|
Cash & Equivalents
|
1.62M | 0.59M | 4.39M | 5.83M | 4.70M | 3.52M | 2.10M | 0.61M | 0.13M | 1.41M | 0.70M | 0.15M | 1.64M | 1.13M | 0.46M | 0.05M | 0.31M | 0.02M | 0.94M | 0.10M | 0.03M | 2.28M | 1.22M | 0.42M | 12.42M | 11.51M | 10.71M |
|
Cash & Current Investments
|
1.62M | 0.59M | 4.39M | 5.83M | 4.70M | 3.52M | 2.10M | 0.61M | 0.13M | 1.41M | 0.70M | 0.15M | 1.64M | 1.13M | 0.46M | 0.05M | 0.31M | 0.02M | 0.94M | 0.10M | 0.03M | 2.28M | 1.22M | 0.42M | 12.42M | 11.51M | 10.71M |
|
Receivables - Net
|
| | 0.01M | 0.02M | 0.00M | 0.03M | 0.02M | 0.02M | 0.04M | 0.07M | 0.07M | 0.09M | 0.10M | 0.13M | 0.12M | 0.12M | 0.15M | 0.12M | 0.12M | 0.02M | 0.03M | 0.02M | 0.03M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Receivables
|
| | 0.01M | 0.02M | 0.00M | 0.03M | 0.02M | 0.02M | 0.04M | 0.07M | 0.07M | 0.09M | 0.10M | 0.13M | 0.12M | 0.12M | 0.15M | 0.12M | 0.12M | 0.02M | 0.03M | 0.02M | 0.03M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Raw Materials
|
| | | 0.06M | 0.05M | 0.08M | 0.18M | 0.21M | | | 0.17M | 0.74M | 0.67M | 0.71M | 0.66M | | | | | | | | | | | | |
|
Work In Process
|
| | | 0.02M | 0.01M | 0.05M | 0.05M | 0.55M | | | 0.41M | 0.63M | 0.74M | 0.79M | 0.83M | | | | | | | | | | | | |
|
Finished Goods
|
| | | 0.01M | 0.01M | 0.01M | 0.03M | 0.06M | | | 0.10M | 0.05M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | |
|
Inventory
|
| | | 0.08M | 0.08M | 0.14M | 0.26M | 0.82M | | | 0.67M | 1.42M | 1.42M | 1.51M | 1.49M | 1.71M | 1.69M | 1.64M | 1.65M | 1.63M | 1.61M | 1.59M | 1.60M | 0.18M | 1.68M | 1.71M | 0.28M |
|
Prepaid Assets
|
0.09M | 0.12M | | 0.11M | 0.11M | 0.14M | 0.25M | 0.27M | | | 0.12M | 0.36M | 0.18M | 0.16M | 0.12M | 0.09M | 0.09M | 0.11M | 0.12M | 0.02M | 0.04M | 0.08M | 0.05M | 0.04M | 0.10M | 0.08M | 0.06M |
|
Current Assets
|
1.71M | 0.71M | | 6.05M | 4.89M | 3.82M | 2.63M | 1.71M | | | 1.56M | 2.02M | 3.34M | 2.93M | 2.20M | 1.23M | 1.48M | 1.14M | 2.08M | 0.31M | 0.26M | 2.51M | 1.44M | 0.72M | 12.81M | 11.92M | 11.11M |
|
Property, Plant & Equipment (Net)
|
0.11M | 0.14M | | 0.12M | 0.12M | 0.13M | 0.19M | 0.22M | | | 0.26M | 0.24M | 0.24M | 0.24M | 0.23M | 0.22M | 0.20M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.12M | 0.15M |
|
Long-Term Investments
|
| | | | | | | 0.04M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | |
|
Other Non-Current Assets
|
0.17M | 0.17M | | 0.18M | 0.17M | 0.21M | 0.20M | 0.16M | | | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | | | | | | | | | 0.06M | | | 0.06M |
|
Non-Current Assets
|
0.28M | 0.31M | | 0.30M | 0.30M | 0.33M | 0.39M | 0.42M | | | 0.47M | 0.44M | 0.45M | 0.46M | 0.45M | 0.44M | 0.42M | 0.36M | 0.38M | 0.37M | 0.58M | 0.55M | 0.53M | 0.38M | 0.52M | 0.30M | 0.36M |
|
Assets
|
1.98M | 1.02M | | 6.35M | 5.18M | 4.15M | 3.02M | 2.13M | | | 2.03M | 2.46M | 3.80M | 3.39M | 2.65M | 1.67M | 1.90M | 1.50M | 2.46M | 0.69M | 0.84M | 3.06M | 1.97M | 1.10M | 13.33M | 12.21M | 11.47M |
|
Accounts Payables
|
0.14M | 0.17M | | 0.10M | 0.22M | 0.26M | 0.47M | 1.08M | | | 0.30M | 1.63M | 1.59M | 1.79M | 1.99M | 2.42M | 2.47M | 2.35M | 2.19M | 2.06M | 1.85M | 1.63M | 1.55M | 1.53M | 1.40M | 1.17M | 0.84M |
|
Notes Payables
|
0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
0.16M | 0.17M | | 0.10M | 0.22M | 0.26M | 0.47M | 1.08M | | | 0.30M | 1.63M | 1.59M | 1.79M | 1.99M | 2.42M | 2.47M | 2.35M | 2.19M | 2.06M | 1.85M | 1.63M | 1.55M | 1.53M | 1.40M | 1.17M | 0.84M |
|
Accumulated Expenses
|
| | | | | | | | | | | 0.36M | 1.06M | 0.59M | 0.61M | 0.93M | 0.88M | 1.27M | 1.38M | 0.92M | 0.88M | 0.61M | 0.55M | 0.40M | | | |
|
Other Accumulated Expenses
|
0.35M | 0.35M | | 0.44M | 0.51M | 0.54M | 0.37M | 0.43M | | | 0.72M | 0.71M | 1.69M | 0.96M | 0.96M | 1.27M | 1.12M | 1.58M | 1.62M | 1.16M | 1.13M | 0.88M | 0.76M | 0.60M | 0.47M | 0.32M | 0.34M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.14M | 0.11M | 0.09M | 0.14M |
|
Total Current Liabilities
|
0.51M | 0.52M | | 1.00M | 0.73M | 0.79M | 0.83M | 1.51M | | | 1.02M | 2.35M | 3.28M | 2.75M | 2.94M | 3.69M | 3.59M | 3.93M | 3.82M | 3.22M | 3.10M | 2.63M | 2.44M | 2.27M | 1.98M | 1.57M | 1.32M |
|
Non-Current Debt
|
0.69M | 0.70M | | 0.16M | 0.16M | 0.17M | 0.16M | 0.16M | | | 0.17M | 0.16M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Pension
|
0.23M | 0.24M | | 0.21M | 0.21M | 0.22M | 0.21M | 0.17M | | | 0.18M | 0.18M | 0.19M | 0.18M | 0.18M | 0.19M | 0.18M | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M | 0.18M | 0.19M | 0.18M | | |
|
Preferred Stock Liabilities
|
| | | 7.75M | 7.39M | 7.12M | 7.12M | 6.94M | | | 9.77M | 10.04M | 11.67M | 12.88M | 13.42M | 13.42M | 13.42M | 13.42M | 13.42M | | | | | | | | |
|
Minority Interest
|
4.36M | 4.36M | | | | | | | | | | 6.72M | 6.72M | 6.72M | 6.72M | 6.72M | 6.72M | 6.72M | 6.72M | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | 0.20M | 0.17M | 0.15M | 0.04M | 0.15M | 0.12M | 0.15M |
|
Other Non-Current Liabilities
|
8.07M | 1.92M | | 2.06M | 0.98M | 0.39M | 0.35M | 0.32M | | | 0.84M | 0.68M | 0.75M | 0.76M | 0.77M | 0.77M | 0.82M | 0.79M | 0.86M | | | | | | | | |
|
Total Non-Current Liabilities
|
8.99M | 2.86M | | 2.43M | 1.34M | 0.78M | 0.72M | 0.66M | | | 1.18M | 1.02M | 1.11M | 1.13M | 1.13M | 1.14M | 1.18M | 1.14M | 1.22M | 0.34M | 0.43M | 0.41M | 0.40M | 0.24M | 0.40M | 0.22M | 0.21M |
|
Total Liabilities
|
9.50M | 3.38M | | 3.43M | 2.07M | 1.57M | 1.56M | 2.17M | | | 2.20M | 3.37M | 4.39M | 3.87M | 4.07M | 4.82M | 4.77M | 5.07M | 5.03M | 3.56M | 3.53M | 3.04M | 2.84M | 2.51M | 2.39M | 1.79M | 1.53M |
|
Total Debt
|
0.69M | 0.70M | | 0.16M | 0.16M | 0.17M | 0.16M | 0.16M | | | 0.17M | 0.16M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Common Equity
|
-11.87M | -6.71M | | -4.83M | -4.27M | -4.54M | -5.65M | -6.97M | | | -9.94M | -10.95M | -12.27M | -13.37M | -14.84M | -16.57M | -16.29M | -16.98M | -16.00M | -2.87M | -2.69M | 0.02M | -0.86M | -1.41M | 10.95M | 10.42M | 9.95M |
|
Shareholder's Equity
|
-11.87M | -6.71M | | -4.83M | -4.27M | -4.54M | -5.65M | -6.97M | | | -9.94M | -10.95M | -12.27M | -13.37M | -14.84M | -16.57M | -16.29M | -16.98M | -16.00M | -2.87M | -2.69M | 0.02M | -0.86M | -1.41M | 10.95M | 10.42M | 9.95M |
|
Liabilities and Shareholders Equity
|
1.98M | 1.02M | | 6.35M | 5.18M | 4.15M | 3.02M | 2.13M | | | 2.03M | 2.46M | 3.80M | 3.39M | 2.65M | 1.67M | 1.90M | 1.50M | 2.46M | 0.69M | 0.84M | 3.06M | 1.97M | 1.10M | 13.33M | 12.21M | 11.47M |
|
Retained Earnings
|
-26.48M | -21.31M | | -23.09M | -24.73M | -26.52M | -27.71M | -29.38M | | | -34.19M | -35.60M | -38.50M | -41.47M | -44.28M | -47.37M | -49.72M | -52.24M | -54.78M | -87.19M | -88.21M | -89.11M | -90.10M | -90.70M | -91.44M | -92.01M | -92.52M |