|
Cash & Equivalents
|
1.22M | 1.01M | 0.64M | 0.20M | 0.06M | 0.14M | 1.85M | 0.18M | 0.23M | 0.13M | 1.37M | 1.57M | 13.07M | 0.53M | 0.71M | 0.03M |
|
Short-term Investments
|
| | | | | | | | | 0.72M | 0.00M | | | 0.50M | | |
|
Cash & Current Investments
|
1.22M | 1.01M | 0.64M | 0.20M | 0.06M | 0.14M | 1.85M | 0.18M | 0.23M | 0.85M | 1.37M | 1.57M | 13.07M | 1.03M | 0.71M | 0.03M |
|
Receivables - Net
|
| 1.08M | 1.40M | 1.97M | 1.67M | 1.81M | 1.08M | 2.50M | 2.81M | 2.77M | 4.35M | 9.20M | 4.88M | 2.76M | 0.70M | |
|
Receivables - Other
|
0.02M | 0.17M | | | | | | | | | | | 4.88M | | | |
|
Receivables
|
| 1.25M | 1.40M | 1.97M | 1.67M | 1.81M | 1.08M | 2.50M | 2.81M | 2.77M | 4.35M | 9.20M | 9.76M | 2.76M | 0.70M | |
|
Raw Materials
|
| 1.17M | | | | | | | | | 0.91M | 1.24M | 0.68M | 0.40M | 0.21M | |
|
Work In Process
|
| 0.01M | | | | | | | | | 0.01M | 6.20M | 6.30M | 5.84M | 1.64M | |
|
Finished Goods
|
| | | | | | | | | | 6.52M | 15.18M | 29.29M | 19.18M | 8.10M | |
|
Inventory
|
1.59M | 2.71M | 2.72M | 2.63M | 1.71M | 1.72M | 2.78M | 4.93M | 5.20M | 7.93M | 7.44M | 16.50M | 33.89M | 25.42M | 9.95M | |
|
Prepaid Assets
|
0.22M | 0.17M | 0.19M | 0.26M | 0.23M | 0.27M | 0.38M | 0.65M | 0.58M | 0.19M | 0.27M | 0.40M | 0.59M | 0.36M | 0.04M | 0.13M |
|
Current Assets
|
4.23M | 5.47M | 5.03M | 5.10M | 3.67M | 3.94M | 6.09M | 8.26M | 8.24M | 11.73M | 13.15M | 27.68M | 52.43M | 29.56M | 11.40M | 0.16M |
|
Property, Plant & Equipment (Net)
|
-0.01M | 0.04M | 0.02M | 0.03M | 0.05M | 0.07M | 0.21M | 0.18M | 0.16M | 0.26M | 0.30M | 0.46M | 0.76M | 0.64M | 0.43M | 0.12M |
|
Goodwill
|
| | | | | | | | | 0.06M | | 0.06M | 0.06M | | | |
|
Intangibles
|
| | | | | | | | | 0.12M | | 0.44M | 0.44M | 0.07M | 0.03M | |
|
Goodwill & Intangibles
|
| | | | | | | | | 0.18M | | 0.50M | 0.50M | 0.07M | 0.03M | |
|
Long-Term Deferred Tax
|
| | | 18.81M | 18.68M | 18.40M | 18.81M | 20.03M | 13.37M | 13.49M | 13.92M | 16.56M | | | | |
|
Other Non-Current Assets
|
| | | | | | 0.57M | 0.59M | 0.39M | 0.22M | 0.35M | 0.94M | 0.54M | 0.51M | 0.47M | 0.02M |
|
Non-Current Assets
|
-4.23M | 0.04M | 0.02M | 0.03M | 0.05M | 0.07M | 0.78M | 0.76M | 0.55M | 0.48M | 0.76M | 1.93M | 1.87M | 1.40M | 0.96M | 0.14M |
|
Assets
|
| 5.51M | 5.05M | 5.12M | 3.72M | 4.01M | 6.87M | 9.02M | 8.79M | 12.22M | 13.90M | 29.61M | 54.30M | 30.96M | 12.36M | 0.31M |
|
Accounts Payables
|
1.01M | 0.91M | 1.06M | 0.93M | 0.69M | 0.73M | 1.42M | 2.50M | 3.53M | 4.37M | 5.02M | 11.74M | 12.46M | 2.84M | 11.14M | 0.14M |
|
Payables
|
1.01M | 0.91M | 1.06M | 0.93M | 0.69M | 0.73M | 1.42M | 2.50M | 3.53M | 4.37M | 5.02M | 11.74M | 12.46M | 2.84M | 11.14M | 0.14M |
|
Accumulated Expenses
|
0.38M | 0.35M | 0.37M | 0.38M | 0.32M | 0.28M | 0.29M | 1.05M | 1.17M | 2.23M | 2.67M | 7.47M | 5.28M | 4.44M | 1.08M | 0.29M |
|
Other Accumulated Expenses
|
| | | | | | | | 0.11M | 0.29M | 0.23M | 7.47M | 0.96M | | | 0.29M |
|
Short term Debt
|
| | | 0.91M | 0.32M | 0.84M | | 1.31M | 0.09M | 1.74M | | 2.44M | 5.07M | 4.76M | | |
|
Current Leases
|
| | | | | | | | | | 0.10M | 0.07M | 0.14M | 0.15M | 0.02M | |
|
Current Taxes
|
| | | | | | | | 0.83M | 0.22M | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | 0.29M | 0.63M | | |
|
Total Current Liabilities
|
1.39M | 1.26M | 1.43M | 2.22M | 1.33M | 1.85M | 1.72M | 4.86M | 5.62M | 8.34M | 7.79M | 21.78M | 23.27M | 13.82M | 12.24M | 0.44M |
|
Non-Current Debt
|
| | | | | | | | | | | 0.02M | | | | |
|
Non-Current Deffered Revenue
|
| | | | | | | | | | | | 0.44M | 0.77M | | |
|
Operating Leases
|
| | | | | | | | | | | 0.02M | 0.10M | 0.02M | 0.02M | |
|
Total Liabilities
|
1.39M | 1.26M | 1.43M | 2.22M | 1.33M | 1.85M | 1.72M | 4.86M | 5.62M | 8.34M | 7.79M | 21.82M | 23.81M | 14.62M | 12.24M | 0.44M |
|
Total Debt
|
| | | 0.91M | 0.32M | 0.84M | | 1.31M | 0.09M | 1.74M | | 2.46M | 5.07M | 4.76M | | |
|
Common Equity
|
3.07M | 4.26M | 3.62M | 2.90M | 2.39M | 2.16M | 5.15M | 4.16M | 3.17M | 3.88M | 6.11M | 7.79M | 30.49M | 16.34M | 0.12M | -0.13M |
|
Shareholder's Equity
|
3.07M | 4.26M | 3.62M | 2.90M | 2.39M | 2.16M | 5.15M | 4.16M | 3.17M | 3.88M | 6.11M | 7.79M | 30.49M | 16.34M | 0.12M | -0.13M |
|
Liabilities and Shareholders Equity
|
| 5.51M | 5.05M | 5.12M | 3.72M | 4.01M | 6.87M | 9.02M | 8.79M | 12.22M | 13.90M | 29.61M | 54.30M | 30.96M | 12.36M | 0.31M |
|
Retained Earnings
|
-29.84M | -29.57M | -30.44M | -31.17M | -32.24M | -32.11M | -32.95M | -35.88M | -37.25M | -37.32M | -40.60M | -57.09M | -59.29M | -74.83M | -92.47M | -96.69M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | 1.64M |
|
Treasury Shares
|
| | | | | | | | | | | | 0.05M | 0.04M | | |