|
Cash & Equivalents
|
1.25M | 2.08M | 1.94M | 1.93M | 1.51M | 2.16M | 1.46M | 1.12M | 0.76M | 2.13M | 2.61M | | 5.40M | 4.66M | 3.09M | 4.30M | 2.12M | 3.26M | 4.02M |
|
Cash & Current Investments
|
1.25M | 2.08M | 1.94M | 1.93M | 1.51M | 2.16M | 1.46M | 1.12M | 0.76M | 2.13M | 2.61M | | 5.40M | 4.66M | 3.09M | 4.30M | 2.12M | 3.26M | 4.02M |
|
Receivables - Net
|
| | | 0.12M | 0.12M | 0.05M | 0.10M | 1.51M | 0.12M | 0.14M | 0.16M | | 1.11M | 0.90M | 1.20M | 0.16M | 1.59M | 0.12M | 0.12M |
|
Receivables - Other
|
| | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.04M | | | | | | | | |
|
Receivables
|
| | | 0.21M | 0.21M | 0.13M | 0.19M | 1.60M | 0.20M | 0.23M | 0.20M | | 1.11M | 0.90M | 1.20M | 0.16M | 1.59M | 0.12M | 0.12M |
|
Inventory
|
| | | | | | | | | | | | 3.47M | 5.24M | 4.40M | 4.12M | 3.83M | 2.02M | 2.80M |
|
Prepaid Assets
|
| | | 0.15M | 0.20M | 0.19M | 0.14M | 0.10M | 0.15M | 0.17M | 0.09M | | 0.30M | 0.21M | 0.11M | 0.06M | 0.31M | 0.37M | 0.27M |
|
Current Assets
|
| | | 2.29M | 1.92M | 2.48M | 1.79M | 1.52M | 1.11M | 2.53M | 2.90M | | 10.29M | 11.01M | 8.80M | 8.65M | 7.85M | 5.77M | 7.22M |
|
Property, Plant & Equipment (Net)
|
| | | | | | | | | | | | 2.41M | 2.33M | 2.30M | 1.09M | 0.93M | 0.77M | 0.61M |
|
Goodwill
|
| | | | 0.15M | | | | | | | 20.01M | 20.01M | 20.01M | 20.01M | 20.01M | 20.01M | 20.01M | 20.01M |
|
Intangibles
|
| | | | 0.28M | 0.44M | 0.44M | | | | | 6.70M | 6.09M | 6.70M | 6.70M | 6.70M | 6.70M | 7.17M | 7.19M |
|
Goodwill & Intangibles
|
| | | | 0.43M | 0.44M | 0.44M | | | | | 26.71M | 26.10M | 26.71M | 26.71M | 26.71M | 26.71M | 27.18M | 27.20M |
|
Other Non-Current Assets
|
| | | | | | | | | | 0.01M | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M |
|
Non-Current Assets
|
| | | 0.22M | 0.62M | 0.56M | 0.49M | 0.05M | 0.03M | 0.29M | 0.27M | | 28.82M | 29.44M | 28.73M | 26.84M | 26.06M | 25.73M | 24.93M |
|
Assets
|
| | | 2.51M | 2.54M | 3.04M | 2.28M | 1.57M | 1.14M | 2.82M | 3.17M | | 39.11M | 40.46M | 37.54M | 35.48M | 33.90M | 31.50M | 32.14M |
|
Accounts Payables
|
| | | 0.98M | 1.09M | 1.19M | 1.18M | 1.21M | 1.32M | 1.32M | 1.17M | | 1.84M | 1.71M | 1.99M | 1.97M | 2.09M | 1.62M | 1.91M |
|
Notes Payables
|
| | | 1.66M | 1.83M | 1.85M | 1.86M | 1.80M | 1.77M | 0.03M | 0.03M | 0.75M | 0.84M | 0.93M | 0.95M | 1.72M | 1.91M | 1.88M | 1.93M |
|
Payables
|
| | | 2.64M | 2.92M | 3.03M | 3.04M | 3.01M | 3.09M | 1.35M | 1.20M | 0.75M | 2.68M | 2.64M | 2.94M | 3.68M | 3.99M | 3.50M | 3.83M |
|
Accumulated Expenses
|
| | | 0.70M | 0.65M | 0.72M | 0.53M | 0.52M | 0.43M | 0.47M | 0.56M | | 1.48M | 1.38M | 1.40M | 1.77M | 1.71M | 1.77M | 1.71M |
|
Short term Debt
|
| | | | | | | 0.04M | | | 0.04M | | 0.04M | 0.04M | 1.99M | 2.06M | 0.04M | 0.04M | 0.05M |
|
Current Leases
|
| | | 0.11M | 0.11M | 0.12M | 0.11M | 0.06M | 0.04M | 0.08M | 0.07M | | 0.09M | 0.30M | 0.31M | 0.32M | 0.33M | 0.34M | 0.35M |
|
Current Deferred Revenue
|
| | | 0.23M | 0.22M | 0.20M | 0.18M | 0.22M | 0.16M | 0.14M | 0.12M | | 0.17M | 0.11M | 0.08M | 0.08M | 0.11M | 0.11M | 0.12M |
|
Total Current Liabilities
|
| | | 2.06M | 3.88M | 4.06M | 3.81M | 3.85M | 2.05M | 2.11M | 2.02M | | 10.52M | 12.15M | 10.99M | 11.85M | 9.87M | 7.48M | 8.75M |
|
Non-Current Debt
|
| | | | | | | 0.08M | | | 0.08M | | 6.06M | 7.67M | 4.23M | 3.81M | 3.68M | 1.72M | 2.69M |
|
Convertible Debt
|
| | | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 1.80M | 1.80M | 1.80M | 1.12M | 0.98M | 0.83M | 0.68M |
|
Operating Leases
|
| | | 0.22M | 0.08M | 0.05M | 0.14M | 0.06M | 0.04M | 0.24M | 0.29M | | 0.27M | 1.59M | 1.52M | 1.13M | 1.38M | 1.30M | 1.22M |
|
Total Liabilities
|
| | | 5.53M | 4.71M | 4.86M | 4.63M | 4.62M | 2.79M | 3.09M | 2.98M | | 13.98M | 16.64M | 15.40M | 14.72M | 12.56M | 9.93M | 10.96M |
|
Total Debt
|
| | | | | | | 0.12M | | | 0.12M | | 6.10M | 7.71M | 6.22M | 5.87M | 3.73M | 1.76M | 2.74M |
|
Common Equity
|
-2.26M | -1.53M | -2.19M | -3.02M | -2.17M | -1.82M | -2.34M | -3.05M | -1.65M | -0.27M | 0.20M | 1.52M | 25.14M | 23.82M | 22.14M | 20.76M | 21.34M | 21.57M | 21.18M |
|
Shareholder's Equity
|
-2.26M | -1.53M | -2.19M | -3.02M | -2.17M | -1.82M | -2.34M | -3.05M | -1.65M | -0.27M | 0.20M | 1.52M | 25.14M | 23.82M | 22.14M | 20.76M | 21.34M | 21.57M | 21.18M |
|
Liabilities and Shareholders Equity
|
| | | 2.51M | 2.54M | 3.04M | 2.28M | 1.57M | 1.14M | 2.82M | 3.17M | | 39.11M | 40.46M | 37.54M | 35.48M | 33.90M | 31.50M | 32.14M |
|
Retained Earnings
|
| | | -60.29M | -60.02M | -60.21M | -60.81M | -61.57M | -61.99M | -63.84M | -64.03M | | -72.65M | -80.40M | -84.46M | -88.29M | -91.51M | -94.10M | -96.54M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | 1.32M | | | |