M | 0.20M | 0.13M | 0.26M | 0.23M | 0.01M | 0.06M | 0.07M | 0.03M | 0.32M | 0.36M | 0.49M | 0.58M | 0.10M | 0.36M | 0.12M | 0.25M |
|
Raw Materials
|
| | | | | | | | | | | 0.07M | | | | 0.11M | | | | 0.09M | | | | 0.08M | | | | | | | | 30.00M | | | | 0.21M | 0.31M | 0.34M | 0.31M | 0.39M | 0.52M | 1.77M | 1.70M |
|
Work In Process
|
| | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Finished Goods
|
| | | | | | | | | | | 0.01M | | | | 0.02M | | | | 0.03M | | | | 0.07M | | | | 0.17M | | | | 2,145.00M | | | | 2.52M | 2.28M | 2.09M | 1.94M | 1.80M | 1.50M | 0.43M | 0.54M |
|
Inventory
|
0.07M | | | | 0.04M | 0.03M | 0.05M | 0.07M | 0.06M | 0.08M | 0.09M | 0.08M | 0.08M | | | 0.14M | 0.14M | 0.10M | 0.10M | 0.12M | 0.11M | 0.15M | 0.11M | 0.14M | 0.17M | 0.20M | 0.20M | 0.17M | 0.35M | 0.93M | 1.55M | 2.17M | 2.21M | 3.11M | 3.18M | 2.73M | 2.59M | 2.43M | 2.25M | 2.19M | 2.02M | 2.21M | 2.24M |
|
Prepaid Assets
|
0.05M | | | | 0.02M | 0.01M | 0.10M | 0.08M | 0.04M | 0.05M | 0.08M | 0.06M | 0.03M | | | 0.10M | 0.06M | 0.18M | 0.31M | 0.27M | 0.23M | 0.16M | 0.16M | 0.27M | 0.18M | 0.67M | 0.60M | 0.23M | 0.91M | 1.18M | 1.24M | 612.00M | 0.78M | 0.18M | 0.17M | 0.15M | 0.30M | 0.30M | 0.24M | 0.29M | 0.88M | 0.51M | 0.54M |
|
Current Assets
|
0.22M | | | | 0.17M | 2.86M | 2.42M | 2.15M | 0.16M | 0.35M | 0.28M | 4.52M | 3.62M | | | 1.23M | 0.45M | 2.89M | 2.85M | 1.84M | 0.91M | 0.77M | 3.90M | 7.97M | 8.36M | 6.58M | 9.43M | 8.34M | 7.39M | 6.31M | 4.99M | 5.61M | 4.57M | 3.61M | 7.17M | 6.49M | 5.95M | 5.39M | 4.38M | 3.33M | 3.86M | 6.89M | 10.02M |
|
Property, Plant & Equipment (Net)
|
0.02M | | | | 0.02M | 0.02M | 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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.12M | 0.11M | 0.12M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.91M | 38.63M | 38.63M |
|
Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.88M | 5.52M | 5.28M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.91M | 44.15M | 43.91M |
|
Other Non-Current Assets
|
0.17M | | | | 0.36M | 0.18M | 0.19M | 0.19M | 0.27M | 0.29M | 0.30M | 0.34M | 0.34M | | | 0.34M | 0.36M | 0.21M | 0.22M | 0.19M | 0.20M | 350.00M | 0.16M | 0.20M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.19M | 0.19M |
|
Non-Current Assets
|
0.47M | | | | 0.56M | 0.19M | 0.21M | 0.20M | 0.29M | 0.41M | 0.53M | 0.34M | 0.35M | | | 0.35M | 0.36M | 0.22M | 0.22M | 0.20M | 0.21M | 0.24M | 0.20M | 0.26M | 0.25M | 0.25M | 0.24M | 0.28M | 0.27M | 0.23M | 0.22M | 0.27M | 0.25M | 0.22M | 0.19M | 0.19M | 0.29M | 0.31M | 0.30M | 0.30M | 40.25M | 44.59M | 44.37M |
|
Assets
|
0.69M | | | | 0.72M | 3.05M | 2.63M | 2.35M | 0.45M | 0.76M | 0.81M | 4.87M | 3.98M | | | 1.58M | 0.82M | 3.11M | 3.07M | 2.04M | 1.12M | 1.01M | 4.10M | 8.23M | 8.60M | 6.83M | 9.67M | 8.62M | 7.66M | 6.54M | 5.21M | 5.88M | 4.81M | 3.83M | 7.36M | 6.67M | 6.24M | 5.70M | 4.68M | 3.63M | 44.10M | 51.48M | 54.38M |
|
Accounts Payables
|
0.02M | | | | 0.70M | 0.09M | 0.23M | 0.23M | 0.51M | 0.53M | 0.58M | 0.63M | 0.54M | | | 0.45M | 0.32M | 0.52M | 0.29M | 0.28M | 0.23M | 0.19M | 0.26M | 0.49M | 0.26M | 0.18M | 0.19M | 1.72M | 1.75M | 1.80M | 1.65M | 2.15M | 2.19M | 2.30M | 2.31M | 2.27M | 2.32M | 2.38M | 2.42M | 2.61M | 4.15M | 4.22M | 4.27M |
|
Notes Payables
|
3.11M | | | | 4.62M | 1.50M | | | | | | | | | | | | | | | | 0.08M | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
3.12M | | | | 5.32M | 1.59M | 0.23M | 0.23M | 0.51M | 0.53M | 0.58M | 0.63M | 0.54M | | | 0.45M | 0.32M | 0.52M | 0.29M | 0.28M | 0.23M | 0.27M | 0.28M | 0.49M | 0.26M | 0.18M | 0.19M | 1.72M | 1.75M | 1.80M | 1.65M | 2.15M | 2.19M | 2.30M | 2.31M | 2.27M | 2.32M | 2.38M | 2.42M | 2.61M | 4.15M | 4.22M | 4.27M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.22M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Accumulated Expenses
|
| | | | 0.70M | 0.34M | | | | | | | | | | | | | | | | | | | 0.39M | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | | 4.62M | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | 1.25M | | 1.04M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.04M | 0.03M | 0.03M | 0.08M | 0.06M | 0.04M | 0.02M | 0.01M | 0.02M | 0.04M | 0.05M | 0.05M | 0.15M | 0.08M | 0.11M |
|
Current Taxes
|
| | | | | | | | | | | 0.26M | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.05M | | 0.04M | 0.04M | 0.04M | | 0.02M | | | | 0.05M | 0.05M | 0.04M | 0.03M | 0.01M | 0.00M | | |
|
Total Current Liabilities
|
3.56M | | | | 5.42M | 1.93M | 0.27M | 0.27M | 0.63M | 0.75M | 0.93M | 0.80M | 0.58M | | | 0.64M | 0.70M | 0.86M | 0.52M | 0.41M | 0.35M | 1.25M | 0.36M | 2.90M | 0.88M | 0.39M | 0.27M | 1.90M | 2.01M | 2.05M | 1.72M | 2.32M | 2.29M | 2.37M | 2.39M | 2.45M | 2.43M | 2.56M | 2.52M | 2.72M | 8.20M | 6.54M | 11.64M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | | | | | | | | | | | | | | | | | 2.26M | 2.50M | 1.98M | 1.04M |
|
Convertible Debt
|
| | | | | | | | 0.13M | 0.71M | 1.39M | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deffered Revenue
|
0.27M | | | | 0.36M | | | | | | | | | | | | | | | | | 0.23M | 0.21M | 0.20M | 0.19M | 0.18M | 0.27M | 0.15M | 0.14M | 0.13M | 0.12M | 0.11M | 0.10M | 0.08M | 0.07M | 0.01M | 0.00M | 0.00M | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.02M | 0.02M | | | | | 0.07M | 0.06M | 0.04M | 0.02M | 5.00M | 0.11M | 0.13M | 0.13M | 0.06M | 108.45M | 0.07M | 0.01M |
|
Other Non-Current Liabilities
|
0.18M | | | | 0.73M | 0.18M | 0.70M | 1.39M | 2.11M | 1.95M | 2.37M | 0.43M | 0.44M | | | 0.48M | 0.50M | 0.31M | 0.32M | 0.28M | 0.27M | 0.28M | 0.23M | 2.47M | 2.94M | 1.85M | 0.24M | 0.25M | 0.25M | 0.23M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.22M | 0.21M | 0.21M | 0.21M | 0.22M | 0.21M | 4.16M | 0.26M |
|
Total Non-Current Liabilities
|
0.43M | | | | 0.92M | 0.89M | 0.89M | 1.58M | 2.62M | 3.05M | 4.17M | 1.23M | 0.44M | | | 0.48M | 0.58M | 0.31M | 0.32M | 0.41M | 0.35M | 1.51M | 0.61M | 3.36M | 1.31M | 0.82M | 0.71M | 2.06M | 2.15M | 2.18M | 1.83M | 2.42M | 2.38M | 2.45M | 2.46M | 2.47M | 2.52M | 2.65M | 2.60M | 2.79M | 8.22M | 6.84M | 11.66M |
|
Total Liabilities
|
3.99M | 3.75M | 4.16M | 4.92M | 6.34M | 2.82M | 1.16M | 1.85M | 3.25M | 3.81M | 5.10M | 1.23M | 1.02M | | | 1.12M | 1.29M | 1.17M | 0.84M | 0.69M | 0.62M | 1.79M | 0.83M | 5.83M | 4.26M | 2.67M | 0.95M | 2.31M | 2.40M | 2.41M | 2.06M | 2.65M | 2.61M | 2.67M | 2.67M | 2.69M | 2.73M | 2.85M | 2.81M | 3.00M | 8.43M | 11.01M | 11.92M |
|
Total Debt
|
| | | | 4.62M | | | | | | | | | | | | | | 0.05M | | | 0.04M | 0.03M | | | | | | | | | | | | | | | | | 2.26M | 3.75M | 1.98M | 2.09M |
|
Common Equity
|
-3.30M | -3.75M | -4.16M | -4.92M | -5.62M | 0.23M | 1.47M | 0.51M | -2.80M | -3.05M | -4.29M | 3.63M | 2.95M | | | 0.46M | -0.47M | 1.94M | 2.23M | 1.35M | 0.50M | -0.78M | 3.27M | 2.39M | 4.35M | 4.16M | 8.71M | 6.31M | 5.26M | 4.13M | 3.15M | 3.23M | 2.20M | 1.17M | 4.69M | 3.99M | 3.50M | 2.84M | 1.87M | 0.63M | 35.67M | 40.48M | 42.46M |
|
Shareholder's Equity
|
-3.30M | -3.75M | -4.16M | -4.92M | -5.62M | 0.23M | 1.47M | 0.51M | -2.80M | -3.05M | -4.29M | 3.63M | 2.95M | | | 0.46M | -0.47M | 1.94M | 2.23M | 1.35M | 0.50M | -0.78M | 3.27M | 2.39M | 4.35M | 4.16M | 8.71M | 6.31M | 5.26M | 4.13M | 3.15M | 3.23M | 2.20M | 1.17M | 4.69M | 3.99M | 3.50M | 2.84M | 1.87M | 0.63M | 35.67M | 40.48M | 42.46M |
|
Liabilities and Shareholders Equity
|
0.69M | | | | 0.72M | 3.05M | 2.63M | 2.35M | 0.45M | 0.76M | 0.81M | 4.87M | 3.98M | | | 1.58M | 0.82M | 3.11M | 3.07M | 2.04M | 1.12M | 1.01M | 4.10M | 8.23M | 8.60M | 6.83M | 9.67M | 8.62M | 7.66M | 6.54M | 5.21M | 5.88M | 4.81M | 3.83M | 7.36M | 6.67M | 6.24M | 5.70M | 4.68M | 3.63M | 44.10M | 51.48M | 54.38M |
|
Retained Earnings
|
-14.20M | | | | -16.85M | -17.48M | -17.91M | -18.95M | -24.29M | -25.14M | -26.74M | -28.38M | -29.17M | | | -32.54M | -35.22M | -36.32M | -37.14M | -38.33M | -39.25M | -40.73M | -41.65M | -42.66M | -47.57M | -47.79M | -54.46M | -56.94M | -58.07M | -59.37M | -60.33M | -62.38M | -63.48M | -64.56M | -65.28M | -66.10M | -66.68M | -67.37M | -68.37M | -69.80M | -72.30M | -75.99M | -76.86M |
|
Preferred Shares
|
| | | | | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M |