|
Cash & Equivalents
|
0.33M | 0.13M | | 0.39M | 0.05M | 0.05M | 0.35M | 0.39M | 0.41M | 0.39M | 0.37M | 2.23M | 0.37M | 0.27M | 1.20M | 0.67M | 0.02M | 0.01M | 0.03M | 485.00 | 0.00M | 0.00M | 0.00M | 850.00 | 650.00 | 650.00 | 0.00M | 204.00 | 0.00M | 0.00M | 2.96M | 1.79M | 1.04M | 1.57M | 0.82M | 0.28M | 0.37M | 1.45M | 1.55M | 0.71M | 24.30M | 15.20M | 2.58M | 5.50M | 5.29M |
|
Short-term Investments
|
| | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.33M | 0.13M | | 0.39M | 0.05M | 0.05M | 0.35M | 0.39M | 0.41M | 0.39M | 0.37M | 2.23M | 0.47M | 0.27M | 1.20M | 0.67M | 0.02M | 0.01M | 0.03M | 485.00 | 0.00M | 0.00M | 0.00M | 850.00 | 650.00 | 650.00 | 0.00M | 204.00 | 0.00M | 0.00M | 2.96M | 1.79M | 1.04M | 1.57M | 0.82M | 0.28M | 0.37M | 1.45M | 1.55M | 0.71M | 24.30M | 15.20M | 2.58M | 5.50M | 5.29M |
|
Receivables - Net
|
| | 0.00M | 0.01M | 0.02M | 70.00 | 0.01M | 0.04M | 0.13M | 0.08M | 0.00M | 0.01M | | 0.00M | 0.01M | | | | | 583.00 | 85.00 | 167.00 | | | | | | | | | | | 0.08M | 0.67M | 0.22M | 0.36M | 0.23M | 0.49M | 0.65M | 0.94M | 0.81M | 1.89M | 1.25M | 2.28M | 2.21M |
|
Receivables - Other
|
| | | | | | | | | | | | | | -0.56M | | | | | 0.02M | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | |
|
Receivables
|
| | 0.00M | 0.01M | 0.02M | 70.00 | 0.01M | 0.04M | 0.13M | 0.08M | 0.00M | 0.01M | | 0.00M | -0.56M | | | | | 0.02M | 85.00 | 167.00 | | | | | | | | | | | 0.08M | 0.67M | 0.22M | 0.36M | 0.23M | 0.49M | 0.65M | 0.94M | 0.81M | 1.89M | 1.25M | 2.28M | 2.21M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | 0.19M | 0.49M | 0.12M | 0.15M | 0.20M | 4.56M | | 2.15M | 2.89M | | 1.14M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | |
|
Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.73M | 0.50M | 0.72M | 0.19M | 0.49M | 0.12M | 0.15M | 0.20M | 4.56M | | 2.15M | 2.89M | 4.56M | 1.14M |
|
Prepaid Assets
|
| | 0.25M | 0.13M | 0.75M | 1.05M | 0.67M | 0.01M | 0.01M | 0.02M | | | | | 0.02M | 0.55M | 0.12M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | 0.00M | | | | 0.10M | 0.05M | 0.05M | | | 0.09M | 0.07M | 0.04M | 0.01M | 0.06M | 0.61M | 0.49M | 0.30M | 0.16M | | 0.53M | 0.92M | 0.29M | 1.33M |
|
Current Assets
|
| | 0.25M | 0.28M | 0.83M | 1.15M | 0.95M | 0.44M | 0.58M | 0.15M | 0.38M | 2.23M | 0.03M | | 1.22M | 1.23M | 0.13M | 0.03M | 0.04M | 0.05M | 0.03M | 0.02M | 0.00M | 850.00 | 650.00 | 650.00 | 0.10M | 0.05M | 0.05M | 0.00M | 3.34M | 2.61M | 1.70M | 3.00M | 1.24M | 1.18M | 1.33M | 2.57M | 2.69M | 2.22M | | 19.77M | 7.64M | 12.62M | 9.98M |
|
Property, Plant & Equipment (Net)
|
| | | 0.01M | | 0.05M | 0.05M | 0.07M | 0.09M | 0.08M | 0.08M | 0.11M | 0.12M | | 0.06M | 0.05M | 0.04M | 0.04M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | 2.91M | 3.89M | 6.02M | 7.81M | 13.17M | 17.75M | 17.67M | 24.47M | 23.50M | 22.60M | | 30.97M | 37.43M | 37.70M | 38.04M |
|
Long-Term Investments
|
| | | | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.23M | 0.28M | 0.10M | | 0.40M | 0.40M | 0.40M | 0.40M | 0.25M | 0.25M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | | | | | | | | 2.97M | 2.97M | | 2.97M | | | | | | | | | | | | | | | | 2.50M | 2.50M | 2.50M | 2.50M | | | | | | | | | | | |
|
Intangibles
|
| | | | | | | | | | | | | | 0.86M | 0.77M | 0.66M | 0.77M | 0.23M | 0.22M | 0.21M | | | | | | | | | | 26.55M | 26.55M | 26.55M | 26.55M | | 2.13M | 1.97M | 26.55M | | | | 26.55M | 26.55M | 26.55M | |
|
Goodwill & Intangibles
|
| | | | | | | | | | | 2.97M | 2.97M | | 3.83M | 0.77M | 0.66M | 0.77M | 0.23M | 0.22M | 0.21M | | | | | | | | | | 25.81M | 25.07M | 24.33M | 23.59M | 22.85M | 22.11M | 21.37M | 26.55M | | | | 26.55M | 26.55M | 26.55M | |
|
Other Non-Current Assets
|
| | | 0.07M | 0.10M | 0.28M | 0.28M | 0.21M | 0.21M | 0.21M | 0.27M | 3.28M | 3.10M | | 1.30M | 1.17M | 1.10M | 1.21M | 0.52M | 0.51M | 0.43M | | | | | | | | | 1.00M | 1.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M |
|
Non-Current Assets
|
| | 0.01M | 0.01M | 0.02M | 0.32M | 0.33M | 0.28M | 0.29M | 0.29M | 0.35M | 3.38M | 3.23M | | 1.36M | 1.22M | 1.14M | 1.25M | 0.53M | 0.51M | 0.43M | 0.00M | | | | | | | | | 34.84M | 34.86M | 36.85M | 37.23M | 40.23M | 42.62M | 41.04M | 45.49M | 43.72M | 43.08M | | 49.81M | 55.45M | 54.90M | 54.15M |
|
Assets
|
| | 0.26M | 0.37M | 0.95M | 1.48M | 1.28M | 0.72M | 0.87M | 0.44M | 0.72M | 5.61M | 3.26M | | 2.57M | 2.44M | 1.27M | 1.28M | 0.57M | 0.56M | 0.46M | 0.02M | 0.00M | 850.00 | 650.00 | 650.00 | 0.10M | 0.05M | 0.05M | 0.00M | 38.18M | 37.47M | 38.55M | 40.23M | 41.47M | 43.80M | 42.37M | 48.06M | 46.41M | 45.30M | | 69.58M | 63.09M | 67.52M | 64.12M |
|
Accounts Payables
|
| | | 0.03M | 0.05M | 0.07M | 0.11M | 0.11M | 0.10M | 0.39M | 0.38M | 0.05M | 0.30M | | 1.26M | 0.14M | 0.16M | 0.32M | 0.96M | 1.46M | 1.74M | 3.04M | 5.46M | 6.20M | 6.87M | 8.17M | 4.95M | 5.41M | 4.24M | 4.24M | 2.77M | 3.17M | 4.57M | 3.62M | 5.04M | 6.02M | 5.91M | 5.33M | 6.10M | 5.12M | | 5.75M | 5.89M | 5.42M | 6.43M |
|
Notes Payables
|
| | | | | | | | 0.12M | 0.99M | | | | | 0.80M | | | 1.21M | 2.50M | 2.30M | 2.30M | 2.15M | 6.99M | 7.13M | 7.46M | 7.72M | 3.19M | 3.13M | 3.06M | 3.06M | 6.46M | 25.21M | 37.71M | | | | 0.18M | 4.84M | 8.07M | 6.76M | | 0.37M | 0.23M | 0.46M | 0.05M |
|
Payables
|
| | | 0.03M | 0.05M | 0.07M | 0.11M | 0.11M | 0.22M | 1.39M | 0.38M | 0.05M | 0.30M | | 2.05M | 0.14M | 0.16M | 1.53M | 3.45M | 3.76M | 4.04M | 5.19M | 12.44M | 13.33M | 14.33M | 15.89M | 8.14M | 8.54M | 7.31M | 7.31M | 9.23M | 28.38M | 42.28M | 3.62M | 5.04M | 6.02M | 6.09M | 10.16M | 14.17M | 11.88M | | 6.12M | 6.13M | 5.88M | 6.47M |
|
Accumulated Expenses
|
| | | 0.03M | 0.02M | 0.03M | 0.03M | 0.08M | 0.07M | 0.10M | | 0.11M | | | 1.60M | 1.60M | 2.99M | 3.06M | 2.99M | 3.11M | 3.23M | 3.32M | 3.72M | 3.77M | 3.79M | 3.82M | 3.86M | 3.92M | 3.99M | 4.04M | 4.00M | 4.06M | 3.92M | 3.91M | 3.95M | 3.91M | 4.46M | 4.29M | 4.09M | 4.01M | | 3.99M | 3.95M | 3.95M | 3.95M |
|
Other Accumulated Expenses
|
| | | | | | | | | | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | 17.54M | | | | | 0.32M | 0.85M | 1.93M | 1.26M | 2.07M | 1.17M | | | 0.50M | 0.86M | 1.32M |
|
Short term Debt
|
| | | | | | | | | | 1.30M | 0.64M | 0.34M | | 9.49M | 0.94M | 0.93M | 0.93M | 0.93M | 0.94M | 0.88M | 15.34M | 20.24M | 50.90M | 129.89M | 63.59M | 25.48M | 50.56M | 12.68M | 4.29M | 44.02M | | | 0.01M | 0.32M | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.04M | 0.11M | 0.10M | 2.74M | 0.19M | 1.38M | 0.21M | 0.11M | 0.37M | | 0.34M | 0.33M | 0.34M | 0.27M |
|
Current Deferred Revenue
|
| | | | | | | | | | 0.03M | 0.03M | -0.03M | | -0.03M | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | |
|
Total Current Liabilities
|
| | 0.00M | 1.15M | 1.29M | 0.48M | 1.46M | 0.19M | 1.02M | 1.68M | 1.71M | 0.88M | 0.70M | | 13.95M | 2.69M | 4.09M | 5.52M | 7.41M | 7.96M | 8.49M | 24.92M | 36.87M | 68.50M | 148.52M | 83.79M | 37.72M | 63.30M | 24.53M | 17.54M | 59.47M | 34.86M | 49.52M | 13.63M | 19.01M | 22.51M | 23.69M | 18.78M | 40.49M | 22.71M | | 13.00M | 21.10M | 20.10M | 19.51M |
|
Non-Current Debt
|
| | | | | | | | | | | | 0.01M | | | | | | 0.03M | | | | 0.17M | 0.15M | 0.06M | 0.11M | 0.06M | 0.06M | 0.06M | 0.13M | 0.02M | | 0.65M | 3.41M | 7.00M | 9.75M | 9.23M | 6.20M | 6.25M | 5.83M | | 4.47M | 4.26M | 5.18M | 6.32M |
|
Convertible Debt
|
| | 0.27M | 0.16M | 0.15M | 0.15M | 0.21M | 0.21M | 0.21M | 0.21M | 0.11M | | | | 0.80M | | | | | | | | 0.60M | 0.00M | 882.00 | 882.00 | 2.89M | | | 3.06M | 0.04M | 37.71M | 37.71M | | | | | 6.05M | 4.03M | 14.44M | | | | | |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 2.75M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 3.52M | 4.13M | 3.42M | 3.09M | 2.62M | 1.98M | 0.13M | 0.30M | 1.30M | | 1.17M | 1.11M | 1.04M | 0.62M |
|
Other Non-Current Liabilities
|
| | 0.11M | 1.10M | 1.23M | 0.39M | 1.33M | | 0.73M | 0.20M | 1.30M | 0.64M | | | 9.49M | | | | | | | | 20.24M | | | | 89.65M | 50.56M | 8.77M | 4.29M | 3.88M | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
| | 0.06M | 1.31M | 0.22M | 0.25M | 0.34M | 0.40M | 1.23M | 1.89M | 1.82M | 0.88M | 0.70M | | 13.95M | | | | | | | | 16.64M | | | | -51.82M | 12.85M | 15.83M | 13.38M | 57.64M | | | | | | | | | | | | | | |
|
Total Liabilities
|
| | 0.17M | 1.31M | 1.44M | 0.63M | 1.67M | 0.40M | 1.23M | 1.89M | 1.82M | 0.88M | 0.70M | 0.04M | 13.95M | 2.69M | 4.09M | 5.52M | 7.41M | 7.96M | 8.49M | 24.92M | 36.87M | 68.50M | 148.58M | 83.90M | 37.83M | 63.41M | 24.59M | 17.67M | 61.53M | 36.24M | 51.45M | 17.73M | 26.13M | 32.49M | 33.32M | 48.37M | 50.87M | 39.69M | -56.07M | 18.30M | 26.13M | 25.99M | 26.17M |
|
Total Debt
|
| | | | | | | | | | 1.30M | 0.64M | 0.35M | | 9.49M | 0.94M | 0.93M | 0.93M | 0.96M | 0.94M | 0.88M | 15.34M | 20.40M | 51.05M | 129.95M | 63.70M | 25.54M | 50.62M | 12.74M | 4.42M | 44.05M | | 0.65M | 3.43M | 7.32M | 9.75M | 9.23M | 6.20M | 6.25M | 5.83M | | 4.47M | 4.26M | 5.18M | 6.32M |
|
Common Equity
|
| | 0.09M | -0.95M | -0.49M | 0.84M | -0.39M | 0.32M | -0.36M | -1.45M | -1.10M | 4.73M | 2.56M | | -11.38M | -0.25M | -2.81M | -4.24M | -6.84M | -7.40M | -8.03M | -24.90M | -36.87M | -68.50M | -148.58M | -83.90M | -37.73M | -63.36M | -24.52M | -17.67M | -23.35M | 1.24M | -12.90M | 22.49M | 15.34M | 11.31M | 9.05M | -0.31M | -4.45M | 5.61M | 56.07M | 51.27M | 36.95M | 41.53M | 37.95M |
|
Shareholder's Equity
|
| | 0.09M | -0.95M | -0.49M | 0.84M | -0.39M | 0.32M | -0.36M | -1.45M | -1.10M | 4.73M | 2.56M | | -11.38M | -0.25M | -2.81M | -4.24M | -6.84M | -7.40M | -8.03M | -24.90M | -36.87M | -68.50M | -148.58M | -83.90M | -37.73M | -63.36M | -24.52M | -17.67M | -23.35M | 1.24M | -12.90M | 22.49M | 15.34M | 11.31M | 9.05M | -0.31M | -4.45M | 5.61M | 56.07M | 51.27M | 36.95M | 41.53M | 37.95M |
|
Liabilities and Shareholders Equity
|
| | 0.26M | 0.37M | 0.95M | 1.48M | 1.28M | 0.72M | 0.87M | 0.44M | 0.72M | 5.61M | 3.26M | | 2.57M | 2.44M | 1.27M | 1.28M | 0.57M | 0.56M | 0.46M | 0.02M | 0.00M | 850.00 | 650.00 | 650.00 | 0.10M | 0.05M | 0.05M | 0.00M | 38.18M | 37.47M | 38.55M | 40.23M | 41.47M | 43.80M | 42.37M | 48.06M | 46.41M | 45.30M | | 69.58M | 63.09M | 67.52M | 64.12M |
|
Retained Earnings
|
| | 2.20M | -3.36M | -3.91M | -5.43M | -8.69M | -11.83M | -14.47M | -16.64M | -29.86M | -37.31M | -48.94M | | -74.25M | -70.24M | -73.18M | -77.71M | -80.78M | -82.27M | -87.94M | -175.23M | -189.56M | -316.52M | -396.65M | -331.97M | -301.19M | -348.38M | -324.60M | -325.12M | -298.41M | -303.59M | -317.72M | -356.57M | -362.27M | -366.29M | -368.56M | -391.71M | -395.87M | -429.33M | | -477.93M | -496.31M | -503.98M | -508.90M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 6.53M | 1.00 | 1.00 | 1.00 | | | | | | | 1.00 | | | 450.00 | 450.00 | 450.00 |