|
Accumulated Depreciation
|
| | | 0.18M | | | | 0.33M | | | | | | 1.14M | 1.42M | | | | 2.55M | | | |
|
Cash & Equivalents
|
13.66M | 10.19M | 22.86M | 28.37M | 24.91M | 27.18M | 13.50M | 19.46M | 26.72M | 21.51M | 17.40M | 18.50M | 17.50M | 20.70M | 14.85M | 8.00M | 2.30M | 7.20M | 2.12M | 3.93M | 7.53M | 8.22M |
|
Receivables - Other
|
| | | 2.97M | 0.91M | 0.90M | 0.96M | 1.81M | 1.36M | 0.71M | 0.81M | 0.97M | 0.43M | 0.40M | 0.12M | 0.09M | 0.12M | 0.14M | 0.02M | 0.03M | | |
|
Raw Materials
|
| | | | | | | | | | | | | 0.03M | 0.08M | 3.06M | 2.77M | 2.54M | | | | |
|
Finished Goods
|
| | | | | | | | | | | | | 0.02M | 0.03M | 0.45M | 0.29M | 0.43M | | | | |
|
Inventory
|
| | | | | | | | | | | | | 0.05M | 0.11M | 3.51M | 3.05M | 2.97M | | | | |
|
Prepaid Assets
|
0.86M | 0.81M | 0.90M | 0.45M | 1.41M | 1.42M | 1.12M | 0.73M | 2.32M | 1.86M | 1.46M | 2.01M | 1.80M | 1.76M | 1.37M | 2.03M | 1.39M | 0.99M | 0.65M | 1.18M | 0.97M | 0.86M |
|
Current Deferred Tax Assets
|
| | 1.60M | 1.60M | 0.80M | | | | | | | | | | | | | | | | | |
|
Current Assets
|
14.52M | 11.00M | 25.37M | 33.39M | 28.03M | 29.50M | 23.46M | 22.00M | 30.40M | 25.61M | 29.42M | 24.92M | 23.28M | 26.53M | 20.71M | 14.45M | 7.28M | 11.69M | 2.77M | 5.16M | 9.39M | 9.09M |
|
Property, Plant & Equipment (Net)
|
0.27M | 0.31M | 0.36M | 0.40M | 0.71M | 0.97M | 1.41M | 1.27M | 1.37M | 1.41M | 1.34M | 2.15M | 3.70M | 3.53M | 3.37M | 3.16M | 3.04M | 2.75M | | | 0.02M | |
|
Intangibles
|
| | | | | | | | | | | | | 2.12M | 2.12M | 6.12M | 6.12M | 6.12M | | | | 35.02M |
|
Goodwill & Intangibles
|
| | | | | | | | | | | | | 2.12M | 2.12M | 6.12M | 6.12M | 6.12M | | | | 35.02M |
|
Other Non-Current Assets
|
0.12M | 0.12M | 0.12M | 0.01M | 0.12M | 0.12M | 7.88M | 7.88M | 7.88M | 7.88M | 0.20M | 0.08M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 1.55M | 0.18M | 2.63M | 1.59M |
|
Non-Current Assets
|
0.39M | 0.43M | 0.48M | 0.52M | 0.83M | 1.09M | 1.53M | 9.66M | 9.79M | 9.99M | 1.99M | 4.39M | 6.07M | 8.33M | 8.07M | 11.73M | 11.71M | 11.11M | 0.90M | 0.82M | 46.27M | 73.70M |
|
Assets
|
14.91M | 11.43M | 25.85M | 33.91M | 28.85M | 30.58M | 24.99M | 31.66M | 40.19M | 35.61M | 31.41M | 29.31M | 29.35M | 34.87M | 28.78M | 26.18M | 18.99M | 22.80M | 3.67M | 5.98M | 55.66M | 82.79M |
|
Accounts Payables
|
1.25M | 1.08M | 1.46M | 1.46M | 1.82M | 1.67M | 1.68M | 1.61M | 1.53M | 2.69M | 1.10M | 1.40M | 1.31M | 1.43M | 1.75M | 2.15M | 1.44M | 1.57M | 1.95M | 1.20M | 0.90M | 1.14M |
|
Notes Payables
|
0.42M | 0.42M | 0.15M | 0.46M | 0.78M | 0.96M | 7.28M | 7.50M | 8.06M | 7.73M | 7.23M | 10.93M | 1.04M | 3.33M | 5.83M | 8.16M | 10.26M | 10.06M | 10.74M | 10.79M | 8.17M | 8.25M |
|
Payables
|
1.68M | 1.50M | 1.61M | 1.93M | 2.60M | 2.63M | 8.97M | 9.11M | 9.60M | 10.41M | 8.33M | 12.34M | 2.35M | 4.76M | 7.59M | 10.30M | 11.69M | 11.64M | 12.70M | 11.99M | 9.07M | 9.39M |
|
Accumulated Expenses
|
0.51M | 0.68M | 0.74M | 1.48M | 1.19M | 1.05M | 1.18M | 1.54M | 0.68M | 1.01M | 1.38M | 0.64M | 1.01M | 1.38M | 1.66M | 4.75M | 2.99M | 2.52M | 1.32M | 3.24M | 1.50M | 2.40M |
|
Current Leases
|
| | | | | | | | | | | 0.47M | 0.43M | 0.44M | 0.50M | 0.58M | 0.60M | 0.60M | 0.58M | 0.54M | 0.48M | 0.49M |
|
Current Deferred Revenue
|
| | 4.00M | 14.00M | 12.00M | 10.00M | 10.00M | 0.02M | 0.02M | 0.03M | 0.03M | | | | | | | | | | | |
|
Total Current Liabilities
|
2.54M | 2.76M | 6.74M | 18.20M | 16.37M | 14.56M | 20.72M | 11.17M | 10.38M | 11.98M | 11.02M | 4.90M | 4.06M | 6.55M | 9.53M | 16.46M | 15.85M | 15.78M | 16.05M | 15.10M | 10.31M | 4.04M |
|
Non-Current Debt
|
| 0.31M | 0.42M | 0.37M | 0.31M | 6.99M | | | | | | 8.76M | 14.80M | 12.30M | 9.80M | 7.30M | 4.80M | 2.30M | | | 7.52M | 7.66M |
|
Convertible Debt
|
| | | | | | | | | | | 3.73M | 4.49M | 4.55M | 4.60M | 4.66M | 3.89M | 1.50M | | | | |
|
Non-Current Deffered Revenue
|
0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.06M | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | 1.13M | 2.01M | 1.89M | 1.29M | 1.72M | 0.98M | 0.84M | 0.72M | 0.60M | 0.47M | 0.34M |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 0.32M | | | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | | 18.76M | | | | |
|
Total Liabilities
|
2.58M | 3.11M | 7.20M | 18.60M | 16.71M | 21.59M | 20.75M | 11.19M | 10.39M | 12.00M | 11.08M | 13.50M | 18.82M | 19.09M | 19.78M | 24.36M | 21.36M | 19.08M | 16.76M | 15.70M | 18.30M | 12.03M |
|
Total Debt
|
| 0.31M | 0.42M | 0.37M | 0.31M | 6.99M | | | | | | 8.76M | 14.80M | 12.30M | 9.80M | 7.30M | 4.80M | 2.30M | | | 7.52M | 7.66M |
|
Common Equity
|
12.33M | 8.32M | 18.65M | 15.30M | 12.14M | 8.99M | 4.25M | 20.47M | 29.79M | 23.61M | 20.33M | 15.81M | 10.52M | 15.78M | 9.00M | 1.82M | -2.37M | 3.72M | -13.10M | -9.71M | 37.36M | 70.76M |
|
Shareholder's Equity
|
12.33M | 8.32M | 18.65M | 15.30M | 12.14M | 8.99M | 4.25M | 20.47M | 29.79M | 23.61M | 20.33M | 15.81M | 10.52M | 15.78M | 9.00M | 1.82M | -2.37M | 3.72M | -13.10M | -9.71M | 37.36M | 70.76M |
|
Liabilities and Shareholders Equity
|
14.91M | 11.43M | 25.85M | 33.91M | 28.85M | 30.58M | 24.99M | 31.66M | 40.19M | 35.61M | 31.41M | 29.31M | 29.35M | 34.87M | 28.78M | 26.18M | 18.99M | 22.80M | 3.67M | 5.98M | 55.66M | 82.79M |
|
Retained Earnings
|
-63.12M | -68.14M | -73.23M | -77.44M | -82.79M | -87.63M | -93.20M | -90.22M | -97.60M | -104.80M | -112.11M | -123.97M | -130.19M | -137.52M | -145.49M | -156.41M | -167.50M | -175.40M | -195.31M | -198.79M | -207.48M | -200.86M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | 544.00 | 544.00 |
|
Treasury Shares
|
| | | 0.10M | | | | 0.04M | 0.05M | 0.11M | 0.17M | 0.15M | 0.09M | 0.09M | 0.00M | 0.11M | 0.37M | 0.37M | 0.00M | 0.24M | 0.29M | 1.62M |
|
Shares Outstanding
|
19.78M | 19.94M | 24.88M | 24.98M | 25.62M | 25.95M | 25.96M | 28.43M | 31.70M | 33.62M | 35.53M | 37.99M | 38.17M | 42.90M | 0.57M | 0.59M | 0.70M | 1.08M | 1.51M | 2.83M | 5.44M | 7.16M |