|
Cash & Equivalents
|
5.30M | 2.30M | 1.66M | 2.31M | 0.94M | 3.93M | 28.26M | 22.78M | 13.65M | 30.34M | 23.77M | 13.27M | 26.63M |
|
Short-term Investments
|
| | -22.15M | | | | | | | | | | |
|
Cash & Current Investments
|
5.30M | 2.30M | -20.48M | 2.31M | 0.94M | 3.93M | 28.26M | 22.78M | 13.65M | 30.34M | 23.77M | 13.27M | 26.63M |
|
Receivables - Net
|
| | | | | | | | | | 1.54M | 8.81M | 12.88M |
|
Receivables
|
| | | | | | | | | | 1.54M | 8.81M | 12.88M |
|
Finished Goods
|
| | | | | | | | | | 0.58M | 2.16M | 1.06M |
|
Prepaid Assets
|
0.04M | 0.06M | 0.08M | 0.05M | 0.08M | 0.04M | 0.13M | 0.17M | 0.23M | 0.80M | 0.77M | 2.58M | 3.08M |
|
Current Assets
|
| | | | | | 28.40M | 22.95M | 13.88M | 31.42M | 26.73M | 26.86M | 44.12M |
|
Buildings
|
| | -0.41M | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.21M | 0.82M | 0.82M |
|
Non-Current Assets
|
| | | | | | | | 0.26M | | 0.21M | 0.01M | 0.82M |
|
Assets
|
5.35M | 2.37M | 1.75M | 2.37M | 1.02M | 3.97M | 28.40M | 22.95M | 14.15M | 31.42M | 26.94M | 26.86M | 44.95M |
|
Accounts Payables
|
0.34M | 0.26M | 0.21M | 0.31M | 0.30M | 0.24M | 0.85M | 1.03M | 1.61M | 1.57M | 2.39M | 3.78M | 3.24M |
|
Payables
|
0.34M | 0.26M | 0.21M | 0.31M | 0.30M | 0.24M | 0.85M | 1.03M | 1.61M | 1.57M | 2.39M | 3.78M | 3.24M |
|
Accumulated Expenses
|
0.05M | 0.42M | 0.13M | 0.13M | 0.09M | 0.12M | 0.62M | 0.60M | 0.66M | 0.78M | 2.22M | 3.75M | 3.43M |
|
Short term Debt
|
5.08M | 6.64M | 2.86M | 1.32M | 0.08M | 0.03M | 167.00M | | | | | | |
|
Current Leases
|
| | | | | | | | | | | 0.02M | 0.00M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.25M |
|
Total Current Liabilities
|
5.47M | 7.32M | 3.21M | 1.76M | 0.47M | 0.40M | 1.64M | 1.64M | 2.27M | 2.35M | 4.61M | 7.55M | 6.92M |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | 0.00M | 24.56M |
|
Operating Leases
|
| | | | | | | | | | | 0.00M | 0.00M |
|
Other Non-Current Liabilities
|
| 0.10M | 0.05M | 1.32M | 0.08M | 0.03M | 0.17M | | | | | | |
|
Total Non-Current Liabilities
|
| 7.23M | 3.15M | 0.44M | 0.39M | 0.37M | 1.48M | | | | 24.90M | 30.93M | 43.90M |
|
Total Liabilities
|
5.47M | 7.32M | 3.21M | 1.76M | 0.47M | 0.40M | 1.64M | 1.64M | 2.27M | 2.35M | 29.51M | 38.49M | 50.82M |
|
Total Debt
|
5.08M | 6.64M | 2.86M | 1.32M | 0.08M | 0.03M | 167.00M | | | | | | |
|
Common Equity
|
-0.12M | -4.96M | -1.46M | 0.61M | 0.55M | 3.57M | 26.76M | 21.31M | 11.88M | 29.07M | -2.57M | -11.62M | -5.87M |
|
Shareholder's Equity
|
-0.12M | -4.96M | -1.46M | 0.61M | 0.55M | 3.57M | 26.76M | 21.31M | 11.88M | 29.07M | -2.57M | -11.62M | -5.87M |
|
Liabilities and Shareholders Equity
|
5.35M | 2.37M | 1.75M | 2.37M | 1.02M | 3.97M | 28.40M | 22.95M | 14.15M | 31.42M | 26.94M | 26.86M | 44.95M |
|
Retained Earnings
|
105.38M | 110.54M | -108.70M | -110.87M | -111.53M | -114.32M | -121.37M | -131.26M | -144.03M | -162.14M | -203.20M | -219.25M | -219.68M |
|
Treasury Shares
|
| | | | | | | | | | 0.04M | 0.22M | 0.32M |