|
Cash & Equivalents
|
4.97M | 10.59M | 7.66M | 2.31M | 1.70M | 4.56M | 1.27M | 1.12M | 0.56M | 2.48M | 2.92M | 3.35M | 1.19M | 2.12M | 1.26M | 0.33M | 0.80M |
|
Cash & Current Investments
|
4.97M | 10.59M | 7.66M | 2.31M | 1.70M | 4.56M | 1.27M | 1.12M | 0.56M | 2.48M | 2.92M | 3.35M | 1.19M | 2.12M | 1.26M | 0.33M | 0.80M |
|
Receivables - Net
|
0.22M | 0.13M | 0.12M | 0.15M | 0.26M | 0.35M | 0.34M | 0.32M | 0.74M | 0.75M | 0.54M | 0.75M | 0.55M | 1.65M | 0.39M | 0.48M | 0.55M |
|
Receivables
|
0.22M | 0.13M | 0.12M | 0.15M | 0.26M | 0.35M | 0.34M | 0.32M | 0.74M | 0.75M | 0.54M | 0.75M | 0.55M | 1.65M | 0.39M | 0.48M | 0.55M |
|
Work In Process
|
0.62M | 1.37M | 1.81M | 1.31M | 4.53M | 4.73M | 1.77M | 2.27M | 4.54M | 1.57M | 1.56M | 3.95M | 11.70M | 2.48M | 3.89M | 4.26M | 6.45M |
|
Finished Goods
|
4.17M | 5.85M | 10.12M | 13.65M | 17.62M | 14.91M | 12.45M | 13.20M | 20.15M | 13.38M | 10.69M | 11.36M | 17.96M | 12.72M | 12.50M | 17.10M | 22.92M |
|
Inventory
|
4.36M | 7.04M | 11.77M | 14.60M | 21.36M | 18.80M | 13.57M | 14.42M | 23.73M | 14.28M | 11.62M | 14.66M | 29.08M | 14.64M | 15.89M | 20.94M | 28.88M |
|
Prepaid Assets
|
0.20M | 0.97M | 0.83M | 0.83M | 0.86M | 0.74M | 0.83M | 0.87M | 1.15M | 0.50M | 0.43M | 0.47M | 0.76M | 0.33M | 0.61M | 0.53M | 0.83M |
|
Current Assets
|
9.75M | 18.73M | 20.38M | 17.89M | 24.18M | 24.46M | 16.02M | 16.73M | 26.18M | 18.01M | 15.51M | 19.23M | 31.58M | 18.74M | 18.16M | 22.27M | 31.04M |
|
Property, Plant & Equipment (Net)
|
| 0.02M | 0.13M | 0.16M | 0.24M | 0.27M | 0.25M | 0.21M | 0.18M | 0.15M | 0.13M | 0.10M | 0.08M | 0.06M | 0.04M | 0.04M | 0.08M |
|
Long-Term Deferred Tax
|
| 0.05M | 0.23M | 0.33M | 0.31M | 0.55M | 0.97M | 1.10M | -0.04M | 0.25M | -0.35M | -0.22M | -0.17M | 0.49M | 0.82M | 0.51M | -0.13M |
|
Non-Current Assets
|
0.10M | 0.09M | 0.83M | 0.97M | 1.07M | 1.27M | 1.61M | 1.60M | 1.43M | 1.54M | 1.24M | 0.99M | 0.82M | 1.23M | 0.92M | 0.69M | 0.58M |
|
Assets
|
9.85M | 18.82M | 21.21M | 18.86M | 25.25M | 25.73M | 17.64M | 18.33M | 27.61M | 19.55M | 16.75M | 20.22M | 32.40M | 19.97M | 19.08M | 22.96M | 31.62M |
|
Accounts Payables
|
3.20M | 9.54M | 7.61M | 5.36M | 11.01M | 6.65M | 6.02M | 7.45M | 16.91M | 3.81M | 3.42M | 5.69M | 15.45M | 4.18M | 6.86M | 8.58M | 15.41M |
|
Payables
|
3.20M | 9.54M | 7.61M | 5.36M | 11.01M | 6.65M | 6.02M | 7.45M | 16.91M | 3.81M | 3.42M | 5.69M | 15.45M | 4.18M | 6.86M | 8.58M | 15.41M |
|
Accumulated Expenses
|
1.34M | 1.28M | 1.12M | 1.26M | 1.13M | 1.74M | 0.72M | 0.93M | 0.90M | 1.97M | 0.88M | 1.08M | 1.05M | 2.32M | 0.68M | 0.73M | 1.23M |
|
Other Accumulated Expenses
|
| | | | | 5.23M | 4.23M | 4.17M | 4.17M | 4.40M | | | | 4.19M | 2.66M | 2.66M | 2.66M |
|
Short term Debt
|
1.04M | 5.21M | 4.27M | 4.29M | 4.32M | 0.65M | 0.66M | 0.64M | 0.62M | 0.65M | 0.63M | 0.62M | 0.63M | 0.61M | 0.60M | 0.68M | 0.66M |
|
Current Leases
|
0.06M | | 0.26M | 0.30M | 0.37M | 0.39M | 0.34M | 0.27M | 0.17M | 0.08M | 0.14M | 0.16M | 0.18M | 0.11M | 0.06M | 0.08M | 0.07M |
|
Current Taxes
|
| 0.13M | 0.13M | 0.13M | 0.13M | | | | | | 0.08M | 0.03M | | | | | 0.01M |
|
Total Current Liabilities
|
5.67M | 16.16M | 13.38M | 11.34M | 17.59M | 14.66M | 7.75M | 9.29M | 18.60M | 10.92M | 7.01M | 9.87M | 21.55M | 14.81M | 13.26M | 15.72M | 23.88M |
|
Non-Current Debt
|
0.01M | | | | | 4.33M | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | | | | 0.02M | 0.02M |
|
Operating Leases
|
| | 0.47M | 0.49M | 0.52M | 0.06M | 0.39M | 0.28M | 0.18M | 0.00M | 0.02M | | | 0.11M | 0.06M | 0.14M | 0.11M |
|
Other Non-Current Liabilities
|
| | | | | 4.17M | 4.23M | 4.17M | 4.17M | 4.17M | 4.17M | 4.17M | 4.17M | 4.19M | 2.66M | 2.66M | 2.66M |
|
Total Non-Current Liabilities
|
| | | | | 4.24M | 4.27M | 4.19M | 4.18M | 4.17M | 4.19M | 4.17M | 4.17M | 10.61M | 10.60M | 0.08M | 0.07M |
|
Total Liabilities
|
5.67M | 16.16M | 13.59M | 11.52M | 17.74M | 18.90M | 12.02M | 13.47M | 22.78M | 15.10M | 11.21M | 14.04M | 25.72M | 14.81M | 13.26M | 15.80M | 23.95M |
|
Total Debt
|
1.05M | 5.21M | 4.27M | 4.29M | 4.32M | 4.98M | 0.66M | 0.64M | 0.62M | 0.65M | 0.63M | 0.62M | 0.63M | 0.61M | 0.60M | 0.68M | 0.66M |
|
Common Equity
|
4.17M | 2.65M | 7.62M | 7.33M | 7.51M | 6.83M | 5.62M | 4.85M | 4.83M | 4.45M | 5.54M | 6.18M | 6.69M | 5.16M | 5.82M | 7.16M | 7.67M |
|
Shareholder's Equity
|
4.17M | 2.65M | 7.62M | 7.33M | 7.51M | 6.83M | 5.62M | 4.85M | 4.83M | 4.45M | 5.54M | 6.18M | 6.69M | 5.16M | 5.82M | 7.16M | 7.67M |
|
Liabilities and Shareholders Equity
|
9.85M | 18.82M | 21.21M | 18.86M | 25.25M | 25.73M | 17.64M | 18.33M | 27.61M | 19.55M | 16.75M | 20.22M | 32.40M | 19.97M | 19.08M | 22.96M | 31.62M |
|
Retained Earnings
|
4.17M | 2.65M | 2.01M | 1.70M | 1.85M | 1.18M | -0.06M | -0.83M | -0.84M | -1.25M | -0.19M | 0.46M | 0.93M | -0.60M | -0.06M | 1.24M | 1.77M |