|
Cash & Equivalents
|
0.18M | 0.10M | 0.02M | 0.03M | 0.22M | 0.11M | 0.03M | 0.12M | 0.21M | 0.10M | 0.02M | 0.09M | 0.16M | 0.05M | 0.09M | 0.05M | 0.06M | 0.03M | 0.07M | 0.07M | 0.10M | 0.07M | 0.60M | 0.99M | 0.99M | 1.45M | 1.51M | 0.46M | 0.50M | 0.26M | 0.21M | 0.20M | 0.14M | 0.11M | 0.11M | 0.08M | 0.04M | 0.04M | 0.03M | 0.07M | 0.08M | 0.10M | 0.05M | 0.21M | 0.22M | 0.33M | 0.48M | 0.29M | 0.22M | 0.16M | 0.26M | 0.17M | 0.07M | 0.18M | 0.24M | 0.21M | 0.24M | 0.28M | 0.19M | 0.13M | 0.11M | 0.53M | 0.61M |
|
Short-term Investments
|
0.05M | 0.20M | 0.19M | 0.12M | 0.14M | -0.23M | 0.09M | 0.12M | 0.12M | 0.17M | | | | | | | | | | | | | | | | | | | 0.62M | | 0.07M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.60M | 0.06M | 0.06M | 0.06M | | 0.03M | 0.03M | 0.04M | 0.08M | | | | | | | | | | | | |
|
Cash & Current Investments
|
0.23M | 0.30M | 0.20M | 0.15M | 0.35M | -0.12M | 0.11M | 0.24M | 0.33M | 0.28M | 0.02M | 0.09M | 0.16M | 0.05M | 0.09M | 0.05M | 0.06M | 0.03M | 0.07M | 0.07M | 0.10M | 0.07M | 0.60M | 0.99M | 0.99M | 1.45M | 1.51M | 0.46M | 1.12M | 0.26M | 0.28M | 0.24M | 0.20M | 0.17M | 0.17M | 0.14M | 0.10M | 0.09M | 0.09M | 0.13M | 0.13M | 0.16M | 0.65M | 0.27M | 0.28M | 0.38M | 0.48M | 0.32M | 0.25M | 0.20M | 0.34M | 0.17M | 0.07M | 0.18M | 0.24M | 0.21M | 0.24M | 0.28M | 0.19M | 0.13M | 0.11M | 0.53M | 0.61M |
|
Receivables - Net
|
0.23M | 0.04M | 0.01M | 0.12M | 0.19M | 0.06M | 0.09M | 0.15M | 0.27M | 0.04M | 0.03M | 0.19M | 0.15M | 0.04M | 0.01M | 0.10M | 0.09M | 0.02M | 0.01M | 0.09M | 0.16M | 0.10M | 0.03M | 0.06M | -0.07M | 0.05M | 0.04M | 0.07M | 0.03M | 0.01M | 0.02M | 0.03M | | 917.00 | 0.01M | 0.05M | 857.00 | 264.00 | 0.01M | 815.00 | 0.00M | 0.00M | 0.02M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.26M | 0.00M | 0.01M | 0.00M | 82.00 | 0.03M | 0.01M | 0.12M | 0.06M | 0.32M | 0.54M | 0.72M | 0.27M | 0.34M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.02M | | | | | | |
|
Receivables
|
0.23M | 0.04M | 0.01M | 0.12M | 0.19M | 0.06M | 0.09M | 0.15M | 0.27M | 0.04M | 0.03M | 0.19M | 0.15M | 0.04M | 0.01M | 0.10M | 0.09M | 0.02M | 0.01M | 0.09M | 0.16M | 0.10M | 0.03M | 0.09M | -0.04M | 0.05M | 0.04M | 0.07M | 0.03M | 0.01M | 0.02M | 0.03M | | 917.00 | 0.01M | 0.05M | 857.00 | 264.00 | 0.01M | 815.00 | 0.00M | 0.00M | 0.02M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.26M | 0.00M | 0.01M | 0.00M | 82.00 | 0.04M | 0.01M | 0.14M | 0.06M | 0.32M | 0.54M | 0.72M | 0.27M | 0.34M |
|
Inventory
|
0.79M | -0.05M | -0.08M | -0.08M | 0.63M | 0.29M | -0.12M | 0.90M | | 0.36M | 0.55M | 0.70M | 0.60M | 0.63M | 0.67M | 0.62M | 0.59M | 0.57M | 0.57M | 0.61M | | | | 0.89M | -0.09M | | 0.93M | | 0.11M | 0.79M | 0.73M | 0.79M | 0.80M | 0.76M | 0.72M | 0.67M | 0.67M | 0.65M | 0.64M | 0.62M | 0.63M | 0.62M | 0.58M | 0.56M | 0.57M | 0.55M | 0.54M | 0.55M | 0.56M | 0.53M | 0.49M | 0.64M | 0.63M | 0.59M | 0.55M | 0.60M | 0.52M | 0.47M | 0.50M | 0.51M | 0.43M | 0.49M | 0.54M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | | -0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | | | | | | | | | | | | 0.01M | 0.01M | | 0.03M | | 505.00 | | 0.01M | 0.01M |
|
Current Assets
|
1.25M | 1.03M | 0.96M | 1.08M | 1.18M | 1.05M | 1.08M | 1.17M | 1.16M | 0.86M | 0.84M | 1.02M | 0.91M | 0.73M | 0.82M | 0.83M | 0.75M | 0.69M | 0.78M | 0.86M | 0.88M | 0.80M | 1.37M | 1.98M | 2.22M | 2.39M | 2.48M | | 1.22M | 1.09M | 1.05M | 1.07M | 1.01M | 0.94M | 0.92M | 0.87M | 0.82M | 0.79M | 0.71M | 0.79M | 0.82M | 0.83M | 0.68M | 0.84M | 0.84M | 0.92M | 1.07M | 0.88M | 0.81M | 0.97M | 0.77M | 0.82M | 0.70M | 0.77M | 0.82M | 0.83M | 0.90M | 0.85M | 1.01M | 1.18M | 1.27M | 1.31M | 1.50M |
|
Property, Plant & Equipment (Net)
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 812.00 | 812.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.05M | 0.05M | 0.05M | | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.14M | 0.13M | 0.12M | 0.12M | 0.11M | 0.10M | 0.09M | 0.08M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.06M | | | | 2.27M | | | | 2.36M | | | | 2.29M | | | | 2.19M | | | | 2.19M |
|
Other Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.20M | | 0.62M | 0.62M | 0.62M | 0.63M | 0.63M | 0.63M | 0.63M | 0.61M | 0.61M | 0.61M | 0.75M | 0.68M | 0.67M | 0.66M | 0.65M | 0.70M | 0.69M | 0.68M | 0.61M | 0.60M | 0.60M | 0.61M | 0.70M | 0.62M | 0.66M | 0.73M | 0.68M | 0.67M | 0.67M | 0.68M | | | | | |
|
Non-Current Assets
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 812.00 | 812.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.05M | 0.05M | 0.25M | | 0.79M | 0.79M | 0.78M | 0.78M | 0.77M | 0.76M | 0.76M | 0.73M | 0.81M | 0.80M | 0.85M | 0.77M | 0.75M | 0.73M | 0.72M | 0.75M | 0.74M | 0.72M | 0.62M | 0.65M | 0.65M | 0.66M | 0.71M | 0.65M | 0.69M | 0.76M | 0.68M | 0.69M | 0.67M | 0.68M | 0.69M | 0.69M | 0.75M | 0.79M | 0.71M |
|
Assets
|
1.26M | 1.04M | 0.97M | 1.09M | 1.18M | 1.05M | 1.08M | 1.18M | 1.16M | 0.87M | 0.84M | 1.02M | 0.91M | 0.73M | 0.83M | 0.85M | 0.77M | 0.71M | 0.80M | 0.88M | 0.90M | 0.82M | 1.39M | 2.03M | 2.28M | 2.44M | 2.73M | 2.21M | 2.01M | 1.88M | 1.84M | 1.86M | 1.78M | 1.71M | 1.67M | 1.60M | 1.63M | 1.60M | 1.56M | 1.56M | 1.57M | 1.57M | 1.40M | 1.59M | 1.58M | 1.64M | 1.68M | 1.53M | 1.46M | 1.63M | 1.48M | 1.47M | 1.38M | 1.53M | 1.50M | 1.51M | 1.58M | 1.53M | 1.69M | 1.86M | 2.02M | 2.10M | 2.21M |
|
Accounts Payables
|
0.04M | 0.03M | 0.04M | -0.03M | 0.06M | 0.03M | 0.04M | 0.04M | 0.05M | -0.00M | 0.03M | 0.08M | 0.05M | 0.04M | 0.03M | 0.06M | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.09M | -0.05M | 0.03M | 0.06M | | 0.04M | 0.15M | 0.13M | 0.18M | 0.17M | 0.19M | 0.19M | 0.32M | 0.34M | 0.41M | 0.26M | 0.39M | 0.35M | 0.36M | 0.27M | 0.23M | 0.21M | 0.20M | 0.23M | 0.24M | 0.25M | 0.29M | 0.16M | 0.18M | 0.21M | 0.28M | 0.22M | 0.08M | 0.06M | 0.08M | 0.07M | 0.11M | 0.05M | 0.17M | 0.08M |
|
Notes Payables
|
0.12M | -0.01M | 0.01M | -0.01M | 0.10M | 0.05M | 0.17M | 0.05M | 0.11M | 0.04M | 0.12M | 0.47M | 0.02M | 0.03M | 0.04M | 0.44M | 0.08M | 0.12M | 0.13M | 0.49M | 0.06M | 0.09M | 0.07M | 0.06M | 0.04M | 0.03M | 0.01M | | 0.02M | 0.02M | 0.26M | 0.02M | 0.02M | 0.02M | 0.26M | 0.02M | 0.02M | 0.02M | 0.20M | 0.02M | 0.02M | 0.05M | 0.23M | 0.02M | 0.02M | 0.02M | 0.41M | 0.02M | 0.02M | 0.02M | 0.08M | 0.02M | 0.02M | 0.02M | 0.06M | 0.07M | | | 0.04M | 0.04M | 0.02M | | |
|
Payables
|
0.15M | 0.02M | 0.06M | -0.04M | 0.16M | 0.09M | 0.21M | 0.09M | 0.16M | 0.03M | 0.14M | 0.55M | 0.07M | 0.07M | 0.07M | 0.50M | 0.16M | 0.21M | 0.21M | 0.57M | 0.14M | 0.17M | 0.14M | 0.15M | -0.01M | 0.06M | 0.07M | | 0.05M | 0.17M | 0.39M | 0.20M | 0.19M | 0.21M | 0.46M | 0.34M | 0.36M | 0.43M | 0.46M | 0.41M | 0.37M | 0.41M | 0.50M | 0.25M | 0.23M | 0.22M | 0.64M | 0.26M | 0.27M | 0.31M | 0.25M | 0.20M | 0.23M | 0.30M | 0.28M | 0.16M | 0.06M | 0.08M | 0.11M | 0.15M | 0.07M | 0.17M | 0.08M |
|
Accumulated Expenses
|
0.12M | 0.09M | 0.09M | -0.02M | 0.09M | -0.01M | -896.00 | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.12M | 0.13M | 0.19M | 0.19M | 0.20M | 0.22M | 0.24M | 0.24M | 0.24M | 0.23M | 0.18M | 0.20M | 0.21M | 0.14M | | 0.05M | 0.06M | 0.04M | 0.05M | 0.05M | 0.06M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | | | 0.05M | | 0.01M | 0.01M | 0.01M |
|
Other Accumulated Expenses
|
| | | | | | | 896.00 | | | 0.00M | 0.01M | 876.00 | 0.01M | 0.00M | 876.00 | 876.00 | 0.02M | 0.02M | 0.00M | 0.06M | 0.12M | 0.15M | 0.09M | 0.24M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.10M | 0.10M | 0.05M | 0.09M | 0.06M | 0.04M | |
|
Short term Debt
|
0.27M | 0.31M | 0.30M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.18M | 0.15M | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
0.67M | 0.55M | 0.54M | 0.66M | 0.55M | 0.47M | 0.58M | 0.71M | 0.49M | 0.35M | 0.40M | 0.55M | 0.33M | 0.33M | 0.51M | 0.80M | 0.74M | 0.79M | 0.80M | 0.90M | 0.80M | 0.86M | 0.89M | 0.75M | 0.81M | 0.76M | 0.63M | | 0.38M | 0.36M | 0.34M | 0.37M | 0.35M | 0.43M | 0.39M | 0.51M | 0.57M | 0.58M | 0.44M | 0.60M | 0.60M | 0.63M | 0.46M | 0.62M | 0.60M | 0.63M | 0.55M | 0.52M | 0.52M | 0.49M | 0.34M | 0.35M | 0.38M | 0.43M | 0.35M | 0.20M | 0.23M | 0.25M | 0.22M | 0.20M | 0.12M | 0.21M | 0.13M |
|
Non-Current Debt
|
0.39M | 0.39M | 0.39M | 0.39M | 0.38M | 0.38M | 0.38M | 0.37M | 0.37M | 0.37M | 0.37M | 0.36M | 0.36M | 0.35M | 0.35M | 0.35M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.34M | 0.33M | 0.33M | 0.32M | 0.25M | 0.24M | | 0.17M | 0.17M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.11M | 0.11M | 0.11M | 0.07M | 0.13M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.04M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | |
|
Other Non-Current Liabilities
|
| | | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Non-Current Liabilities
|
0.39M | 0.39M | 0.39M | 0.39M | 0.38M | 0.38M | 0.38M | 0.37M | 0.37M | 0.37M | 0.37M | 0.91M | | | | 0.96M | 0.89M | 0.94M | 1.14M | 1.23M | | | | | | | | | | | | | | | 0.21M | | | 0.17M | 0.16M | 0.15M | 0.13M | 0.12M | 0.15M | 0.14M | 0.13M | 0.08M | 0.21M | 0.14M | 0.14M | 0.14M | 0.13M | 0.06M | 0.05M | 0.05M | 0.06M | 0.04M | 0.04M | 0.04M | 0.08M | 0.10M | 0.10M | 0.02M | |
|
Total Liabilities
|
1.06M | 0.94M | 0.93M | 1.05M | 0.93M | 0.85M | 0.96M | 1.08M | 0.87M | 0.72M | 0.76M | 0.91M | 0.69M | 0.69M | 0.86M | 1.15M | 1.08M | 1.13M | 1.14M | 1.23M | 1.13M | 1.20M | 1.22M | 1.08M | 1.13M | 1.01M | 0.88M | | 0.55M | 0.53M | 0.45M | 0.49M | 0.46M | 0.53M | 0.49M | 0.61M | 0.75M | 0.76M | 0.60M | 0.74M | 0.73M | 0.75M | 0.61M | 0.76M | 0.73M | 0.72M | 0.75M | 0.65M | 0.66M | 0.63M | 0.47M | 0.41M | 0.43M | 0.47M | 0.39M | 0.24M | 0.27M | 0.28M | 0.25M | 0.30M | 0.21M | 0.24M | 0.15M |
|
Total Debt
|
0.66M | 0.70M | 0.68M | 0.60M | 0.59M | 0.59M | 0.58M | 0.58M | 0.55M | 0.51M | 0.37M | 0.36M | 0.36M | 0.35M | 0.35M | 0.35M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.34M | 0.33M | 0.33M | 0.32M | 0.25M | 0.24M | | 0.26M | 0.17M | 0.12M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.11M | 0.11M | 0.11M | 0.07M | 0.13M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | | | | |
|
Common Equity
|
| | | 0.04M | | | | 0.09M | | | 0.08M | 0.11M | 0.22M | 0.05M | -0.02M | -0.30M | -0.31M | -0.42M | -0.35M | -0.36M | -0.24M | -0.38M | 0.18M | 22.44M | 1.14M | 1.43M | 1.85M | | 25.40M | 1.36M | 1.38M | 1.37M | 1.78M | 1.71M | 1.18M | 1.60M | 1.50M | 1.60M | 0.90M | 1.56M | 0.84M | 0.81M | 0.79M | 0.84M | 0.85M | 0.92M | 0.93M | 0.87M | 0.80M | 1.01M | 1.00M | 1.06M | 0.95M | 1.05M | 1.11M | 1.27M | 1.30M | 1.25M | 1.44M | 1.56M | 1.81M | 1.87M | 2.06M |
|
Shareholder's Equity
|
0.20M | 0.11M | 0.04M | 0.04M | 0.25M | 0.20M | 0.12M | 0.09M | 0.29M | 0.15M | 0.08M | 0.11M | 0.22M | 0.05M | -0.02M | -0.30M | -0.31M | -0.42M | -0.35M | -0.36M | -0.24M | -0.38M | 0.18M | 0.96M | 1.14M | 1.43M | 1.85M | | 1.46M | 1.36M | 1.38M | 1.37M | 1.78M | 1.71M | 1.18M | 1.60M | 1.50M | 1.60M | 0.90M | 1.56M | 0.84M | 0.81M | 0.79M | 0.84M | 0.85M | 0.92M | 0.93M | 0.87M | 0.80M | 1.01M | 1.00M | 1.06M | 0.95M | 1.05M | 1.11M | 1.27M | 1.30M | 1.25M | 1.44M | 1.56M | 1.81M | 1.87M | 2.06M |
|
Liabilities and Shareholders Equity
|
1.26M | 1.04M | 0.97M | 1.09M | 1.18M | 1.05M | 1.08M | 1.18M | 1.16M | 0.87M | 0.84M | 1.02M | 0.91M | 0.73M | 0.83M | 0.85M | 0.77M | 0.71M | 0.80M | 0.88M | 0.90M | 0.82M | 1.39M | 2.03M | 2.28M | 2.44M | 2.73M | 2.21M | 2.01M | 1.88M | 1.84M | 1.86M | 1.78M | 1.71M | 1.67M | 1.60M | 1.63M | 1.60M | 1.56M | 1.56M | 1.57M | 1.57M | 1.40M | 1.59M | 1.58M | 1.64M | 1.68M | 1.53M | 1.46M | 1.63M | 1.48M | 1.47M | 1.38M | 1.53M | 1.50M | 1.51M | 1.58M | 1.53M | 1.69M | 1.86M | 2.02M | 2.10M | 2.21M |
|
Retained Earnings
|
-5.40M | -5.54M | -5.60M | -5.60M | -5.39M | -5.44M | -5.52M | -5.55M | -5.35M | -5.50M | -5.57M | -5.54M | -5.43M | -5.61M | -5.71M | -5.99M | -6.00M | -6.12M | -6.06M | -6.13M | -6.10M | -6.30M | -6.43M | -6.57M | -6.58M | -6.67M | -6.91M | | -8.00M | -8.19M | -8.35M | -8.49M | -8.65M | -8.80M | -8.93M | -9.18M | -9.31M | -9.44M | 9.51M | -9.64M | -9.70M | -9.75M | -9.79M | -9.77M | -9.89M | -9.88M | -10.11M | -10.24M | -10.52M | -10.31M | -10.34M | -10.39M | -10.51M | -10.59M | -10.64M | -10.70M | -10.64M | -10.74M | -10.54M | -10.50M | -10.30M | -10.24M | -10.05M |